Milliman Variable Insurance Trust
Structured Outcome Funds
Annual Report
December 31, 2022
The following series of Milliman Variable Insurance Trust are presented in this annual report:
Milliman 6-Month Buffered S&P 500 with Par Up Outcome Fund – Jan/Jul
Milliman 6-Month Buffered S&P 500 with Par Up Outcome Fund – Feb/Aug
Milliman 6-Month Buffered S&P 500 with Par Up Outcome Fund – Mar/Sep
Milliman 6-Month Buffered S&P 500 with Par Up Outcome Fund – Apr/Oct
Milliman 6-Month Buffered S&P 500 with Par Up Outcome Fund – May/Nov
Milliman 6-Month Buffered S&P 500 with Par Up Outcome Fund – Jun/Dec
Milliman 6-Month Parred Down S&P 500 with Par Up Outcome Fund – Jan/Jul
Milliman 6-Month Parred Down S&P 500 with Par Up Outcome Fund – Feb/Aug
Milliman 6-Month Parred Down S&P 500 with Par Up Outcome Fund – Mar/Sep
Milliman 6-Month Parred Down S&P 500 with Par Up Outcome Fund – Apr/Oct
Milliman 6-Month Parred Down S&P 500 with Par Up Outcome Fund – May/Nov
Milliman 6-Month Parred Down S&P 500 with Par Up Outcome Fund – Jun/Dec
Milliman 1-Year Buffered S&P 500 with Spread Outcome Fund – Jan
Milliman 1-Year Buffered S&P 500 with Spread Outcome Fund – Feb
Milliman 1-Year Buffered S&P 500 with Spread Outcome Fund – Mar
Milliman 1-Year Buffered S&P 500 with Spread Outcome Fund – Apr
Milliman 1-Year Buffered S&P 500 with Spread Outcome Fund – May
Milliman 1-Year Buffered S&P 500 with Spread Outcome Fund – Jun
Milliman 1-Year Buffered S&P 500 with Spread Outcome Fund – Jul
Milliman 1-Year Buffered S&P 500 with Spread Outcome Fund – Aug
Milliman 1-Year Buffered S&P 500 with Spread Outcome Fund – Sep
Milliman 1-Year Buffered S&P 500 with Spread Outcome Fund – Oct
Milliman 1-Year Buffered S&P 500 with Spread Outcome Fund – Nov
Milliman 1-Year Buffered S&P 500 with Spread Outcome Fund – Dec
Milliman 1-Year Floored S&P 500 with Par Up Outcome Fund – Jan
Milliman 1-Year Floored S&P 500 with Par Up Outcome Fund – Feb
Milliman 1-Year Floored S&P 500 with Par Up Outcome Fund – Mar
Milliman 1-Year Floored S&P 500 with Par Up Outcome Fund – Apr
Milliman 1-Year Floored S&P 500 with Par Up Outcome Fund – May
Milliman 1-Year Floored S&P 500 with Par Up Outcome Fund – Jun
Milliman 1-Year Floored S&P 500 with Par Up Outcome Fund – Jul
Milliman 1-Year Floored S&P 500 with Par Up Outcome Fund – Aug
Milliman 1-Year Floored S&P 500 with Par Up Outcome Fund – Sep
Milliman 1-Year Floored S&P 500 with Par Up Outcome Fund – Oct
Milliman 1-Year Floored S&P 500 with Par Up Outcome Fund – Nov
Milliman 1-Year Floored S&P 500 with Par Up Outcome Fund – Dec
Milliman 1-Year Buffered S&P 500 & Nasdaq with Stacker Cap Outcome Fund – Jan
Milliman 1-Year Buffered S&P 500 & Nasdaq with Stacker Cap Outcome Fund – Feb
Milliman 1-Year Buffered S&P 500 & Nasdaq with Stacker Cap Outcome Fund – Mar
Milliman 1-Year Buffered S&P 500 & Nasdaq with Stacker Cap Outcome Fund – Apr
Milliman 1-Year Buffered S&P 500 & Nasdaq with Stacker Cap Outcome Fund – May
Milliman 1-Year Buffered S&P 500 & Nasdaq with Stacker Cap Outcome Fund – Jun
Milliman 1-Year Buffered S&P 500 & Nasdaq with Stacker Cap Outcome Fund – Jul
Milliman 1-Year Buffered S&P 500 & Nasdaq with Stacker Cap Outcome Fund – Aug
Milliman 1-Year Buffered S&P 500 & Nasdaq with Stacker Cap Outcome Fund – Sep
Milliman 1-Year Buffered S&P 500 & Nasdaq with Stacker Cap Outcome Fund – Oct
Milliman 1-Year Buffered S&P 500 & Nasdaq with Stacker Cap Outcome Fund – Nov
Milliman 1-Year Buffered S&P 500 & Nasdaq with Stacker Cap Outcome Fund – Dec
Milliman 1-Year Buffered S&P 500 & Russell 2000 with Stacker Cap Outcome Fund – Jan
Milliman 1-Year Buffered S&P 500 & Russell 2000 with Stacker Cap Outcome Fund – Feb
Milliman 1-Year Buffered S&P 500 & Russell 2000 with Stacker Cap Outcome Fund – Mar
Milliman 1-Year Buffered S&P 500 & Russell 2000 with Stacker Cap Outcome Fund – Apr
Milliman 1-Year Buffered S&P 500 & Russell 2000 with Stacker Cap Outcome Fund – May
Milliman 1-Year Buffered S&P 500 & Russell 2000 with Stacker Cap Outcome Fund – Jun
Milliman 1-Year Buffered S&P 500 & Russell 2000 with Stacker Cap Outcome Fund – Jul
Milliman 1-Year Buffered S&P 500 & Russell 2000 with Stacker Cap Outcome Fund – Aug
Milliman 1-Year Buffered S&P 500 & Russell 2000 with Stacker Cap Outcome Fund – Sep
Milliman 1-Year Buffered S&P 500 & Russell 2000 with Stacker Cap Outcome Fund – Oct
Milliman 1-Year Buffered S&P 500 & Russell 2000 with Stacker Cap Outcome Fund – Nov
Milliman 1-Year Buffered S&P 500 & Russell 2000 with Stacker Cap Outcome Fund – Dec
Milliman 1-Year Buffered S&P 500 & MSCI EAFE with Stacker Cap Outcome Fund – Jan
Milliman 1-Year Buffered S&P 500 & MSCI EAFE with Stacker Cap Outcome Fund – Feb
Milliman 1-Year Buffered S&P 500 & MSCI EAFE with Stacker Cap Outcome Fund – Mar
Milliman 1-Year Buffered S&P 500 & MSCI EAFE with Stacker Cap Outcome Fund – Apr
Milliman 1-Year Buffered S&P 500 & MSCI EAFE with Stacker Cap Outcome Fund – May
Milliman 1-Year Buffered S&P 500 & MSCI EAFE with Stacker Cap Outcome Fund – Jun
Milliman 1-Year Buffered S&P 500 & MSCI EAFE with Stacker Cap Outcome Fund – Jul
Milliman 1-Year Buffered S&P 500 & MSCI EAFE with Stacker Cap Outcome Fund – Aug
Milliman 1-Year Buffered S&P 500 & MSCI EAFE with Stacker Cap Outcome Fund – Sep
Milliman 1-Year Buffered S&P 500 & MSCI EAFE with Stacker Cap Outcome Fund – Oct
Milliman 1-Year Buffered S&P 500 & MSCI EAFE with Stacker Cap Outcome Fund – Nov
Milliman 1-Year Buffered S&P 500 & MSCI EAFE with Stacker Cap Outcome Fund – Dec
Milliman 6-Year Buffered S&P 500 with Par Up Outcome Fund – Jan (I)
Milliman 6-Year Buffered S&P 500 with Par Up Outcome Fund – Apr (I)
Milliman 6-Year Buffered S&P 500 with Par Up Outcome Fund – Jul (I)
Milliman 6-Year Buffered S&P 500 with Par Up Outcome Fund – Oct (I)
Milliman 6-Year Parred Down S&P 500 with Par Up Outcome Fund – Jan (I)
Milliman 6-Year Parred Down S&P 500 with Par Up Outcome Fund – Apr (I)
Milliman 6-Year Parred Down S&P 500 with Par Up Outcome Fund – Jul (I)
Milliman 6-Year Parred Down S&P 500 with Par Up Outcome Fund – Oct (I)
Milliman 6-Month Buffered S&P 500 with Trigger Outcome Fund – Apr/Oct
Milliman 6-Month Buffered S&P 500 with Trigger Outcome Fund – May/Nov
Milliman 6-Month Buffered S&P 500 with Trigger Outcome Fund – Jun/Dec
TABLE OF CONTENTS
Milliman Variable Insurance Trust
Management Discussion of Fund Performance
December 31, 2022 (Unaudited)
About the Milliman Structured Outcome Funds
The Milliman Variable Insurance Trust (“MVIT”) has a suite of structured outcome Funds that seek to provide exposure to the S&P 500 Price Index (“S&P 500”) prior to taking into account any fees or expenses or the performance of any fixed income exposure included in a fund’s portfolio, while providing a combination of two options strategies, as described in a fund’s prospectus, which are designed to produce certain pre-determined outcomes over a six-month, one-year or six-year period, as specified in a fund’s name. This annual report relates only to the series of MVIT specified above (each, a “Fund,” and collectively, the “Funds”).
Each Fund currently offers only Class 3 shares, and only to insurance company separate accounts Funding variable annuity contracts and variable life insurance policies and other qualified investors. There are a variety of strategies that are offered in the MVIT. Strategies and Funds are listed below, accompanied by more detail on the attributes pertaining to each specific Fund strategy.
Glossary of Terms
S&P 500 Price Index – A market capitalization weighted benchmark index which tracks the price performance of 500 of the largest publicly traded stocks listed on U.S. exchanges.
Nasdaq 100 Price Index (“Nasdaq”) – A market capitalization weighted benchmark index which tracks the price performance of 100 of the largest non-financial companies listed on the Nasdaq stock exchange.
Russell 2000 Price Index (“Russell”) – A market capitalization weighted benchmark index which tracks the price performance of the 2000 smallest companies listed on the Russell 3000 index (tracks performance of the 3000 largest U.S. listed stocks). The Russell 2000 is widely accepted as a benchmark index for small-mid capitalization stocks.
MSCI EAFE Price Index (“EAFE”) – A market capitalization weighted benchmark index which tracks the price performance of the international developed equity market (excluding U.S. and Canada). The Index is focused on companies in Europe, Australia, the Middle East, and Asia.
Buffer Strategy – Designed to provide a cushion against a specified percentage of losses in the Fund’s S&P 500 Price Index exposure (the “Buffer”) if the S&P 500 Price Index experiences losses during the Outcome Period.
Floor Strategy – Designed to limit losses in the Fund’s S&P 500 Price Index exposure to a specified percentage (the “Floor”) if the S&P 500 Price Index experiences losses during the Outcome Period.
Par Up Strategy – Designed to provide participation in the gains of the S&P 500 Price Index at a declared participation rate (the “Par Up Rate”) if the S&P 500 Price Index experiences gains during the Outcome Period.
Par Down Strategy – Designed to limit losses in the Fund’s S&P 500 Price Index exposure at a declared participation rate (the “Par Down Rate”) if the S&P 500 Price Index experiences losses during the Outcome Period.
Spread Strategy – Designed to provide participation in the gains of the S&P 500 Price Index if the S&P 500 Price Index experiences gains during the Outcome Period that exceed a declared spread (the “Spread”).
Milliman Variable Insurance Trust
Management Discussion of Fund Performance
December 31, 2022 (Unaudited)
Stacker Cap Strategy – Designed to provide participation in the gains of the S&P 500 Price Index up to a declared cap (the “Cap”) if the S&P 500 Price Index experiences gains during the Outcome Period plus additional gains equal to any upside market performance of a secondary market Index up to a declared cap if that secondary market Index experiences gains during the Outcome Period. The Cap is expressed as a combined number for both the S&P 500 Price Index and the secondary index and is split evenly between them.
Trigger Strategy – Designed to produce a fixed rate of return that is only “triggered” (i.e., paid to the Fund) if the value of the S&P 500 Price Index or a corresponding exchange-traded Fund (“ETF”) is unchanged or increases over the Outcome Period (the “Trigger Rate”).
Outcome Period – The outcome period begins on the day Milliman transacts in the FLEX Options and ends on the day those FLEX Options expire.
Collateral Portfolio – A portfolio comprised of fixed income securities, including money market funds and other interest-bearing instruments, cash, ETFs that primarily invest in any of the foregoing instruments, and options on ETFs and options box spreads, as described in a Fund’s prospectus.
Market Environment
2022 was a challenging year for investors, as markets factored in the increasing likelihood of a global recession. The uncertain environment led to a rise in volatility and pushed stocks down for most of the year, but also created a repeating zig-zag pattern of bear-market rallies followed by further declines, as investors navigated the cycles of economic data and interest rate decisions. Inflation reached 40-year highs, causing central banks to raise rates to their highest levels in decades. The Federal Reserve raised the Fed Funds Rate by 425 basis points (bps), the largest net calendar increase since 1972. Meanwhile, the conflict in Ukraine and China’s zero COVID policy put stress on supply chains, further exacerbating inflation and volatility. Stocks and bonds declined together for the first time in decades.
Growth stocks were disproportionally affected by the rate increases and the Nasdaq was one of the worst performers for the year amongst the most commonly followed equity benchmarks, down over 32%. Small cap stocks also underperformed large cap stocks during 2022 – Russell fell 21.56% for the year, a larger loss than the S&P 500’s -19.44% (both are expressed as changes in price, excluding dividends). Developed international markets outperformed domestic indices, as the EAFE declined only 16.79% for the year (also on a price return basis). This was due in large part to the UK’s outperformance through an evolving political landscape that ultimately led markets to regained confidence in the final quarter.
The combination of low treasury yields and the steep rate change over 2022 caused fixed income markets to experience declines, especially bonds with long durations. The iShares iBoxx $ Investment Grade Corporate Bond ETF (“LQD”) with a medium-term duration, decreased by 18.01%, while the ultra-long iShares 20+ Year Treasury Bond ETF (“TLT”) saw a decrease of 31.41% (both in total return terms). Over the course of 2022, the Bloomberg US Aggregate Bond Index suffered a total return loss of 13.01%, completing its worst calendar year on record since its inception in 1976 and marking only the fifth time ever that the index experienced a negative calendar year return.
Milliman Variable Insurance Trust
Management Discussion of Fund Performance
December 31, 2022 (Unaudited)
Milliman 6-Month Buffered S&P 500 with Par Up Outcome Fund Series
Strategy and Benchmark Composition
The 6-Month Buffered S&P 500 with Par Up Outcome Strategy seeks to provide exposure to the S&P 500, while providing a Buffer against the first 10% of losses associated with S&P 500 performance and participating in S&P 500 gains at a declared Par Up Rate, prior to taking into account any fees or expenses or the performance of any fixed income exposure included in a Fund’s portfolio, over a six-month period.
Prior to taking into account any fees or expenses or the performance of the Collateral Portfolio, a “Buffer-Par” Strategy targets the following outcome return profiles depending on the market environment over the Outcome Period: A “Below Buffer Range” strategy zone indicates the Fund is beyond the protection of the Buffer, and targets 1:1 downside exposure to the S&P 500 beyond the 10% buffered loss. A “Within Buffer” strategy zone has a target outcome of 0%. An “Upside Participation” strategy zone targets upside exposure to the S&P 500 at the Par Up Rate declared at the start of an Outcome Period.
Fund Performance
Milliman 6-Month Buffered S&P 500 with Par Up Outcome Fund - Jan/Jul
The Milliman 6-Month Buffered S&P 500 with Par Up Outcome Fund - Jan/Jul returned -21.60% from its inception on January 10, 2022 to the end of the year, compared to the S&P 500’s 17.79% decline in price during the period.
During the reporting period, the Milliman 6-Month Buffered S&P 500 with Par Up Outcome Fund - Jan/Jul’s completed Outcome Period was from January 10, 2022, to July 11, 2022. During this period, the Fund was down 16.00% compared to the S&P 500, which was down 17.47%. A breakdown of the Fund performance attributes equity performance of -7.96% and fixed income performance of -8.04%, which includes Fund fees and expenses. Equity performance was within expectation and the Collateral Portfolio was a detraction. The Par Up Rate for this Outcome Period was 71.43%. The Outcome Period ended in the “Below Buffer Range” strategy zone.
During the reporting period, the Milliman 6-Month Buffered S&P 500 with Par Up Outcome Fund - Jan/Jul commenced a new Outcome Period, which started on July 11, 2022. As of December 31, 2022, the Fund was down 6.67% compared to the S&P 500, which was down 0.39%. A breakdown of the Fund performance attributes equity performance of 0.23% and fixed income performance of -6.89%, which includes Fund fees and expenses. Equity performance was within expectation and the Collateral Portfolio was a detraction. As of December 31, 2022, the Par Up Rate for this Outcome Period was 71.43% and the Fund’s strategy zone was “Within Buffer”.
Milliman 6-Month Buffered S&P 500 with Par Up Outcome Fund - Feb/Aug
The Milliman 6-Month Buffered S&P 500 with Par Up Outcome Fund - Feb/Aug returned -18.00% from its inception on February 10, 2022 to the end of the year, compared to the S&P 500’s 14.76% decline in price during the period.
During the reporting period, the Milliman 6-Month Buffered S&P 500 with Par Up Outcome Fund - Feb/Aug’s completed Outcome Period was from February 10, 2022, to August 10, 2022. During this period, the Fund was down 8.30% compared to the S&P 500, which was down 6.52%. A breakdown of the Fund performance
Milliman Variable Insurance Trust
Management Discussion of Fund Performance
December 31, 2022 (Unaudited)
attributes equity performance of -0.49% and fixed income performance of -7.81%, which includes Fund fees and expenses. Equity performance was within expectation and the Collateral Portfolio was a detraction. The Par Up Rate for this Outcome Period was 77.27%. The Outcome Period ended in the “Within Buffer” strategy zone.
During the reporting period, the Milliman 6-Month Buffered S&P 500 with Par Up Outcome Fund - Feb/Aug commenced a new Outcome Period, which started on August 10, 2022. As of December 31, 2022, the Fund was down 10.58% compared to the S&P 500, which was down 8.81%. A breakdown of the Fund performance attributes equity performance of -2.67% and fixed income performance of -7.91%, which includes Fund fees and expenses. Equity performance was within expectation and the Collateral Portfolio was a detraction. As of December 31, 2022, the Par Up Rate for this Outcome Period was 75.68% and the Fund’s strategy zone was “Within Buffer”.
Milliman 6-Month Buffered S&P 500 with Par Up Outcome Fund - Mar/Sep
The Milliman 6-Month Buffered S&P 500 with Par Up Outcome Fund - Mar/Sep returned -13.59% from its inception on March 10, 2022 to the end of the year, compared to the S&P 500’s 9.86% decline in price during the period.
During the reporting period, the Milliman 6-Month Buffered S&P 500 with Par Up Outcome Fund - Mar/Sep’s completed Outcome Period was from March 10, 2022, to September 12, 2022. During this period, the Fund was down 8.20% compared to the S&P 500, which was down 3.50%. A breakdown of the Fund performance attributes equity performance of -0.50% and fixed income performance of -7.70%, which includes Fund fees and expenses. Equity performance was within expectation and the Collateral Portfolio was a detraction. The Par Up Rate for this Outcome Period was 79.17%. The Outcome Period ended in the “Within Buffer” strategy zone.
During the reporting period, the Milliman 6-Month Buffered S&P 500 with Par Up Outcome Fund - Mar/Sep commenced a new Outcome Period, which started on September 12, 2022. As of December 31, 2022, the Fund was down 5.87% compared to the S&P 500, which was down 6.59%. A breakdown of the Fund performance attributes equity performance of -2.39% and fixed income performance of -3.49%, which includes Fund fees and expenses. Equity performance was within expectation and the Collateral Portfolio was a detraction. As of December 31, 2022, the Par Up Rate for this Outcome Period was 80.00% and the Fund’s strategy zone was “Within Buffer”.
Milliman 6-Month Buffered S&P 500 with Par Up Outcome Fund - Apr/Oct
The Milliman 6-Month Buffered S&P 500 with Par Up Outcome Fund - Apr/Oct returned -11.91% from its inception on April 11, 2022 to the end of the year, compared to the S&P 500’s 12.99% decline in price during the period.
During the reporting period, the Milliman 6-Month Buffered S&P 500 with Par Up Outcome Fund - Apr/Oct’s completed Outcome Period was from April 11, 2022, to October 11, 2022. During this period, the Fund was down 16.80% compared to the S&P 500, which was down 18.67%. A breakdown of the Fund performance attributes equity performance of -9.18% and fixed income performance of -7.62%, which includes Fund fees and expenses. Equity performance was within expectation and the Collateral Portfolio was a detraction. The Par Up Rate for this Outcome Period was 77.27%. The Outcome Period ended in the “Below Buffer Range” strategy zone.
During the reporting period, the Milliman 6-Month Buffered S&P 500 with Par Up Outcome Fund - Apr/Oct’s commenced a new Outcome Period, which started on October 11, 2022. As of December 31, 2022, the Fund was up 5.88% compared to the S&P 500, which was up 6.98%. A breakdown of the Fund performance
Milliman Variable Insurance Trust
Management Discussion of Fund Performance
December 31, 2022 (Unaudited)
attributes equity performance of 5.64% and fixed income performance of 0.24%, which includes Fund fees and expenses. Equity performance was within expectation and the Collateral Portfolio was a positive contribution. As of December 31, 2022, the Par Up Rate for this Outcome Period was 75.86% and the Fund’s strategy zone was “Upside Participation”.
Milliman 6-Month Buffered S&P 500 with Par Up Outcome Fund - May/Nov
The Milliman 6-Month Buffered S&P 500 with Par Up Outcome Fund - May/Nov returned -8.95% from its inception on May 10, 2022 to the end of the year, compared to the S&P 500’s 4.04% decline in price during the period.
During the reporting period, the Milliman 6-Month Buffered S&P 500 with Par Up Outcome Fund - May/Nov’s completed Outcome Period was from May 10, 2022, to November 10, 2022. During this period, the Fund was down 8.30% compared to the S&P 500, which was down 1.12%. A breakdown of the Fund performance attributes equity performance of -0.50% and fixed income performance of -7.80%, which includes Fund fees and expenses. Equity performance was within expectation and the Collateral Portfolio was a detraction. The Par Up Rate for this Outcome Period was 76.67%. The Outcome Period ended in the “Within Buffer” strategy zone.
During the reporting period, the Milliman 6-Month Buffered S&P 500 with Par Up Outcome Fund - May/Nov commenced a new Outcome Period, which started on November 10, 2022. As of December 31, 2022, the Fund was down 0.70% compared to the S&P 500, which was down 2.95%. A breakdown of the Fund performance attributes equity performance of -0.59% and fixed income performance of -0.11%, which includes Fund fees and expenses. Equity performance was within expectation and the Collateral Portfolio was a small detraction. As of December 31, 2022, the Par Up Rate for this Outcome Period was 81.48% and the Fund’s strategy zone was “Within Buffer”.
Milliman 6-Month Buffered S&P 500 with Par Up Outcome Fund - Jun/Dec
The Milliman 6-Month Buffered S&P 500 with Par Up Outcome Fund - Jun/Dec returned -4.29% from its inception on June 10, 2022 to the end of the year, compared to the S&P 500’s 1.57% decline in price during the period.
During the reporting period, the Milliman 6-Month Buffered S&P 500 with Par Up Outcome Fund - Jun/Dec’s completed Outcome Period was from June 10, 2022, to December 12, 2022. During this period, the Fund was down 2.40% compared to the S&P 500, which was up 2.30%. A breakdown of the Fund performance attributes equity performance of 1.16% and fixed income performance of -3.56%, which includes Fund fees and expenses. Equity performance was within expectation and the Collateral Portfolio was a detraction. The Par Up Rate for this Outcome Period was 72.00%. The Outcome Period ended in the “Upside Participation” strategy zone.
During the reporting period, the Milliman 6-Month Buffered S&P 500 with Par Up Outcome Fund - Jun/Dec commenced a new Outcome Period, which started on December 12, 2022. As of December 31, 2022, the Fund was down 1.93% compared to the S&P 500, which was down 3.79%. A breakdown of the Fund performance attributes equity performance of -1.44% and fixed income performance of -0.49%, which includes Fund fees and expenses. Equity performance was within expectation and the Collateral Portfolio was a detraction. As of December 31, 2022, the Par Up Rate for this Outcome Period was 82.14% and the Fund’s strategy zone was “Within Buffer”.
Milliman Variable Insurance Trust
Management Discussion of Fund Performance
December 31, 2022 (Unaudited)
Milliman 6-Month Parred Down S&P 500 with Par Up Outcome Fund Series
Strategy and Benchmark Composition
The 6-Month Parred Down S&P 500 with Par Up Outcome Strategy seeks to provide exposure to the S&P 500, while limiting losses to 50% of the losses associated with S&P 500 performance and participating in S&P 500 gains at a declared Par Up Rate, prior to taking into account any fees or expenses or the performance of any fixed income exposure included in a Fund’s portfolio, over a six-month period.
Prior to taking into account any fees or expenses or the performance of the Collateral Portfolio, a “Par-Par” Strategy targets the following outcome return profiles depending on the market environment over the Outcome Period: A “Downside Participation” strategy zone indicates the Fund targets 50% downside exposure to the S&P 500. An “Upside Participation” strategy zone targets upside exposure to the S&P 500 at the Par Up Rate declared at the start of the Outcome Period.
Fund Performance
Milliman 6-Month Parred Down S&P 500 with Par Up Outcome Fund - Jan/Jul
The Milliman 6-Month Parred Down S&P 500 with Par Up Outcome Fund - Jan/Jul returned -23.00% from its inception on January 10, 2022 to the end of the year, compared to the S&P 500’s 17.79% decline in price during the period.
During the reporting period, the Milliman 6-Month Parred Down S&P 500 with Par Up Outcome Fund - Jan/Jul’s completed Outcome Period was from January 10, 2022, to July 11, 2022. During this period, the Fund was down 16.90% compared to the S&P 500, which was down 17.47%. A breakdown of the Fund performance attributes equity performance of -9.23% and fixed income performance of -7.67%, which includes Fund fees and expenses. Equity performance was within expectation and the Collateral Portfolio was a detraction. The Par Up Rate for this Outcome Period was 66.67%. The Outcome Period ended in the “Downside Participation” strategy zone.
During the reporting period, the Milliman 6-Month Parred Down S&P 500 with Par Up Outcome Fund - Jan/Jul commenced a new Outcome Period, which started on July 11, 2022. As of December 31, 2022, the Fund was down 7.34% compared to the S&P 500, which was down 0.39%. A breakdown of the Fund performance attributes equity performance of -0.45% and fixed income performance of -6.89%, which includes Fund fees and expenses. Equity performance was within expectation and the Collateral Portfolio was a detraction. As of December 31, 2022, the Par Up Rate for this Outcome Period was 70.00% and the Fund’s strategy zone was “Downside Participation”.
Milliman 6-Month Parred Down S&P 500 with Par Up Outcome Fund - Feb/Aug
The Milliman 6-Month Parred Down S&P 500 with Par Up Outcome Fund - Feb/Aug returned -22.46% from its inception on February 10, 2022 to the end of the year, compared to the S&P 500’s 14.76% decline in price during the period.
During the reporting period, the Milliman 6-Month Parred Down S&P 500 with Par Up Outcome Fund - Feb/Aug’s completed Outcome Period was from February 10, 2022, to August 10, 2022. During this period, the Fund was down 11.10% compared to the S&P 500, which was down 6.52%. A breakdown of the Fund performance
Milliman Variable Insurance Trust
Management Discussion of Fund Performance
December 31, 2022 (Unaudited)
attributes equity performance of -3.75% and fixed income performance of -7.35%, which includes Fund fees and expenses. Equity performance was within expectation and the Collateral Portfolio was a detraction. The Par Up Rate for this Outcome Period was 72.73%. The Outcome Period ended in the “Downside Participation” strategy zone.
During the reporting period, the Milliman 6-Month Parred Down S&P 500 with Par Up Outcome Fund - Feb/Aug commenced a new Outcome Period, which started on August 10, 2022. As of December 31, 2022, the Fund was down 12.77% compared to the S&P 500, which was down 8.81%. A breakdown of the Fund performance attributes equity performance of -5.00% and fixed income performance of -7.77%, which includes Fund fees and expenses. Equity performance was within expectation and the Collateral Portfolio was a detraction. As of December 31, 2022, the Par Up Rate for this Outcome Period was 75.00% and the Fund’s strategy zone was “Downside Participation”.
Milliman 6-Month Parred Down S&P 500 with Par Up Outcome Fund - Mar/Sep
The Milliman 6-Month Parred Down S&P 500 with Par Up Outcome Fund - Mar/Sep returned -16.40% from its inception on March 10, 2022 to the end of the year, compared to the S&P 500’s 9.86% decline in price during the period.
During the reporting period, the Milliman 6-Month Parred Down S&P 500 with Par Up Outcome Fund - Mar/Sep’s completed Outcome Period was from March 10, 2022, to September 12, 2022. During this period, the Fund was down 9.80% compared to the S&P 500, which was down 3.50%. A breakdown of the Fund performance attributes equity performance of -2.25% and fixed income performance of -7.55%, which includes Fund fees and expenses. Equity performance was within expectation and the Collateral Portfolio was a detraction. The Par Up Rate for this Outcome Period was 72.73%. The Outcome Period ended in the “Downside Participation” strategy zone.
During the reporting period, the Milliman 6-Month Parred Down S&P 500 with Par Up Outcome Fund - Mar/Sep commenced a new Outcome Period, which started on September 12, 2022. As of December 31, 2022, the Fund was down 7.32% compared to the S&P 500, which was down 6.59%. A breakdown of the Fund performance attributes equity performance of -3.77% and fixed income performance of -3.54%, which includes Fund fees and expenses. Equity performance was within expectation and the Collateral Portfolio was a detraction. As of December 31, 2022, the Par Up Rate for this Outcome Period was 77.27% and the Fund’s strategy zone was “Downside Participation”.
Milliman 6-Month Parred Down S&P 500 with Par Up Outcome Fund - Apr/Oct
The Milliman 6-Month Parred Down S&P 500 with Par Up Outcome Fund - Apr/Oct returned -13.14% from its inception on April 11, 2022 to the end of the year, compared to the S&P 500’s 12.99% decline in price during the period.
During the reporting period, the Milliman 6-Month Parred Down S&P 500 with Par Up Outcome Fund - Apr/Oct’s completed Outcome Period was from April 11, 2022, to October 11, 2022. During this period, the Fund was down 17.30% compared to the S&P 500, which was down 18.67%. A breakdown of the Fund performance attributes equity performance of -9.85% and fixed income performance of -7.45%, which includes Fund fees and expenses. Equity performance was within expectation and the Collateral Portfolio was a detraction. The Par Up Rate for this Outcome Period was 72.73%. The Outcome Period ended in the “Downside Participation” strategy zone.
Milliman Variable Insurance Trust
Management Discussion of Fund Performance
December 31, 2022 (Unaudited)
During the reporting period, the Milliman 6-Month Parred Down S&P 500 with Par Up Outcome Fund - Apr/Oct commenced a new Outcome Period, which started on October 11, 2022. As of December 31, 2022, the Fund was up 5.03% compared to the S&P 500, which was up 6.98%. A breakdown of the Fund performance attributes equity performance of 4.88% and fixed income performance of 0.14%, which includes Fund fees and expenses. Equity performance was within expectation and the Collateral Portfolio was a positive contribution. As of December 31, 2022, the Par Up Rate for this Outcome Period was 72.73% and the Fund’s strategy zone was “Upside Participation”.
Milliman 6-Month Parred Down S&P 500 with Par Up Outcome Fund - May/Nov
The Milliman 6-Month Parred Down S&P 500 with Par Up Outcome Fund - May/Nov returned -9.80% from its inception on May 10, 2022 to the end of the year, compared to the S&P 500’s 4.04% decline in price during the period.
During the reporting period, the Milliman 6-Month Parred Down S&P 500 with Par Up Outcome Fund - May/Nov’s completed Outcome Period was from May 10, 2022, to November 10, 2022. During this period, the Fund was down 8.90% compared to the S&P 500, which was down 1.12%. A breakdown of the Fund performance attributes equity performance of -1.06% and fixed income performance of -7.84%, which includes Fund fees and expenses. Equity performance was within expectation and the Collateral Portfolio was a detraction. The Par Up Rate for this Outcome Period was 70.83%. The Outcome Period ended in the “Downside Participation” strategy zone.
During the reporting period, the Milliman 6-Month Parred Down S&P 500 with Par Up Outcome Fund - May/Nov commenced a new Outcome Period, which started on November 10, 2022. As of December 31, 2022, the Fund was down 0.99% compared to the S&P 500, which was down 2.95%. A breakdown of the Fund performance attributes equity performance of -1.06% and fixed income performance of 0.07%, which includes Fund fees and expenses. Equity performance was within expectation and the Collateral Portfolio was a positive contribution. As of December 31, 2022, the Par Up Rate for this Outcome Period was 81.82% and the Fund’s strategy zone was “Downside Participation”.
Milliman 6-Month Parred Down S&P 500 with Par Up Outcome Fund - Jun/Dec
The Milliman 6-Month Parred Down S&P 500 with Par Up Outcome Fund - Jun/Dec returned -4.53% from its inception on June 10, 2022 to the end of the year, compared to the S&P 500’s 1.57% decline in price during the period.
During the reporting period, the Milliman 6-Month Parred Down S&P 500 with Par Up Outcome Fund - Jun/Dec’s completed Outcome Period was from June 10, 2022, to December 12, 2022. During this period, the Fund was down 2.50% compared to the S&P 500, which was up 2.30%. A breakdown of the Fund performance attributes equity performance of 1.13% and fixed income performance of -3.63%, which includes Fund fees and expenses. Equity performance was within expectation and the Collateral Portfolio was a detraction. The Par Up Rate for this Outcome Period was 70.83%. The Outcome Period ended in the “Upside Participation” strategy zone.
During the reporting period, the Milliman 6-Month Parred Down S&P 500 with Par Up Outcome Fund - Jun/Dec commenced a new Outcome Period, which started on December 12, 2022. As of December 31, 2022, the Fund was down 2.08% compared to the S&P 500, which was down 3.79%. A breakdown of the Fund performance attributes equity performance of -1.65% and fixed income performance of -0.43%, which includes Fund fees and expenses. Equity performance was within expectation and the Collateral Portfolio was a detraction. As of December 31, 2022, the Par Up Rate for this Outcome Period was 79.17% and the Fund’s strategy zone was
Milliman Variable Insurance Trust
Management Discussion of Fund Performance
December 31, 2022 (Unaudited)
“Downside Participation”.
Milliman 1-Year Buffered S&P 500 with Spread Outcome Fund Series
Strategy and Benchmark Composition
The 1-Year Buffered S&P 500 with Spread Outcome Strategy seeks to provide exposure to the S&P 500, while providing a Buffer against the first 10% of losses associated with S&P 500 performance and participating in S&P 500 gains that exceed a declared Spread, prior to taking into account any fees or expenses or the performance of any fixed income exposure included in a Fund’s portfolio, over a one-year period.
Prior to taking into account any fees or expenses or the performance of the Collateral Portfolio, a “Buffer-Spread” Strategy targets the following outcome return profiles depending on the market environment over the Outcome Period: A “Below Buffer Range” strategy zone indicates the Fund is beyond the protection of the Buffer and targets 1:1 downside exposure to the S&P 500 beyond the 10% buffered loss. A “Within Buffer” strategy zone has a target outcome of 0%. A “Partial Spread Remaining” strategy zone indicates the Fund has to overcome the spread before participating in S&P 500 gains. An “Upside Above Spread” strategy zone targets 1:1 upside exposure to the S&P 500 beyond the Spread declared at the start of the Outcome Period.
Fund Performance
Milliman 1-Year Buffered S&P 500 with Spread Outcome Fund - Jan
During the reporting period, the Milliman 1-Year Buffered S&P 500 with Spread Outcome Fund - Jan’s Outcome Period start date was January 10, 2022. As of December 31, 2022, the Fund was down 15.90% compared to the S&P 500, which was down 17.79%. A breakdown of the Fund performance attributes equity performance of -8.73% and fixed income performance of -7.17%, which includes Fund fees and expenses. Equity performance was within expectation and the Collateral Portfolio was a detraction. As of December 31, 2022, the Spread for this Outcome Period was 1.83% and the Fund’s strategy zone was “Below Buffer Range”.
Milliman 1-Year Buffered S&P 500 with Spread Outcome Fund - Feb
During the reporting period, the Milliman 1-Year Buffered S&P 500 with Spread Outcome Fund - Feb’s current Outcome Period start date was February 10, 2022. As of December 31, 2022, the Fund was down 12.80% compared to the S&P 500, which was down 14.76%. A breakdown of the Fund performance attributes equity performance of -6.09% and fixed income performance of -6.71%, which includes Fund fees and expenses. Equity performance was within expectation and the Collateral Portfolio was a detraction. As of December 31, 2022, the Spread for this Outcome Period was 2.65% and the Fund’s strategy zone was “Below Buffer Range”.
Milliman 1-Year Buffered S&P 500 with Spread Outcome Fund - Mar
The Milliman 1-Year Buffered S&P 500 with Spread Outcome Fund - Mar’s current Outcome Period start date was March 10, 2022. As of December 31, 2022, the Fund was down 11.70% compared to the S&P 500, which was down 9.86%. A breakdown of the Fund performance attributes equity performance of -4.09% and fixed income performance of -7.61%, which includes Fund fees and expenses. Equity performance was within expectation and the Collateral Portfolio was a detraction. As of December 31, 2022, the Spread for this Outcome Period was 1.86% and the Fund’s strategy zone was “Within Buffer”.
Milliman Variable Insurance Trust
Management Discussion of Fund Performance
December 31, 2022 (Unaudited)
Milliman 1-Year Buffered S&P 500 with Spread Outcome Fund - Apr
The Milliman 1-Year Buffered S&P 500 with Spread Outcome Fund - Apr’s current Outcome Period start date was April 11, 2022. As of December 31, 2022, the Fund was down 12.53% compared to the S&P 500, which was down 12.99%. A breakdown of the Fund performance attributes equity performance of -6.30% and fixed income performance of -6.23%, which includes Fund fees and expenses. Equity performance was within expectation and the Collateral Portfolio was a detraction. As of December 31, 2022, the Spread for this Outcome Period was 1.90% and the Fund’s strategy zone was “Below Buffer Range”.
Milliman 1-Year Buffered S&P 500 with Spread Outcome Fund - May
The Milliman 1-Year Buffered S&P 500 with Spread Outcome Fund - May’s current Outcome Period start date was May 10, 2022. As of December 31, 2022, the Fund was down 6.37% compared to the S&P 500, which was down 4.04%. A breakdown of the Fund performance attributes equity performance of -1.70% and fixed income performance of -4.67%, which includes Fund fees and expenses. Equity performance was within expectation and the Collateral Portfolio was a detraction. As of December 31, 2022, the Spread for this Outcome Period was 2.12% and the Fund’s strategy zone was “Within Buffer”.
Milliman 1-Year Buffered S&P 500 with Spread Outcome Fund - Jun
The Milliman 1-Year Buffered S&P 500 with Spread Outcome Fund - Jun’s current Outcome Period start date was June 10, 2022. As of December 31, 2022, the Fund was down 4.23% compared to the S&P 500, which was down 1.57%. A breakdown of the Fund performance attributes equity performance of -0.10% and fixed income performance of -4.13%, which includes Fund fees and expenses. Equity performance was within expectation and the Collateral Portfolio was a detraction. As of December 31, 2022, the Spread for this Outcome Period was 2.30% and the Fund’s strategy zone was “Within Buffer”.
Milliman 1-Year Buffered S&P 500 with Spread Outcome Fund - Jul
The Milliman 1-Year Buffered S&P 500 with Spread Outcome Fund - Jul’s current Outcome Period start date was July 11, 2022. As of December 31, 2022, the Fund was down 2.98% compared to the S&P 500, which was down 0.39%. A breakdown of the Fund performance attributes equity performance of 0.86% and fixed income performance of -3.84%, which includes Fund fees and expenses. Equity performance was within expectation and the Collateral Portfolio was a detraction. As of December 31, 2022, the Spread for this Outcome Period was 2.31% and the Fund’s strategy zone was “Within Buffer”.
Milliman 1-Year Buffered S&P 500 with Spread Outcome Fund - Aug
The Milliman 1-Year Buffered S&P 500 with Spread Outcome Fund - Aug’s current Outcome Period start date was August 10, 2022. As of December 31, 2022, the Fund was down 9.72% compared to the S&P 500, which was down 8.81%. A breakdown of the Fund performance attributes equity performance of -5.49% and fixed income performance of -4.22%, which includes Fund fees and expenses. Equity performance was within expectation and the Collateral Portfolio was a detraction. As of December 31, 2022, the Spread for this Outcome Period was 2.25% and the Fund’s strategy zone was “Within Buffer”.
Milliman Variable Insurance Trust
Management Discussion of Fund Performance
December 31, 2022 (Unaudited)
Milliman 1-Year Buffered S&P 500 with Spread Outcome Fund - Sep
The Milliman 1-Year Buffered S&P 500 with Spread Outcome Fund - Sep’s current Outcome Period start date was September 12, 2022. As of December 31, 2022, the Fund was down 6.51% compared to the S&P 500, which was down 6.59%. A breakdown of the Fund performance attributes equity performance of -4.48% and fixed income performance of -2.03%, which includes Fund fees and expenses. Equity performance was within expectation and the Collateral Portfolio was a detraction. As of December 31, 2022, the Spread for this Outcome Period was 2.84% and the Fund’s strategy zone was “Within Buffer”.
Milliman 1-Year Buffered S&P 500 with Spread Outcome Fund - Oct
The Milliman 1-Year Buffered S&P 500 with Spread Outcome Fund - Oct’s current Outcome Period start date was October 10, 2022. As of December 31, 2022, the Fund was up 6.27% compared to the S&P 500, which was up 6.29%. A breakdown of the Fund performance attributes equity performance of 5.66% and fixed income performance of 0.61%, which includes Fund fees and expenses. Equity performance was within expectation and the Collateral Portfolio was a positive contribution. As of December 31, 2022, the Spread for this Outcome Period was 2.75% and the Fund’s strategy zone was “Upside Above Spread”.
Milliman 1-Year Buffered S&P 500 with Spread Outcome Fund - Nov
The Milliman 1-Year Buffered S&P 500 with Spread Outcome Fund - Nov’s current Outcome Period start date was November 10, 2022. As of December 31, 2022, the Fund was down 1.82% compared to the S&P 500, which was down 2.95%. A breakdown of the Fund performance attributes equity performance of -2.20% and fixed income performance of 0.39%, which includes Fund fees and expenses. Equity performance was within expectation and the Collateral Portfolio was a positive contribution. As of December 31, 2022, the Spread for this Outcome Period was 2.96% and the Fund’s strategy zone was “Within Buffer”.
Milliman 1-Year Buffered S&P 500 with Spread Outcome Fund - Dec
The Milliman 1-Year Buffered S&P 500 with Spread Outcome Fund - Dec’s current Outcome Period start date was December 12, 2022. As of December 31, 2022, the Fund was down 3.21% compared to the S&P 500, which was down 3.79%. A breakdown of the Fund performance attributes equity performance of -3.20% and fixed income performance of -0.01%, which includes Fund fees and expenses. Equity performance was within expectation and the Collateral Portfolio was a small detraction. As of December 31, 2022, the Spread for this Outcome Period was 3.20% and the Fund’s strategy zone was “Within Buffer”.
Milliman 1-Year Floored S&P 500 with Par Up Outcome Fund Series
Strategy and Benchmark Composition
The 1-Year Floored S&P 500 with Par Up Strategy seeks to provide exposure to the S&P 500, while limiting losses associated with S&P 500 performance to 10% and participating in S&P 500 gains at a Par Up Rate, prior to taking into account any fees or expenses or the performance of any fixed income exposure included in a Fund’s portfolio, over a one-year period.
Prior to taking into account any fees or expenses or the performance of the Collateral Portfolio, a “Floor-Par”
Milliman Variable Insurance Trust
Management Discussion of Fund Performance
December 31, 2022 (Unaudited)
Strategy targets the following outcome return profiles depending on the market environment over the Outcome Period: A “Floor Reached” strategy zone indicates the Fund has reached the Floor and has a target outcome of -10%. A “Downside Before Floor” strategy zone targets 1:1 downside exposure to the S&P 500 up to the Floor. An “Upside Participation” strategy zone targets upside exposure to the S&P 500 at the Par Up Rate declared at the start of the Outcome Period.
Fund Performance
Milliman 1-Year Floored S&P 500 with Par Up Outcome Fund - Jan
During the reporting period, the Milliman 1-Year Floored S&P 500 with Par Up Outcome Fund - Jan’s Outcome Period start date was January 10, 2022. As of December 31, 2022, the Fund was down 18.10% compared to the S&P 500, which was down 17.79%. A breakdown of the Fund performance attributes equity performance of -10.97% and fixed income performance of -7.13%, which includes Fund fees and expenses. Equity performance was within expectation and the Collateral Portfolio was a detraction. As of December 31, 2022, the Par Up Rate for this Outcome Period was 52.38% and the Fund’s strategy zone was “Floor Reached”.
Milliman 1-Year Floored S&P 500 with Par Up Outcome Fund - Feb
During the reporting period, the Milliman 1-Year Floored S&P 500 with Par Up Outcome Fund - Feb’s Outcome Period start date was February 10, 2022. As of December 31, 2022, the Fund was down 17.00% compared to the S&P 500, which was down 14.76%. A breakdown of the Fund performance attributes equity performance of -10.28% and fixed income performance of -6.72%, which includes Fund fees and expenses. Equity performance was within expectation and the Collateral Portfolio was a detraction. As of December 31, 2022, the Par Up Rate for this Outcome Period was 59.09% and the Fund’s strategy zone was “Floor Reached”.
Milliman 1-Year Floored S&P 500 with Par Up Outcome Fund - Mar
The Milliman 1-Year Floored S&P 500 with Par Up Outcome Fund - Mar’s current Outcome Period start date was March 10, 2022. As of December 31, 2022, the Fund was down 14.90% compared to the S&P 500, which was down 9.86%. A breakdown of the Fund performance attributes equity performance of -7.44% and fixed income performance of -7.46%, which includes Fund fees and expenses. Equity performance was within expectation and the Collateral Portfolio was a detraction. As of December 31, 2022, the Par Up Rate for this Outcome Period was 60.87% and the Fund’s strategy zone was “Downside before Floor”.
Milliman 1-Year Floored S&P 500 with Par Up Outcome Fund - Apr
The Milliman 1-Year Floored S&P 500 with Par Up Outcome Fund - Apr’s current Outcome Period start date was April 11, 2022. As of December 31, 2022, the Fund was down 14.80% compared to the S&P 500, which was down 12.99%. A breakdown of the Fund performance attributes equity performance of -8.55% and fixed income performance of -6.25%, which includes Fund fees and expenses. Equity performance was within expectation and the Collateral Portfolio was a detraction. As of December 31, 2022, the Par Up Rate for this Outcome Period was 58.33% and the Fund’s strategy zone was “Floor Reached”.
Milliman 1-Year Floored S&P 500 with Par Up Outcome Fund - May
The Milliman 1-Year Floored S&P 500 with Par Up Outcome Fund - May’s current Outcome Period start date
Milliman Variable Insurance Trust
Management Discussion of Fund Performance
December 31, 2022 (Unaudited)
was May 10, 2022. As of December 31, 2022, the Fund was down 8.16% compared to the S&P 500, which was down 4.04%. A breakdown of the Fund performance attributes equity performance of -3.29% and fixed income performance of -4.87%, which includes Fund fees and expenses. Equity performance was within expectation and the Collateral Portfolio was a detraction. As of December 31, 2022, the Par Up Rate for this Outcome Period was 60.00% and the Fund’s strategy zone was “Downside Before Floor”.
Milliman 1-Year Floored S&P 500 with Par Up Outcome Fund - Jun
The Milliman 1-Year Floored S&P 500 with Par Up Outcome Fund - Jun’s current Outcome Period start date was June 10, 2022. As of December 31, 2022, the Fund was down 5.62% compared to the S&P 500, which was down 1.57%. A breakdown of the Fund performance attributes equity performance of -1.80% and fixed income performance of -3.81%, which includes Fund fees and expenses. Equity performance was within expectation and the Collateral Portfolio was a detraction. As of December 31, 2022, the Par Up Rate for this Outcome Period was 60.00% and the Fund’s strategy zone was “Downside Before Floor”.
Milliman 1-Year Floored S&P 500 with Par Up Outcome Fund - Jul
The Milliman 1-Year Floored S&P 500 with Par Up Outcome Fund - Jul’s current Outcome Period start date was July 11, 2022 As of December 31, 2022, the Fund was down 4.81% compared to the S&P 500, which was down 0.39%. A breakdown of the Fund performance attributes equity performance of -0.77% and fixed income performance of -4.04%, which includes Fund fees and expenses. Equity performance was within expectation and the Collateral Portfolio was a detraction. As of December 31, 2022, the Par Up Rate for this Outcome Period was 60.00% and the Fund’s strategy zone was “Downside Before Floor”.
Milliman 1-Year Floored S&P 500 with Par Up Outcome Fund - Aug
The Milliman 1-Year Floored S&P 500 with Par Up Outcome Fund - Aug’s current Outcome Period start date was August 10, 2022. As of December 31, 2022, the Fund was down 9.31% compared to the S&P 500, which was down 8.81%. A breakdown of the Fund performance attributes equity performance of -5.22% and fixed income performance of -4.09%, which includes Fund fees and expenses. Equity performance was within expectation and the Collateral Portfolio was a detraction. As of December 31, 2022, the Par Up Rate for this Outcome Period was 65.22% and the Fund’s strategy zone was “Downside Before Floor”.
Milliman 1-Year Floored S&P 500 with Par Up Outcome Fund - Sep
The Milliman 1-Year Floored S&P 500 with Par Up Outcome Fund - Sep’s current Outcome Period start date was September 12, 2022. As of December 31, 2022, the Fund was down 5.80% compared to the S&P 500, which was down 6.59%. A breakdown of the Fund performance attributes equity performance of -3.68% and fixed income performance of -2.12%, which includes Fund fees and expenses. Equity performance was within expectation and the Collateral Portfolio was a detraction. As of December 31, 2022, the Par Up Rate for this Outcome Period was 66.67% and the Fund’s strategy zone was “Downside Before Floor”.
Milliman 1-Year Floored S&P 500 with Par Up Outcome Fund - Oct
The Milliman 1-Year Floored S&P 500 with Par Up Outcome Fund - Oct’s current Outcome Period start date was October 10, 2022. As of December 31, 2022, the Fund was up 3.52% compared to the S&P 500, which was up 6.29%. A breakdown of the Fund performance attributes equity performance of 2.98% and fixed income performance of 0.53%, which includes Fund fees and expenses. Equity performance was within expectation and
Milliman Variable Insurance Trust
Management Discussion of Fund Performance
December 31, 2022 (Unaudited)
the Collateral Portfolio was a positive contribution. As of December 31, 2022, the Par Up Rate for this Outcome Period was 62.96% and the Fund’s strategy zone was “Upside Participation”.
Milliman 1-Year Floored S&P 500 with Par Up Outcome Fund - Nov
The Milliman 1-Year Floored S&P 500 with Par Up Outcome Fund - Nov’s current Outcome Period start date was November 10, 2022. As of December 31, 2022, the Fund was down 0.92% compared to the S&P 500, which was down 2.95%. A breakdown of the Fund performance attributes equity performance of -1.18% and fixed income performance of 0.26%, which includes Fund fees and expenses. Equity performance was within expectation and the Collateral Portfolio was a positive contribution. As of December 31, 2022, the Par Up Rate for this Outcome Period was 76.00% and the Fund’s strategy zone was “Downside Before Floor”.
Milliman 1-Year Floored S&P 500 with Par Up Outcome Fund - Dec
The Milliman 1-Year Floored S&P 500 with Par Up Outcome Fund - Nov’s current Outcome Period start date was December 12, 2022. As of December 31, 2022, the Fund was down 1.81% compared to the S&P 500, which was down 3.79% A breakdown of the Fund performance attributes equity performance of -1.71% and fixed income performance of -0.09%, which includes Fund fees and expenses. Equity performance was within expectation and the Collateral Portfolio was a small detraction. As of December 31, 2022, the Par Up Rate for this Outcome Period was 74.19% and the Fund’s strategy zone was “Downside Before Floor”.
Milliman 1-Year Buffered S&P 500 & Nasdaq with Stacker Cap Outcome Fund Series
Strategy and Benchmark Composition
The 1-Year Buffered S&P 500 & Nasdaq with Stacker Cap Outcome Strategy seeks to provide exposure to the S&P 500, while providing a Buffer against the first 10% of losses associated with S&P 500 performance and participating in S&P 500 gains up to a declared Cap, prior to taking into account any fees or expenses or the performance of any fixed income exposure included in a Fund’s portfolio, over a one-year period. The 1-Year Buffered S&P 500 & Nasdaq with Stacker Cap Outcome Strategy also seeks to provide upside exposure to the Nasdaq up to a declared Cap, prior to taking into account any fees or expenses or the performance of any fixed income exposure included in a Fund’s portfolio, over the same period.
Prior to taking into account any fees or expenses or the performance of the Collateral Portfolio, a “Buffer-Stacker” Strategy targets the following outcome return profiles depending on the market environment over the Outcome Period: A combination of a primary and secondary zone indicates the target outcome of the Fund. A “Below Buffer Range” primary strategy zone indicates the Fund is beyond the protection of the Buffer and targets 1:1 downside exposure to the S&P 500 beyond the 10% buffered loss. A “Within Buffer” primary strategy zone has a target outcome of 0%. An “Upside Below Cap” primary strategy zone targets 1:1 upside exposure to the S&P 500 up to the declared Cap determined at the start of the Outcome Period. The “Capped Upside” primary strategy zone indicates the S&P 500 has reached its declared Cap. A “Below Contribution Range” secondary strategy zone is declared if the Nasdaq is experiencing negative returns. An “Upside Below Cap” secondary strategy zone targets upside 1:1 exposure to the Nasdaq up to the declared Cap. Lastly, a “Capped Upside” secondary strategy zone indicates the Nasdaq has reached the declared Cap.
Milliman Variable Insurance Trust
Management Discussion of Fund Performance
December 31, 2022 (Unaudited)
Fund Performance
Milliman 1-Year Buffered S&P 500 & Nasdaq with Stacker Cap Outcome Fund - Jan
During the reporting period, the Milliman 1-Year Buffered S&P 500 & Nasdaq with Stacker Cap Outcome Fund - Jan’s Outcome Period start date was January 10, 2022. As of December 31, 2022, the Fund was down 15.70% compared to the S&P 500, which was down 17.79% and the Nasdaq, which was down 29.94%. A breakdown of the Fund performance attributes equity performance of -8.73% and fixed income performance of -6.97%, which includes Fund fees and expenses. Equity performance was within expectation and the Collateral Portfolio was a detraction. As of December 31, 2022, the Cap for this Outcome Period was 11.34%, evenly split between S&P 500 and Nasdaq, and the Fund’s primary and secondary strategy zones were “Below Buffer Range” and “Below Contribution Range”, respectively.
Milliman 1-Year Buffered S&P 500 & Nasdaq with Stacker Cap Outcome Fund - Feb
During the reporting period, the Milliman 1-Year Buffered S&P 500 & Nasdaq with Stacker Cap Outcome Fund - Feb’s Outcome Period start date was February 10, 2022. As of December 31, 2022, the Fund was down 12.80% compared to the S&P 500, which was down 14.76% and the Nasdaq, which was down 25.61%. A breakdown of the Fund performance attributes equity performance of -6.03% and fixed income performance of -6.77%, which includes Fund fees and expenses. Equity performance was within expectation and the Collateral Portfolio was a detraction. As of December 31, 2022, the Cap for this Outcome Period was 12.20%, evenly split between S&P 500 and Nasdaq, and the Fund’s primary and secondary strategy zones were “Below Buffer Range” and “Below Contribution Range”, respectively.
Milliman 1-Year Buffered S&P 500 & Nasdaq with Stacker Cap Outcome Fund - Mar
The Milliman 1-Year Buffered S&P 500 & Nasdaq with Stacker Cap Outcome Fund - Mar’s current Outcome Period start date was March 10, 2022. As of December 31, 2022, the Fund was down 11.70% compared to the S&P 500, which was down 9.86% and the Nasdaq, which was down 19.51%. A breakdown of the Fund performance attributes equity performance of -3.83% and fixed income performance of -7.87%, which includes Fund fees and expenses. Equity performance was within expectation and the Collateral Portfolio was a detraction. As of December 31, 2022, the Cap for this Outcome Period was 15.40%, evenly split between S&P 500 and Nasdaq, and the Fund’s primary and secondary strategy zones were “Within Buffer” and “Below Contribution Range”, respectively.
Milliman 1-Year Buffered S&P 500 & Nasdaq with Stacker Cap Outcome Fund - Apr
The Milliman 1-Year Buffered S&P 500 & Nasdaq with Stacker Cap Outcome Fund - Apr’s current Outcome Period start date was April 11, 2022. As of December 31, 2022, the Fund was down 12.82% compared to the S&P 500, which was down 12.99% and the Nasdaq, which was down 21.80%. A breakdown of the Fund performance attributes equity performance of -6.18% and fixed income performance of -6.64%, which includes Fund fees and expenses. Equity performance was within expectation and the Collateral Portfolio was a detraction. As of December 31, 2022, the Cap for this Outcome Period was 14.00%, evenly split between S&P 500 and Nasdaq, and the Fund’s primary and secondary strategy zones were “Below Buffer Range” and “Below Contribution Range”, respectively.
Milliman Variable Insurance Trust
Management Discussion of Fund Performance
December 31, 2022 (Unaudited)
Milliman 1-Year Buffered S&P 500 & Nasdaq with Stacker Cap Outcome Fund - May
The Milliman 1-Year Buffered S&P 500 & Nasdaq with Stacker Cap Outcome Fund - May’s current Outcome Period start date was May 10, 2022. As of December 31, 2022, the Fund was down 5.16% compared to the S&P 500, which was down 4.04% and the Nasdaq, which was down 11.39%. A breakdown of the Fund performance attributes equity performance of -0.25% and fixed income performance of -4.92%, which includes Fund fees and expenses. Equity performance was within expectation and the Collateral Portfolio was a detraction. As of December 31, 2022, the Cap for this Outcome Period was 16.00%, evenly split between S&P 500 and Nasdaq, and the Fund’s primary and secondary strategy zones were “Within Buffer” and “Below Contribution Range”, respectively.
Milliman 1-Year Buffered S&P 500 & Nasdaq with Stacker Cap Outcome Fund - Jun
The Milliman 1-Year Buffered S&P 500 & Nasdaq with Stacker Cap Outcome Fund - Jun’s current Outcome Period start date was June 10, 2022. As of December 31, 2022, the Fund was down 2.62% compared to the S&P 500, which was down 1.57% and the Nasdaq, which was down 7.55%. A breakdown of the Fund performance attributes equity performance of 1.83% and fixed income performance of -4.45%, which includes Fund fees and expenses. Equity performance was within expectation and the Collateral Portfolio was a detraction. As of December 31, 2022, the Cap for this Outcome Period was 17.24%, evenly split between S&P 500 and Nasdaq, and the Fund’s primary and secondary strategy zones were “Within Buffer” and “Below Contribution Range”, respectively.
Milliman 1-Year Buffered S&P 500 & Nasdaq with Stacker Cap Outcome Fund - Jul
The Milliman 1-Year Buffered S&P 500 & Nasdaq with Stacker Cap Outcome Fund - Jul’s current Outcome Period start date was July 11, 2022. As of December 31, 2022, the Fund was down 2.62% compared to the S&P 500, which was down 0.39% and the Nasdaq, which was down 7.76%. A breakdown of the Fund performance attributes equity performance of 1.70% and fixed income performance of -4.32%, which includes Fund fees and expenses. Equity performance was within expectation and the Collateral Portfolio was a detraction. As of December 31, 2022, the Cap for this Outcome Period was 16.90%, evenly split between S&P 500 and Nasdaq, and the Fund’s primary and secondary strategy zones were “Within Buffer” and “Below Contribution Range”, respectively.
Milliman 1-Year Buffered S&P 500 & Nasdaq with Stacker Cap Outcome Fund - Aug
The Milliman 1-Year Buffered S&P 500 & Nasdaq with Stacker Cap Outcome Fund - Aug’s current Outcome Period start date was August 10, 2022. As of December 31, 2022, the Fund was down 9.81% compared to the S&P 500, which was down 8.81% and the Nasdaq, which was down 18.23%. A breakdown of the Fund performance attributes equity performance of -4.70% and fixed income performance of -5.11%, which includes Fund fees and expenses. Equity performance was within expectation and the Collateral Portfolio was a detraction. As of December 31, 2022, the Cap for this Outcome Period was 16.02%, evenly split between S&P 500 and Nasdaq, and the Fund’s primary and secondary strategy zones were “Within Buffer” and “Below Contribution Range”, respectively.
Milliman 1-Year Buffered S&P 500 & Nasdaq with Stacker Cap Outcome Fund - Sep
The Milliman 1-Year Buffered S&P 500 & Nasdaq with Stacker Cap Outcome Fund - Sep’s current Outcome Period
Milliman Variable Insurance Trust
Management Discussion of Fund Performance
December 31, 2022 (Unaudited)
start date was September 12, 2022. As of December 31, 2022, the Fund was down 5.91% compared to the S&P 500, which was down 6.59% and the Nasdaq, which was down 14.13%. A breakdown of the Fund performance attributes equity performance of -3.11% and fixed income performance of -2.80%, which includes Fund fees and expenses. Equity performance was within expectation and the Collateral Portfolio was a detraction. As of December 31, 2022, the Cap for this Outcome Period was 16.78%, evenly split between S&P 500 and Nasdaq, and the Fund’s primary and secondary strategy zones were “Within Buffer” and “Below Contribution Range”, respectively.
Milliman 1-Year Buffered S&P 500 & Nasdaq with Stacker Cap Outcome Fund - Oct
The Milliman 1-Year Buffered S&P 500 & Nasdaq with Stacker Cap Outcome Fund - Oct’s current Outcome Period start date was October 10, 2022. As of December 31, 2022, the Fund was up 5.09% compared to the S&P 500, which was up 6.29% and the Nasdaq, which was up 0.12%. A breakdown of the Fund performance attributes equity performance of 4.62% and fixed income performance of 0.47%, which includes Fund fees and expenses. Equity performance was within expectation and the Collateral Portfolio was a positive contribution. As of December 31, 2022, the Cap for this Outcome Period was 20.42%, evenly split between S&P 500 and Nasdaq, and the Fund’s primary and secondary strategy zones were both “Upside Below Cap”.
Milliman 1-Year Buffered S&P 500 & Nasdaq with Stacker Cap Outcome Fund - Nov
The Milliman 1-Year Buffered S&P 500 & Nasdaq with Stacker Cap Outcome Fund - Nov’s current Outcome Period start date was November 10, 2022. As of December 31, 2022, the Fund was down 1.22% compared to the S&P 500, which was down 2.95% and the Nasdaq, which was down 5.74%. A breakdown of the Fund performance attributes equity performance of -0.79% and fixed income performance of -0.43%, which includes Fund fees and expenses. Equity performance was within expectation and the Collateral Portfolio was a detraction. As of December 31, 2022, the Cap for this Outcome Period was 17.96%, evenly split between S&P 500 and Nasdaq, and the Fund’s primary and secondary strategy zones were “Within Buffer” and “Below Contribution Range”, respectively.
Milliman 1-Year Buffered S&P 500 & Nasdaq with Stacker Cap Outcome Fund - Dec
The Milliman 1-Year Buffered S&P 500 & Nasdaq with Stacker Cap Outcome Fund - Dec’s current Outcome Period start date was December 12, 2022. As of December 31, 2022, the Fund was down 2.71% compared to the S&P 500, which was down 3.79% and the Nasdaq, which was down 6.55%. A breakdown of the Fund performance attributes equity performance of -1.83% and fixed income performance of -0.87%, which includes Fund fees and expenses. Equity performance was within expectation and the Collateral Portfolio was a detraction. As of December 31, 2022, the Cap for this Outcome Period was 17.78%, evenly split between S&P 500 and Nasdaq, and the Fund’s primary and secondary strategy zones were “Within Buffer” and “Below Contribution Range”, respectively.
Milliman 1-Year Buffered S&P 500 & Russell 2000 with Stacker Cap Outcome Fund Series
Strategy and Benchmark Composition
The 1-Year Buffered S&P 500 & Russell 2000 with Stacker Cap Outcome Strategy seeks to provide exposure to the S&P 500, while providing a Buffer against the first 10% of losses associated with S&P 500 performance and participating in S&P 500 gains up to a declared Cap, prior to taking into account any fees or expenses or
Milliman Variable Insurance Trust
Management Discussion of Fund Performance
December 31, 2022 (Unaudited)
the performance of any fixed income exposure included in a Fund’s portfolio, over a one-year period. The 1-Year Buffered S&P 500 & Russell 2000 with Stacker Cap Outcome Strategy also seeks to provide upside exposure to the Russell up to a declared Cap, prior to taking into account any fees or expenses or the performance of any fixed income exposure included in a Fund’s portfolio, over the same period.
Prior to taking into account any fees or expenses or the performance of the Collateral Portfolio, a “Buffer-Stacker” Strategy targets the following outcome return profiles depending on the market environment over the Outcome Period: A combination of a primary and secondary zone indicates the target outcome of the Fund. A “Below Buffer Range” primary strategy zone indicates the Fund is beyond the protection of the Buffer and targets 1:1 downside exposure to the S&P 500 beyond the 10% buffered loss. A “Within Buffer” primary strategy zone has a target outcome of 0%. An “Upside Below Cap” primary strategy zone targets 1:1 upside exposure to the S&P 500 up to the declared Cap determined at the start of the Outcome Period. The “Capped Upside” primary strategy zone indicates the S&P 500 has reached its declared Cap. A “Below Contribution Range” secondary strategy zone is declared if the Russell is experiencing negative returns. An “Upside Below Cap” secondary strategy zone targets 1:1 upside exposure to the Russell up to the declared Cap. Lastly, a “Capped Upside” secondary strategy zone indicates the Russell has reached the declared Cap.
Fund Performance
Milliman 1-Year Buffered S&P 500 & Russell 2000 with Stacker Cap Outcome Fund - Jan
During the reporting period, the Milliman 1-Year Buffered S&P 500 & Russell 2000 with Stacker Cap Outcome Fund - Jan’s Outcome Period start date was January 10, 2022. As of December 31, 2022, the Fund was down 15.80% compared to the S&P 500, which was down 17.79% and the Russell, which was down 18.88%. A breakdown of the Fund performance attributes equity performance of -8.73% and fixed income performance of -7.07%, which includes Fund fees and expenses. Equity performance was within expectation and the Collateral Portfolio was a detraction. As of December 31, 2022, the Cap for this Outcome Period was 11.88%, evenly split between S&P 500 and Russell, and the Fund’s primary and secondary strategy zones were “Below Buffer Range” and “Below Contribution Range”, respectively.
Milliman 1-Year Buffered S&P 500 & Russell 2000 with Stacker Cap Outcome Fund - Feb
During the reporting period, the Milliman 1-Year Buffered S&P 500 & Russell 2000 with Stacker Cap Outcome Fund - Feb’s Outcome Period start date was February 10, 2022. As of December 31, 2022, the Fund was down 12.80% compared to the S&P 500, which was down 14.76% and the Russell, which was down 14.13%. A breakdown of the Fund performance attributes equity performance of -5.99% and fixed income performance of -6.81%, which includes Fund fees and expenses. Equity performance was within expectation and the Collateral Portfolio was a detraction. As of December 31, 2022, the Cap for this Outcome Period was 12.00%, evenly split between S&P 500 and Russell, and the Fund’s primary and secondary strategy zones were “Below Buffer Range” and “Below Contribution Range”, respectively.
Milliman 1-Year Buffered S&P 500 & Russell 2000 with Stacker Cap Outcome Fund - Mar
The Milliman 1-Year Buffered S&P 500 & Russell 2000 with Stacker Cap Outcome Fund - Mar’s current Outcome Period start date was March 10, 2022. As of December 31, 2022, the Fund was down 11.50% compared to the S&P 500, which was down 9.86% and the Russell, which was down 12.45%. A breakdown of the Fund performance attributes equity performance of -3.56% and fixed income performance of -7.94%, which includes
Milliman Variable Insurance Trust
Management Discussion of Fund Performance
December 31, 2022 (Unaudited)
Fund fees and expenses. Equity performance was within expectation and the Collateral Portfolio was a detraction. As of December 31, 2022, the Cap for this Outcome Period was 15.41%, evenly split between S&P 500 and Russell, and the Fund’s primary and secondary strategy zones were “Within Buffer” and “Below Contribution Range”, respectively.
Milliman 1-Year Buffered S&P 500 & Russell 2000 with Stacker Cap Outcome Fund - Apr
The Milliman 1-Year Buffered S&P 500 & Russell 2000 with Stacker Cap Outcome Fund - Apr’s current Outcome Period start date was April 11, 2022. As of December 31, 2022, the Fund was down 12.09% compared to the S&P 500, which was down 12.99% and the Russell, which was down 11.06%. A breakdown of the Fund performance attributes equity performance of -5.41% and fixed income performance of -6.68%, which includes Fund fees and expenses. Equity performance was within expectation and the Collateral Portfolio was a detraction. As of December 31, 2022, the Cap for this Outcome Period was 14.16%, evenly split between S&P 500 and Russell, and the Fund’s primary and secondary strategy zones were “Below Buffer Range” and “Below Contribution Range”, respectively.
Milliman 1-Year Buffered S&P 500 & Russell 2000 with Stacker Cap Outcome Fund - May
The Milliman 1-Year Buffered S&P 500 & Russell 2000 with Stacker Cap Outcome Fund - May’s current Outcome Period start date was May 10, 2022. As of December 31, 2022, the Fund was down 2.56% compared to the S&P 500, which was down 4.04% and the Russell, which was down 0.03%. A breakdown of the Fund performance attributes equity performance of 2.33% and fixed income performance of -4.90%, which includes Fund fees and expenses. Equity performance was within expectation and the Collateral Portfolio was a detraction. As of December 31, 2022, the Cap for this Outcome Period was 16.72%, evenly split between S&P 500 and Russell, and the Fund’s primary and secondary strategy zones were “Within Buffer” and “Below Contribution Range”, respectively.
Milliman 1-Year Buffered S&P 500 & Russell 2000 with Stacker Cap Outcome Fund - Jun
The Milliman 1-Year Buffered S&P 500 & Russell 2000 with Stacker Cap Outcome Fund - Jun’s current Outcome Period start date was June 10, 2022. As of December 31, 2022, the Fund was down 1.62% compared to the S&P 500, which was down 1.57% and the Russell, which was down 2.17%. A breakdown of the Fund performance attributes equity performance of 2.88% and fixed income performance of -4.50%, which includes Fund fees and expenses. Equity performance was within expectation and the Collateral Portfolio was a detraction. As of December 31, 2022, the Cap for this Outcome Period was 17.22%, evenly split between S&P 500 and Russell, and the Fund’s primary and secondary strategy zones were “Within Buffer” and “Below Contribution Range”, respectively.
Milliman 1-Year Buffered S&P 500 & Russell 2000 with Stacker Cap Outcome Fund - Jul
The Milliman 1-Year Buffered S&P 500 & Russell 2000 with Stacker Cap Outcome Fund - Jul’s current Outcome Period start date was July 11, 2022. As of December 31, 2022, the Fund was down 1.12% compared to the S&P 500, which was down 0.39% and the Russell, which was up 1.69%. A breakdown of the Fund performance attributes equity performance of 3.31% and fixed income performance of -4.43%, which includes Fund fees and expenses. Equity performance was within expectation and the Collateral Portfolio was a detraction. As of December 31, 2022, the Cap for this Outcome Period was 16.90%, evenly split between S&P 500 and Russell, and the Fund’s primary and secondary strategy zones were “Within Buffer” and “Upside Below Cap”, respectively.
Milliman Variable Insurance Trust
Management Discussion of Fund Performance
December 31, 2022 (Unaudited)
Milliman 1-Year Buffered S&P 500 & Russell 2000 with Stacker Cap Outcome Fund - Aug
The Milliman 1-Year Buffered S&P 500 & Russell 2000 with Stacker Cap Outcome Fund - Aug’s current Outcome Period start date was August 10, 2022. As of December 31, 2022, the Fund was down 8.61% compared to the S&P 500, which was down 8.81% and the Russell, which was down 10.56%. A breakdown of the Fund performance attributes equity performance of -3.57% and fixed income performance of -5.03%, which includes Fund fees and expenses. Equity performance was within expectation and the Collateral Portfolio was a detraction. As of December 31, 2022, the Cap for this Outcome Period was 16.00%, evenly split between S&P 500 and Russell, and the Fund’s primary and secondary strategy zones were “Within Buffer” and “Below Contribution Range”, respectively.
Milliman 1-Year Buffered S&P 500 & Russell 2000 with Stacker Cap Outcome Fund - Sep
The Milliman 1-Year Buffered S&P 500 & Russell 2000 with Stacker Cap Outcome Fund - Sep’s current Outcome Period start date was September 12, 2022. As of December 31, 2022, the Fund was down 4.91% compared to the S&P 500, which was down 6.59% and the Russell, which was down 7.60%. A breakdown of the Fund performance attributes equity performance of -2.07% and fixed income performance of -2.84%, which includes Fund fees and expenses. Equity performance was within expectation and the Collateral Portfolio was a detraction. As of December 31, 2022, the Cap for this Outcome Period was 16.80%, evenly split between S&P 500 and Russell, and the Fund’s primary and secondary strategy zones were “Within Buffer” and “Below Contribution Range”, respectively.
Milliman 1-Year Buffered S&P 500 & Russell 2000 with Stacker Cap Outcome Fund - Oct
The Milliman 1-Year Buffered S&P 500 & Russell 2000 with Stacker Cap Outcome Fund - Oct’s current Outcome Period start date was October 10, 2022. As of December 31, 2022, the Fund was up 5.59% compared to the S&P 500, which was up 6.29% and the Russell, which was up 4.10%. A breakdown of the Fund performance attributes equity performance of 5.18% and fixed income performance of 0.41%, which includes Fund fees and expenses. Equity performance was within expectation and the Collateral Portfolio was a positive contribution. As of December 31, 2022, the Cap for this Outcome Period was 20.40%, evenly split between S&P 500 and Russell, and the Fund’s primary and secondary strategy zones were both “Upside Below Cap”.
Milliman 1-Year Buffered S&P 500 & Russell 2000 with Stacker Cap Outcome Fund - Nov
The Milliman 1-Year Buffered S&P 500 & Russell 2000 with Stacker Cap Outcome Fund - Nov’s current Outcome Period start date was November 10, 2022. As of December 31, 2022, the Fund was down 1.11% compared to the S&P 500, which was down 2.95% and the Russell, which was down 5.71%. A breakdown of the Fund performance attributes equity performance of -0.66% and fixed income performance of -0.45%, which includes Fund fees and expenses. Equity performance was within expectation and the Collateral Portfolio was a detraction. As of December 31, 2022, the Cap for this Outcome Period was 18.56%, evenly split between S&P 500 and Russell, and the Fund’s primary and secondary strategy zones were “Within Buffer” and “Below Contribution Range”, respectively.
Milliman 1-Year Buffered S&P 500 & Russell 2000 with Stacker Cap Outcome Fund - Dec
The Milliman 1-Year Buffered S&P 500 & Russell 2000 with Stacker Cap Outcome Fund - Dec’s current Outcome Period start date was December 12, 2022. As of December 31, 2022, the Fund was down 2.41% compared to the S&P 500, which was down 3.79% and the Russell, which was down 3.15%. A breakdown of the Fund
Milliman Variable Insurance Trust
Management Discussion of Fund Performance
December 31, 2022 (Unaudited)
performance attributes equity performance of -1.46% and fixed income performance of -0.95%, which includes Fund fees and expenses. Equity performance was within expectation and the Collateral Portfolio was a detraction. As of December 31, 2022, the Cap for this Outcome Period was 17.80%, evenly split between S&P 500 and Russell, and the Fund’s primary and secondary strategy zones were “Within Buffer” and “Below Contribution Range”, respectively.
Milliman 1-Year Buffered S&P 500 & MSCI EAFE with Stacker Cap Outcome Fund Series
Strategy and Benchmark Composition
The 1-Year Buffered S&P 500 & MSCI EAFE with Stacker Cap Outcome Strategy seeks to provide exposure to the S&P 500, while providing a Buffer against the first 10% of losses associated with S&P 500 performance and participating in S&P 500 gains up to a declared Cap, prior to taking into account any fees or expenses or the performance of any fixed income exposure included in a Fund’s portfolio, over a one-year period. The 1-Year Buffered S&P 500 & MSCI EAFE with Stacker Cap Outcome Strategy also seeks to provide upside exposure to the EAFE up to a declared Cap, prior to taking into account any fees or expenses or the performance of any fixed income exposure included in a Fund’s portfolio, over the same period.
Prior to taking into account any fees or expenses or the performance of the Collateral Portfolio, a “Buffer-Stacker” Strategy targets the following outcome return profiles depending on the market environment over the Outcome Period: A combination of a primary and secondary zone indicates the target outcome of the Fund. A “Below Buffer Range” primary strategy zone indicates the Fund is beyond the protection of the Buffer and targets 1:1 downside exposure to the S&P 500 beyond the 10% buffered loss. A “Within Buffer” primary strategy zone has a target outcome of 0%. An “Upside Below Cap” primary strategy zone targets 1:1 upside exposure to the S&P 500 up to the declared Cap determined at the start of the Outcome Period. The “Capped Upside” primary strategy zone indicates the S&P 500 has reached its declared Cap. A “Below Contribution Range” secondary strategy zone is declared if the EAFE is experiencing negative returns. An “Upside Below Cap” secondary strategy zone targets 1:1 upside exposure to the EAFE up to the declared Cap. Lastly, a “Capped Upside” secondary strategy zone indicates the EAFE has reached the declared Cap.
Fund Performance
Milliman 1-Year Buffered S&P 500 & MSCI EAFE with Stacker Cap Outcome Fund - Jan
During the reporting period, the Milliman 1-Year Buffered S&P 500 & MSCI EAFE with Stacker Cap Outcome Fund - Jan’s Outcome Period start date was January 10, 2022. As of December 31, 2022, the Fund was down 15.80% compared to the S&P 500, which was down 17.79% and the EAFE, which was down 15.70%. A breakdown of the Fund performance attributes equity performance of -8.73% and fixed income performance of -7.07%, which includes Fund fees and expenses. Equity performance was within expectation and the Collateral Portfolio was a detraction. As of December 31, 2022, the Cap for this Outcome Period was 12.46%, evenly split between S&P 500 and EAFE, and the Fund’s primary and secondary strategy zones were “Below Buffer Range” and “Below Contribution Range”, respectively.
Milliman 1-Year Buffered S&P 500 & MSCI EAFE with Stacker Cap Outcome Fund - Feb
During the reporting period, the Milliman 1-Year Buffered S&P 500 & MSCI EAFE with Stacker Cap Outcome Fund - Feb’s Outcome Period start date was February 10, 2022. As of December 31, 2022,
Milliman Variable Insurance Trust
Management Discussion of Fund Performance
December 31, 2022 (Unaudited)
the Fund was down 12.80% compared to the S&P 500, which was down 14.76% and the EAFE, which was down 15.43%. A breakdown of the Fund performance attributes equity performance of -5.88% and fixed income performance of -6.92%, which includes Fund fees and expenses. Equity performance was within expectation and the Collateral Portfolio was a detraction. As of December 31, 2022, the Cap for this Outcome Period was 12.00%, evenly split between S&P 500 and EAFE, and the Fund’s primary and secondary strategy zones were “Below Buffer Range” and “Below Contribution Range”, respectively.
Milliman 1-Year Buffered S&P 500 & MSCI EAFE with Stacker Cap Outcome Fund - Mar
The Milliman 1-Year Buffered S&P 500 & MSCI EAFE with Stacker Cap Outcome Fund - Mar’s current Outcome Period start date was March 10, 2022. As of December 31, 2022, the Fund was down 11.00% compared to the S&P 500, which was down 9.86% and the EAFE, which was down 5.35%. A breakdown of the Fund performance attributes equity performance of -3.14% and fixed income performance of -7.86%, which includes Fund fees and expenses. Equity performance was within expectation and the Collateral Portfolio was a detraction. As of December 31, 2022, the Cap for this Outcome Period was 14.94%, evenly split between S&P 500 and EAFE, and the Fund’s primary and secondary strategy zones were “Within Buffer” and “Below Contribution Range”, respectively.
Milliman 1-Year Buffered S&P 500 & MSCI EAFE with Stacker Cap Outcome Fund - Apr
The Milliman 1-Year Buffered S&P 500 & MSCI EAFE with Stacker Cap Outcome Fund - Apr’s current Outcome Period start date was April 11, 2022. As of December 31, 2022, the Fund was down 12.72% compared to the S&P 500, which was down 12.99% and the EAFE, which was down 8.60%. A breakdown of the Fund performance attributes equity performance of -5.88% and fixed income performance of -6.84%, which includes Fund fees and expenses. Equity performance was within expectation and the Collateral Portfolio was a detraction. As of December 31, 2022, the Cap for this Outcome Period was 13.60%, evenly split between S&P 500 and EAFE, and the Fund’s primary and secondary strategy zones were “Below Buffer Range” and “Below Contribution Range”, respectively.
Milliman 1-Year Buffered S&P 500 & MSCI EAFE with Stacker Cap Outcome Fund - May
The Milliman 1-Year Buffered S&P 500 & MSCI EAFE with Stacker Cap Outcome Fund - May’s current Outcome Period start date was May 10, 2022. As of December 31, 2022, the Fund was down 2.66% compared to the S&P 500, which was down 4.04% and the EAFE, which was up 1.31%. A breakdown of the Fund performance attributes equity performance of 2.32% and fixed income performance of -4.99%, which includes Fund fees and expenses. Equity performance was within expectation and the Collateral Portfolio was a detraction. As of December 31, 2022, the Cap for this Outcome Period was 15.84%, evenly split between S&P 500 and EAFE, and the Fund’s primary and secondary strategy zones were “Within Buffer” and “Upside Below Cap”, respectively.
Milliman 1-Year Buffered S&P 500 & MSCI EAFE with Stacker Cap Outcome Fund - Jun
The Milliman 1-Year Buffered S&P 500 & MSCI EAFE with Stacker Cap Outcome Fund - Jun’s current Outcome Period start date was June 10, 2022. As of December 31, 2022, the Fund was down 1.32% compared to the S&P 500, which was down 1.57% and the EAFE, which was up 0.50%. A breakdown of the Fund performance attributes equity performance of 3.26% and fixed income performance of -4.58%, which includes Fund fees and expenses. Equity performance was within expectation and the Collateral Portfolio was a detraction. As of December 31, 2022, the Cap for this Outcome Period was 15.50%, evenly split between S&P 500 and EAFE, and the Fund’s primary and secondary strategy zones were “Within Buffer” and “Upside Below Cap”, respectively.
Milliman Variable Insurance Trust
Management Discussion of Fund Performance
December 31, 2022 (Unaudited)
Milliman 1-Year Buffered S&P 500 & MSCI EAFE with Stacker Cap Outcome Fund - Jul
The Milliman 1-Year Buffered S&P 500 & MSCI EAFE with Stacker Cap Outcome Fund - Jul’s current Outcome Period start date was July 11, 2022. As of December 31, 2022, the Fund was down 0.81% compared to the S&P 500, which was down 0.39% and the EAFE, which was up 6.27%. A breakdown of the Fund performance attributes equity performance of 3.68% and fixed income performance of -4.49%, which includes Fund fees and expenses. Equity performance was within expectation and the Collateral Portfolio was a detraction. As of December 31, 2022, the Cap for this Outcome Period was 16.34%, evenly split between S&P 500 and EAFE, and the Fund’s primary and secondary strategy zones were “Within Buffer” and “Upside Below Cap”, respectively.
Milliman 1-Year Buffered S&P 500 & MSCI EAFE with Stacker Cap Outcome Fund - Aug
The Milliman 1-Year Buffered S&P 500 & MSCI EAFE with Stacker Cap Outcome Fund - Aug’s current Outcome Period start date was August 10, 2022. As of December 31, 2022, the Fund was down 7.01% compared to the S&P 500, which was down 8.81% and the EAFE, which was down 1.25%. A breakdown of the Fund performance attributes equity performance of -1.89% and fixed income performance of -5.12%, which includes Fund fees and expenses. Equity performance was within expectation and the Collateral Portfolio was a detraction. As of December 31, 2022, the Cap for this Outcome Period was 15.34%, evenly split between S&P 500 and EAFE, and the Fund’s primary and secondary strategy zones were “Within Buffer” and “Below Contribution Range”, respectively.
Milliman 1-Year Buffered S&P 500 & MSCI EAFE with Stacker Cap Outcome Fund - Sep
The Milliman 1-Year Buffered S&P 500 & MSCI EAFE with Stacker Cap Outcome Fund - Sep’s current Outcome Period start date was September 12, 2022. As of December 31, 2022, the Fund was down 2.91% compared to the S&P 500, which was down 6.59% and the EAFE, which was up 3.60%. A breakdown of the Fund performance attributes equity performance of -0.09% and fixed income performance of -2.82%, which includes Fund fees and expenses. Equity performance was within expectation and the Collateral Portfolio was a detraction. As of December 31, 2022, the Cap for this Outcome Period was 16.82%, evenly split between S&P 500 and EAFE, and the Fund’s primary and secondary strategy zones were “Within Buffer” and “Upside Below Cap”, respectively.
Milliman 1-Year Buffered S&P 500 & MSCI EAFE with Stacker Cap Outcome Fund - Oct
The Milliman 1-Year Buffered S&P 500 & MSCI EAFE with Stacker Cap Outcome Fund - Oct’s current Outcome Period start date was October 10, 2022. As of December 31, 2022, the Fund was up 5.58% compared to the S&P 500, which was up 6.29% and the EAFE, which was up 16.25%. A breakdown of the Fund performance attributes equity performance of 5.17% and fixed income performance of 0.41%, which includes Fund fees and expenses. Equity performance was within expectation and the Collateral Portfolio was a positive contribution. As of December 31, 2022, the Cap for this Outcome Period was 19.30%, evenly split between S&P 500 and EAFE, and the Fund’s primary and secondary strategy zones were “Upside Below Cap and “Capped Upside”, respectively.
Milliman 1-Year Buffered S&P 500 & MSCI EAFE with Stacker Cap Outcome Fund - Nov
The Milliman 1-Year Buffered S&P 500 & MSCI EAFE with Stacker Cap Outcome Fund - Nov’s current Outcome Period start date is November 10, 2022. As of December 31, 2022, the Fund was up 1.29% compared to the S&P 500, which was down 2.95% and the EAFE, which was up 3.87%. A breakdown of the Fund performance attributes equity performance of 1.79% and fixed income performance of -0.50%, which includes Fund fees
Milliman Variable Insurance Trust
Management Discussion of Fund Performance
December 31, 2022 (Unaudited)
and expenses. Equity performance was within expectation and the Collateral Portfolio was a detraction. As of December 31, 2022, the Cap for this Outcome Period was 17.84%, evenly split between S&P 500 and EAFE, and the Fund’s primary and secondary strategy zones were “Within Buffer” and “Upside Below Cap”, respectively.
Milliman 1-Year Buffered S&P 500 & MSCI EAFE with Stacker Cap Outcome Fund - Dec
The Milliman 1-Year Buffered S&P 500 & MSCI EAFE with Stacker Cap Outcome Fund - Dec’s current Outcome Period start date was December 12, 2022. As of December 31, 2022, the Fund was down 1.81% compared to the S&P 500, which was down 3.79% and the EAFE, which was down 1.03%. A breakdown of the Fund performance attributes equity performance of -0.84% and fixed income performance of -0.97%, which includes Fund fees and expenses. Equity performance was within expectation and the Collateral Portfolio was a detraction. As of December 31, 2022, the Cap for this Outcome Period was 17.12%, evenly split between S&P 500 and EAFE, and the Fund’s primary and secondary strategy zones were “Within Buffer” and “Below Contribution Range”, respectively.
Milliman 6-Year Buffered S&P 500 with Par Up Outcome Fund Series
Strategy and Benchmark Composition
The 6-Year Buffered S&P 500 with Par Up Outcome Strategy seeks to provide exposure to the S&P 500, while providing a Buffer against the first 20% of losses associated with S&P 500 performance and participating in S&P 500 gains at a declared Par Up Rate, prior to taking into account any fees or expenses or the performance of any fixed income exposure included in a Fund’s portfolio, over a six-year period.
Prior to taking into account any fees or expenses or the performance of the Collateral Portfolio, a “Buffer-Par” Strategy targets the following outcome return profiles depending on the market environment of the period: A “Below Buffer Range” strategy zone indicates the Fund is beyond the protection of the Buffer and targets 1:1 downside exposure to the S&P 500 beyond the 20% buffered loss. A “Within Buffer” strategy zone has a target outcome of 0%. An “Upside Participation” strategy zone targets upside exposure to the S&P 500 at the Par Up Rate declared at the start of the Outcome Period.
Fund Performance
Milliman 6-Year Buffered S&P 500 with Par Up Outcome Fund - Jan (I)
The Milliman 6-Year Buffered S&P 500 with Par Up Outcome Fund - Jan (I)’s current Outcome Period start date was January 10, 2022. As of December 31, 2022, the Fund was down 17.81% compared to the S&P 500, which was down 17.79%. A breakdown of the Fund performance attributes equity performance of -6.98% and fixed income performance of -10.83%, which includes Fund fees and expenses. Equity performance was within expectation and the Collateral Portfolio was a detraction. As of December 31, 2022, the Par Up Rate for this Outcome Period was 109.52% and the Fund’s strategy zone was “Within Buffer”.
Milliman 6-Year Buffered S&P 500 with Par Up Outcome Fund - Apr (I)
The Milliman 6-Year Buffered S&P 500 with Par Up Outcome Fund - Apr (I)’s current Outcome Period start date was April 11, 2022. As of December 31, 2022, the Fund was down 11.25% compared to the S&P 500, which was down 12.99%. A breakdown of the Fund performance attributes equity performance of -6.19% and fixed income performance of -5.05%, which includes Fund fees and expenses. Equity performance was within expectation and
Milliman Variable Insurance Trust
Management Discussion of Fund Performance
December 31, 2022 (Unaudited)
the Collateral Portfolio was a detraction. As of December 31, 2022, the Par Up Rate for this Outcome Period was 125.00% and the Fund’s strategy zone was “Within Buffer”.
Milliman 6-Year Buffered S&P 500 with Par Up Outcome Fund - Jul (I)
The Milliman 6-Year Buffered S&P 500 with Par Up Outcome Fund - Jul (I)’s current Outcome Period start date was July 11, 2022. As of December 31, 2022, the Fund was down 0.52% compared to the S&P 500, which was down 0.39%. A breakdown of the Fund performance attributes equity performance of 3.33% and fixed income performance of -3.85%, which includes Fund fees and expenses. Equity performance was within expectation and the Collateral Portfolio was a detraction. As of December 31, 2022, the Par Up Rate for this Outcome Period was 119.23% and the Fund’s strategy zone was “Within Buffer”.
Milliman 6-Year Buffered S&P 500 with Par Up Outcome Fund - Oct (I)
The Milliman 6-Year Buffered S&P 500 with Par Up Outcome Fund - Oct (I)’s current Outcome Period start date was October 10, 2022. As of December 31, 2022, the Fund was up 0.69% compared to the S&P 500, which was up 6.29%. A breakdown of the Fund performance attributes equity performance of -0.85% and fixed income performance of 1.54%, which includes Fund fees and expenses. Equity performance was within expectation and the Collateral Portfolio was a positive contribution. As of December 31, 2022, the Par Up Rate for this Outcome Period was 100.00% and the Fund’s strategy zone was “Upside Participation”.
Milliman 6-Year Parred Down S&P 500 with Par Up Outcome Fund Series
Strategy and Benchmark Composition
The 6-Year Parred Down S&P 500 with Par Up Outcome Strategy seeks to provide exposure to the S&P 500, while limiting losses to 50% of the losses associated with S&P 500 performance and participating in S&P 500 gains at a declared Par Up Rate, prior to taking into account any fees or expenses or the performance of any fixed income exposure included in a Fund’s portfolio, over a six-year period.
Prior to taking into account any fees or expenses or the performance of the Collateral Portfolio, a “Par-Par” Strategy targets the following outcome return profiles depending on the market environment over the Outcome Period: A “Downside Participation” strategy zone indicates the Fund targets 50% downside exposure to the S&P 500. An “Upside Participation” strategy zone targets upside exposure to the S&P 500 at the Par Up Rate declared at the start of the Outcome Period.
Fund Performance
Milliman 6-Year Parred Down S&P 500 with Par Up Outcome Fund - Jan (I)
The Milliman 6-Year Parred Down S&P 500 with Par Up Outcome Fund - Jan (I)’s current Outcome Period start date was January 10, 2022. As of December 31, 2022, the Fund was down 17.51% compared to the S&P 500, which was down 17.79%. A breakdown of the Fund performance attributes equity performance of -7.03% and fixed income performance of -10.48%, which includes Fund fees and expenses. Equity performance was within expectation and the Collateral Portfolio was a detraction. As of December 31, 2022, the Par Up Rate for this Outcome Period was 100.00% and the Fund’s strategy zone was “Downside Participation”.
Milliman Variable Insurance Trust
Management Discussion of Fund Performance
December 31, 2022 (Unaudited)
Milliman 6-Year Parred Down S&P 500 with Par Up Outcome Fund - Apr (I)
The Milliman 6-Year Parred Down S&P 500 with Par Up Outcome Fund - Apr (I)’s current Outcome Period start date was April 11, 2022. As of December 31, 2022, the Fund was down 11.94% compared to the S&P 500, which was down 12.99%. A breakdown of the Fund performance attributes equity performance of -6.99% and fixed income performance of -4.95%, which includes Fund fees and expenses. Equity performance was within expectation and the Collateral Portfolio was a detraction. As of December 31, 2022, the Par Up Rate for this Outcome Period was 109.09% and the Fund’s strategy zone was “Downside Participation”.
Milliman 6-Year Parred Down S&P 500 with Par Up Outcome Fund - Jul (I)
The Milliman 6-Year Parred Down S&P 500 with Par Up Outcome Fund - Jul (I)’s current Outcome Period start date was July 11, 2022. As of December 31, 2022, the Fund was slightly down 0.77% compared to the S&P 500, which was down 0.39%. A breakdown of the Fund performance attributes equity performance of 2.56% and fixed income performance of -3.33%, which includes Fund fees and expenses. Equity performance was within expectation and the Collateral Portfolio was a detraction. As of December 31, 2022, the Par Up Rate for this Outcome Period was 112.50% and the Fund’s strategy zone was “Downside Participation”.
Milliman 6-Year Parred Down S&P 500 with Par Up Outcome Fund - Oct (I)
The Milliman 6-Year Parred Down S&P 500 with Par Up Outcome Fund - Oct (I)’s current Outcome Period start date was October 10, 2022. As of December 31, 2022, the Fund was up 0.53% compared to the S&P 500, which was up 6.29%. A breakdown of the Fund performance attributes equity performance of -1.06% and fixed income performance of 1.59%, which includes Fund fees and expenses. Equity performance was within expectation and the Collateral Portfolio was a positive contribution. As of December 31, 2022, the Par Up Rate for this Outcome Period was 96.15% and the Fund’s strategy zone was “Upside Participation”.
Milliman 6-Month Buffered S&P 500 with Trigger Outcome Fund Series
Strategy and Benchmark Composition
The 6-Month Buffered S&P 500 with Trigger Outcome Strategy seeks to provide exposure to the S&P 500, while providing a Buffer against the first 10% of losses associated with S&P 500 performance and also producing a fixed rate of return if the value of the S&P 500 is unchanged or increases, prior to taking into account any fees or expenses or the performance of any fixed income exposure included in a Fund’s portfolio, over a six-month period.
Prior to taking into account any fees or expenses or the performance of the Collateral Portfolio, a “Buffer-Trigger” Strategy targets the following outcome return profiles depending on the market environment of the period: A “Below Buffer Range” strategy zone indicates the Fund is beyond the protection of the Buffer and targets 1:1 downside exposure to the S&P 500 beyond the 10% buffered loss. A “Within Buffer” strategy zone has a target outcome of 0%. A “Defined Return” strategy zone targets the Trigger Rate declared at the start of the Outcome Period.
Milliman Variable Insurance Trust
Management Discussion of Fund Performance
December 31, 2022 (Unaudited)
Fund Performance
Milliman 6-Month Buffered S&P 500 with Trigger Outcome Fund - Apr/Oct
The Milliman 6-Month Buffered S&P 500 with Trigger Outcome Fund - Apr/Oct’s current Outcome Period start date was October 10, 2022. As of December 31, 2022, the Fund was up 5.23% compared to the S&P 500, which was up 6.29%. A breakdown of the Fund performance attributes equity performance of 3.65% and fixed income performance of 1.57%, which includes Fund fees and expenses. Equity performance was within expectation and the Collateral Portfolio was a positive contribution. As of December 31, 2022, the Trigger Rate for this Outcome Period was 9.59% and the Fund’s strategy zone was “Defined Return”.
Milliman 6-Month Buffered S&P 500 with Trigger Outcome Fund - May/Nov
The Milliman 6-Month Buffered S&P 500 with Trigger Outcome Fund - May/Nov’s current Outcome Period start date was November 10, 2022. As of December 31, 2022, the Fund was up 0.44% compared to the S&P 500, which was down 2.95%. A breakdown of the Fund performance attributes equity performance of 1.24% and fixed income performance of -0.80%, which includes Fund fees and expenses. Equity performance was within expectation and the Collateral Portfolio was a detraction. As of December 31, 2022, the Trigger Rate for this Outcome Period was 8.84% and the Fund’s strategy zone was “Within Buffer”.
Milliman 6-Month Buffered S&P 500 with Trigger Outcome Fund - Jun/Dec
The Milliman 6-Month Buffered S&P 500 with Trigger Outcome Fund - Jun/Dec’s current Outcome Period start date was December 12, 2022. As of December 31, 2022, the Fund was down 1.30% compared to the S&P 500, which was down 3.79%. A breakdown of the Fund performance attributes equity performance of 0.20% and fixed income performance of -1.50%, which includes Fund fees and expenses. Equity performance was within expectation and the Collateral Portfolio was a detraction. As of December 31, 2022, the Trigger Rate for this Outcome Period was 8.52% and the Fund’s strategy zone was “Within Buffer”.
Milliman 6-Month Buffered S&P 500 with Par Up Outcome Fund - Jan/Jul
Fund Performance
December 31, 2022 (Unaudited)
The following graph illustrates the value, as of December 31, 2022, of a hypothetical $10,000 investment made on January 10, 2022 (commencement of operations) in Class 3 Shares of the Milliman 6-Month Buffered S&P 500 with Par Up Outcome Fund – Jan/Jul compared to the S&P 500 Price Index.
Growth of a Hypothetical $10,000 Investment
at December 31, 2022
| Total Returns as of December 31, 2022 | |
| Since Inception (a) | |
Milliman 6-Month Buffered S&P 500 with Par Up Outcome Fund – Jan/Jul | -21.60 | % |
S&P 500 Price Index | -17.79 | % |
(a) Inception date is January 10, 2022.
Performance data quoted represents past performance, which is no guarantee of future results. Investment return and principal value will fluctuate so that an investor’s shares, when redeemed, may be worth more or less than their original cost. The total return shown assumes the reinvestment of all distributions. Earnings from variable annuity contracts and variable life insurance policies compound tax-free until withdrawn, so no adjustments were made for income taxes. Performance reflects applicable fee waivers and/or expense limitations in effect during the periods shown and, in their absence, performance would have been lower. The performance information does not include insurance company separate account fees and variable annuity or variable life contract charges and if these fees and charges were included, then performance would have been lower. Current performance may be lower or higher than the performance shown above. For the most recent performance, please visit www.millimanfunds.com.
S&P 500 Price Index – A market capitalization weighted benchmark index which tracks the price performance of 500 of the largest publicly traded stocks listed on U.S. exchanges. Please note that an investor cannot invest directly in an index.
Milliman 6-Month Buffered S&P 500 with Par Up Outcome Fund - Feb/Aug
Fund Performance
December 31, 2022 (Unaudited)
The following graph illustrates the value, as of December 31, 2022, of a hypothetical $10,000 investment made on February 10, 2022 (commencement of operations) in Class 3 Shares of the Milliman 6-Month Buffered S&P 500 with Par Up Outcome Fund – Feb/Aug compared to the S&P 500 Price Index.
Growth of a Hypothetical $10,000 Investment
at December 31, 2022
| Total Returns as of December 31, 2022 | |
| Since Inception (a) | |
Milliman 6-Month Buffered S&P 500 with Par Up Outcome Fund – Feb/Aug | -18.00 | % |
S&P 500 Price Index | -14.76 | % |
(a) Inception date is February 10, 2022.
Performance data quoted represents past performance, which is no guarantee of future results. Investment return and principal value will fluctuate so that an investor’s shares, when redeemed, may be worth more or less than their original cost. The total return shown assumes the reinvestment of all distributions. Earnings from variable annuity contracts and variable life insurance policies compound tax-free until withdrawn, so no adjustments were made for income taxes. Performance reflects applicable fee waivers and/or expense limitations in effect during the periods shown and, in their absence, performance would have been lower. The performance information does not include insurance company separate account fees and variable annuity or variable life contract charges and if these fees and charges were included, then performance would have been lower. Current performance may be lower or higher than the performance shown above. For the most recent performance, please visit www.millimanfunds.com.
S&P 500 Price Index – A market capitalization weighted benchmark index which tracks the price performance of 500 of the largest publicly traded stocks listed on U.S. exchanges. Please note that an investor cannot invest directly in an index.
Milliman 6-Month Buffered S&P 500 with Par Up Outcome Fund - Mar/Sep
Fund Performance
December 31, 2022 (Unaudited)
The following graph illustrates the value, as of December 31, 2022, of a hypothetical $10,000 investment made on March 10, 2022 (commencement of operations) in Class 3 Shares of the Milliman 6-Month Buffered S&P 500 with Par Up Outcome Fund – Mar/Sep compared to the S&P 500 Price Index.
Growth of a Hypothetical $10,000 Investment
at December 31, 2022
| Total Returns as of December 31, 2022 | |
| Since Inception (a) | |
Milliman 6-Month Buffered S&P 500 with Par Up Outcome Fund – Mar/Sep | -13.59 | % |
S&P 500 Price Index | -9.86 | % |
(a) Inception date is March 10, 2022.
Performance data quoted represents past performance, which is no guarantee of future results. Investment return and principal value will fluctuate so that an investor’s shares, when redeemed, may be worth more or less than their original cost. The total return shown assumes the reinvestment of all distributions. Earnings from variable annuity contracts and variable life insurance policies compound tax-free until withdrawn, so no adjustments were made for income taxes. Performance reflects applicable fee waivers and/or expense limitations in effect during the periods shown and, in their absence, performance would have been lower. The performance information does not include insurance company separate account fees and variable annuity or variable life contract charges and if these fees and charges were included, then performance would have been lower. Current performance may be lower or higher than the performance shown above. For the most recent performance, please visit www.millimanfunds.com.
S&P 500 Price Index – A market capitalization weighted benchmark index which tracks the price performance of 500 of the largest publicly traded stocks listed on U.S. exchanges. Please note that an investor cannot invest directly in an index.
Milliman 6-Month Buffered S&P 500 with Par Up Outcome Fund - Apr/Oct
Fund Performance
December 31, 2022 (Unaudited)
The following graph illustrates the value, as of December 31, 2022, of a hypothetical $10,000 investment made on April 11, 2022 (commencement of operations) in Class 3 Shares of the Milliman 6-Month Buffered S&P 500 with Par Up Outcome Fund – Apr/Oct compared to the S&P 500 Price Index.
Growth of a Hypothetical $10,000 Investment
at December 31, 2022
| Total Returns as of December 31, 2022 | |
| Since Inception (a) | |
Milliman 6-Month Buffered S&P 500 with Par Up Outcome Fund – Apr/Oct | -11.91 | % |
S&P 500 Price Index | -12.99 | % |
(a) Inception date is April 11, 2022.
Performance data quoted represents past performance, which is no guarantee of future results. Investment return and principal value will fluctuate so that an investor’s shares, when redeemed, may be worth more or less than their original cost. The total return shown assumes the reinvestment of all distributions. Earnings from variable annuity contracts and variable life insurance policies compound tax-free until withdrawn, so no adjustments were made for income taxes. Performance reflects applicable fee waivers and/or expense limitations in effect during the periods shown and, in their absence, performance would have been lower. The performance information does not include insurance company separate account fees and variable annuity or variable life contract charges and if these fees and charges were included, then performance would have been lower. Current performance may be lower or higher than the performance shown above. For the most recent performance, please visit www.millimanfunds.com.
S&P 500 Price Index – A market capitalization weighted benchmark index which tracks the price performance of 500 of the largest publicly traded stocks listed on U.S. exchanges. Please note that an investor cannot invest directly in an index.
Milliman 6-Month Buffered S&P 500 with Par Up Outcome Fund - May/Nov
Fund Performance
December 31, 2022 (Unaudited)
The following graph illustrates the value, as of December 31, 2022, of a hypothetical $10,000 investment made on May 10, 2022 (commencement of operations) in Class 3 Shares of the Milliman 6-Month Buffered S&P 500 with Par Up Outcome Fund – May/Nov compared to the S&P 500 Price Index.
Growth of a Hypothetical $10,000 Investment
at December 31, 2022
| Total Returns as of December 31, 2022 | |
| Since Inception (a) | |
Milliman 6-Month Buffered S&P 500 with Par Up Outcome Fund – May/Nov | -8.95 | % |
S&P 500 Price Index | -4.04 | % |
(a) Inception date is May 10, 2022.
Performance data quoted represents past performance, which is no guarantee of future results. Investment return and principal value will fluctuate so that an investor’s shares, when redeemed, may be worth more or less than their original cost. The total return shown assumes the reinvestment of all distributions. Earnings from variable annuity contracts and variable life insurance policies compound tax-free until withdrawn, so no adjustments were made for income taxes. Performance reflects applicable fee waivers and/or expense limitations in effect during the periods shown and, in their absence, performance would have been lower. The performance information does not include insurance company separate account fees and variable annuity or variable life contract charges and if these fees and charges were included, then performance would have been lower. Current performance may be lower or higher than the performance shown above. For the most recent performance, please visit www.millimanfunds.com.
S&P 500 Price Index – A market capitalization weighted benchmark index which tracks the price performance of 500 of the largest publicly traded stocks listed on U.S. exchanges. Please note that an investor cannot invest directly in an index.
Milliman 6-Month Buffered S&P 500 with Par Up Outcome Fund - Jun/Dec
Fund Performance
December 31, 2022 (Unaudited)
The following graph illustrates the value, as of December 31, 2022, of a hypothetical $10,000 investment made on June 10, 2022 (commencement of operations) in Class 3 Shares of the Milliman 6-Month Buffered S&P 500 with Par Up Outcome Fund – Jun/Dec compared to the S&P 500 Price Index.
Growth of a Hypothetical $10,000 Investment
at December 31, 2022
| Total Returns as of December 31, 2022 | |
| Since Inception (a) | |
Milliman 6-Month Buffered S&P 500 with Par Up Outcome Fund – Jun/Dec | -4.29 | % |
S&P 500 Price Index | -1.57 | % |
(a) Inception date is June 10, 2022.
Performance data quoted represents past performance, which is no guarantee of future results. Investment return and principal value will fluctuate so that an investor’s shares, when redeemed, may be worth more or less than their original cost. The total return shown assumes the reinvestment of all distributions. Earnings from variable annuity contracts and variable life insurance policies compound tax-free until withdrawn, so no adjustments were made for income taxes. Performance reflects applicable fee waivers and/or expense limitations in effect during the periods shown and, in their absence, performance would have been lower. The performance information does not include insurance company separate account fees and variable annuity or variable life contract charges and if these fees and charges were included, then performance would have been lower. Current performance may be lower or higher than the performance shown above. For the most recent performance, please visit www.millimanfunds.com.
S&P 500 Price Index – A market capitalization weighted benchmark index which tracks the price performance of 500 of the largest publicly traded stocks listed on U.S. exchanges. Please note that an investor cannot invest directly in an index.
Milliman 6-Month Parred Down S&P 500 with Par Up Outcome Fund - Jan/Jul
Fund Performance
December 31, 2022 (Unaudited)
The following graph illustrates the value, as of December 31, 2022, of a hypothetical $10,000 investment made on January 10, 2022 (commencement of operations) in Class 3 Shares of the Milliman 6-Month Parred Down S&P 500 with Par Up Outcome Fund – Jan/Jul compared to the S&P 500 Price Index.
Growth of a Hypothetical $10,000 Investment
at December 31, 2022
| Total Returns as of December 31, 2022 | |
| Since Inception (a) | |
Milliman 6-Month Parred Down S&P 500 with Par Up Outcome Fund – Jan/Jul | -23.00 | % |
S&P 500 Price Index | -17.79 | % |
(a) Inception date is January 10, 2022.
Performance data quoted represents past performance, which is no guarantee of future results. Investment return and principal value will fluctuate so that an investor’s shares, when redeemed, may be worth more or less than their original cost. The total return shown assumes the reinvestment of all distributions. Earnings from variable annuity contracts and variable life insurance policies compound tax-free until withdrawn, so no adjustments were made for income taxes. Performance reflects applicable fee waivers and/or expense limitations in effect during the periods shown and, in their absence, performance would have been lower. The performance information does not include insurance company separate account fees and variable annuity or variable life contract charges and if these fees and charges were included, then performance would have been lower. Current performance may be lower or higher than the performance shown above. For the most recent performance, please visit www.millimanfunds.com.
S&P 500 Price Index – A market capitalization weighted benchmark index which tracks the price performance of 500 of the largest publicly traded stocks listed on U.S. exchanges. Please note than an investor cannot invest directly in an index.
Milliman 6-Month Parred Down S&P 500 with Par Up Outcome Fund - Feb/Aug
Fund Performance
December 31, 2022 (Unaudited)
The following graph illustrates the value, as of December 31, 2022, of a hypothetical $10,000 investment made on February 10, 2022 (commencement of operations) in Class 3 Shares of the Milliman 6-Month Parred Down S&P 500 with Par Up Outcome Fund – Feb/Aug compared to the S&P 500 Price Index.
Growth of a Hypothetical $10,000 Investment
at December 31, 2022
| Total Returns as of December 31, 2022 | |
| Since Inception (a) | |
Milliman 6-Month Parred Down S&P 500 with Par Up Outcome Fund – Feb/Aug | -22.46 | % |
S&P 500 Price Index | -14.76 | % |
| (a) | Inception date is February 10, 2022. |
Performance data quoted represents past performance, which is no guarantee of future results. Investment return and principal value will fluctuate so that an investor’s shares, when redeemed, may be worth more or less than their original cost. The total return shown assumes the reinvestment of all distributions. Earnings from variable annuity contracts and variable life insurance policies compound tax-free until withdrawn, so no adjustments were made for income taxes. Performance reflects applicable fee waivers and/or expense limitations in effect during the periods shown and, in their absence, performance would have been lower. The performance information does not include insurance company separate account fees and variable annuity or variable life contract charges and if these fees and charges were included, then performance would have been lower. Current performance may be lower or higher than the performance shown above. For the most recent performance, please visit www.millimanfunds.com.
S&P 500 Price Index – A market capitalization weighted benchmark index which tracks the price performance of 500 of the largest publicly traded stocks listed on U.S. exchanges. Please note that an investor cannot invest directly in an index.
Milliman 6-Month Parred Down S&P 500 with Par Up Outcome Fund - Mar/Sep
Fund Performance
December 31, 2022 (Unaudited)
The following graph illustrates the value, as of December 31, 2022, of a hypothetical $10,000 investment made on March 10, 2022 (commencement of operations) in Class 3 Shares of the Milliman 6-Month Parred Down S&P 500 with Par Up Outcome Fund – Mar/Sep compared to the S&P 500 Price Index.
Growth of a Hypothetical $10,000 Investment
at December 31, 2022
| Total Returns as of December 31, 2022 | |
| Since Inception (a) | |
Milliman 6-Month Parred Down S&P 500 with Par Up Outcome Fund – Mar/Sep | -16.40 | % |
S&P 500 Price Index | -9.86 | % |
(a) Inception date is March 10, 2022.
Performance data quoted represents past performance, which is no guarantee of future results. Investment return and principal value will fluctuate so that an investor’s shares, when redeemed, may be worth more or less than their original cost. The total return shown assumes the reinvestment of all distributions. Earnings from variable annuity contracts and variable life insurance policies compound tax-free until withdrawn, so no adjustments were made for income taxes. Performance reflects applicable fee waivers and/or expense limitations in effect during the periods shown and, in their absence, performance would have been lower. The performance information does not include insurance company separate account fees and variable annuity or variable life contract charges and if these fees and charges were included, then performance would have been lower. Current performance may be lower or higher than the performance shown above. For the most recent performance, please visit www.millimanfunds.com.
S&P 500 Price Index – A market capitalization weighted benchmark index which tracks the price performance of 500 of the largest publicly traded stocks listed on U.S. exchanges. Please note that an investor cannot invest directly in an index.
Milliman 6-Month Parred Down S&P 500 with Par Up Outcome Fund - Apr/Oct
Fund Performance
December 31, 2022 (Unaudited)
The following graph illustrates the value, as of December 31, 2022, of a hypothetical $10,000 investment made on April 11, 2022 (commencement of operations) in Class 3 Shares of the Milliman 6-Month Parred Down S&P 500 with Par Up Outcome Fund – Apr/Oct compared to the S&P 500 Price Index.
Growth of a Hypothetical $10,000 Investment
at December 31, 2022
| Total Returns as of December 31, 2022 | |
| Since Inception (a) | |
Milliman 6-Month Parred Down S&P 500 with Par Up Outcome Fund – Apr/Oct | -13.14 | % |
S&P 500 Price Index | -12.99 | % |
(a) Inception date is April 11, 2022.
Performance data quoted represents past performance, which is no guarantee of future results. Investment return and principal value will fluctuate so that an investor’s shares, when redeemed, may be worth more or less than their original cost. The total return shown assumes the reinvestment of all distributions. Earnings from variable annuity contracts and variable life insurance policies compound tax-free until withdrawn, so no adjustments were made for income taxes. Performance reflects applicable fee waivers and/or expense limitations in effect during the periods shown and, in their absence, performance would have been lower. The performance information does not include insurance company separate account fees and variable annuity or variable life contract charges and if these fees and charges were included, then performance would have been lower. Current performance may be lower or higher than the performance shown above. For the most recent performance, please visit www.millimanfunds.com.
S&P 500 Price Index – A market capitalization weighted benchmark index which tracks the price performance of 500 of the largest publicly traded stocks listed on U.S. exchanges. Please note that an investor cannot invest directly in an index.
Milliman 6-Month Parred Down S&P 500 with Par Up Outcome Fund - May/Nov
Fund Performance
December 31, 2022 (Unaudited)
The following graph illustrates the value, as of December 31, 2022, of a hypothetical $10,000 investment made on May 10, 2022 (commencement of operations) in Class 3 Shares of the Milliman 6-Month Parred Down S&P 500 with Par Up Outcome Fund – May/Nov compared to the S&P 500 Price Index.
Growth of a Hypothetical $10,000 Investment
at December 31, 2022
| Total Returns as of December 31, 2022 | |
| Since Inception (a) | |
Milliman 6-Month Parred Down S&P 500 with Par Up Outcome Fund – May/Nov | -9.80 | % |
S&P 500 Price Index | -4.04 | % |
(a) Inception date is May 10, 2022.
Performance data quoted represents past performance, which is no guarantee of future results. Investment return and principal value will fluctuate so that an investor’s shares, when redeemed, may be worth more or less than their original cost. The total return shown assumes the reinvestment of all distributions. Earnings from variable annuity contracts and variable life insurance policies compound tax-free until withdrawn, so no adjustments were made for income taxes. Performance reflects applicable fee waivers and/or expense limitations in effect during the periods shown and, in their absence, performance would have been lower. The performance information does not include insurance company separate account fees and variable annuity or variable life contract charges and if these fees and charges were included, then performance would have been lower. Current performance may be lower or higher than the performance shown above. For the most recent performance, please visit www.millimanfunds.com.
S&P 500 Price Index – A market capitalization weighted benchmark index which tracks the price performance of 500 of the largest publicly traded stocks listed on U.S. exchanges. Please note that an investor cannot invest directly in an index.
Milliman 6-Month Parred Down S&P 500 with Par Up Outcome Fund - Jun/Dec
Fund Performance
December 31, 2022 (Unaudited)
The following graph illustrates the value, as of December 31, 2022, of a hypothetical $10,000 investment made on June 10, 2022 (commencement of operations) in Class 3 Shares of the Milliman 6-Month Parred Down S&P 500 with Par Up Outcome Fund - Jun/Dec compared to the S&P 500 Price Index.
Growth of a Hypothetical $10,000 Investment
at December 31, 2022
| Total Returns as of December 31, 2022 | |
| Since Inception (a) | |
Milliman 6-Month Parred Down S&P 500 with Par Up Outcome Fund - Jun/Dec | -4.53 | % |
S&P 500 Price Index | -1.57 | % |
(a) Inception date is June 10, 2022.
Performance data quoted represents past performance, which is no guarantee of future results. Investment return and principal value will fluctuate so that an investor’s shares, when redeemed, may be worth more or less than their original cost. The total return shown assumes the reinvestment of all distributions. Earnings from variable annuity contracts and variable life insurance policies compound tax-free until withdrawn, so no adjustments were made for income taxes. Performance reflects applicable fee waivers and/or expense limitations in effect during the periods shown and, in their absence, performance would have been lower. The performance information does not include insurance company separate account fees and variable annuity or variable life contract charges and if these fees and charges were included, then performance would have been lower. Current performance may be lower or higher than the performance shown above. For the most recent performance, please visit www.millimanfunds.com.
S&P 500 Price Index – A market capitalization weighted benchmark index which tracks the price performance of 500 of the largest publicly traded stocks listed on U.S. exchanges. Please note that an investor cannot invest directly in an index.
Milliman 1-Year Buffered S&P 500 with Spread Outcome Fund - Jan
Fund Performance
December 31, 2022 (Unaudited)
The following graph illustrates the value, as of December 31, 2022, of a hypothetical $10,000 investment made on January 10, 2022 (commencement of operations) in Class 3 Shares of the Milliman 1-Year Buffered S&P 500 with Spread Outcome Fund – Jan compared to the S&P 500 Price Index.
Growth of a Hypothetical $10,000 Investment
at December 31, 2022
| Total Returns as of December 31, 2022 | |
| Since Inception (a) | |
Milliman 1-Year Buffered S&P 500 with Spread Outcome Fund – Jan | -15.90 | % |
S&P 500 Price Index | -17.79 | % |
| (a) | Inception date is January 10, 2022. |
Performance data quoted represents past performance, which is no guarantee of future results. Investment return and principal value will fluctuate so that an investor’s shares, when redeemed, may be worth more or less than their original cost. The total return shown assumes the reinvestment of all distributions. Earnings from variable annuity contracts and variable life insurance policies compound tax-free until withdrawn, so no adjustments were made for income taxes. Performance reflects applicable fee waivers and/or expense limitations in effect during the periods shown and, in their absence, performance would have been lower. The performance information does not include insurance company separate account fees and variable annuity or variable life contract charges and if these fees and charges were included, then performance would have been lower. Current performance may be lower or higher than the performance shown above. For the most recent performance, please visit www.millimanfunds.com.
S&P 500 Price Index – A market capitalization weighted benchmark index which tracks the price performance of 500 of the largest publicly traded stocks listed on U.S. exchanges. Please note that an investor cannot invest directly in an index.
Milliman 1-Year Buffered S&P 500 with Spread Outcome Fund - Feb
Fund Performance
December 31, 2022 (Unaudited)
The following graph illustrates the value, as of December 31, 2022, of a hypothetical $10,000 investment made on February 10, 2022 (commencement of operations) in Class 3 Shares of the Milliman 1-Year Buffered S&P 500 with Spread Outcome Fund – Feb compared to the S&P 500 Price Index.
Growth of a Hypothetical $10,000 Investment
at December 31, 2022
| Total Returns as of December 31, 2022 | |
| Since Inception (a) | |
Milliman 1-Year Buffered S&P 500 with Spread Outcome Fund – Feb | -12.80 | % |
S&P 500 Price Index | -14.76 | % |
(a) Inception date is February 10, 2022.
Performance data quoted represents past performance, which is no guarantee of future results. Investment return and principal value will fluctuate so that an investor’s shares, when redeemed, may be worth more or less than their original cost. The total return shown assumes the reinvestment of all distributions. Earnings from variable annuity contracts and variable life insurance policies compound tax-free until withdrawn, so no adjustments were made for income taxes. Performance reflects applicable fee waivers and/or expense limitations in effect during the periods shown and, in their absence, performance would have been lower. The performance information does not include insurance company separate account fees and variable annuity or variable life contract charges and if these fees and charges were included, then performance would have been lower. Current performance may be lower or higher than the performance shown above. For the most recent performance, please visit www.millimanfunds.com.
S&P 500 Price Index – A market capitalization weighted benchmark index which tracks the price performance of 500 of the largest publicly traded stocks listed on U.S. exchanges. Please note that an investor cannot invest directly in an index.
Milliman 1-Year Buffered S&P 500 with Spread Outcome Fund - Mar
Fund Performance
December 31, 2022 (Unaudited)
The following graph illustrates the value, as of December 31, 2022, of a hypothetical $10,000 investment made on March 10, 2022 (commencement of operations) in Class 3 Shares of the Milliman 1-Year Buffered S&P 500 with Spread Outcome Fund – Mar compared to the S&P 500 Price Index.
Growth of a Hypothetical $10,000 Investment
at December 31, 2022
| Total Returns as of December 31, 2022 | |
| Since Inception (a) | |
Milliman 1-Year Buffered S&P 500 with Spread Outcome Fund – Mar | -11.70 | % |
S&P 500 Price Index | -9.86 | % |
(a) Inception date is March 10, 2022.
Performance data quoted represents past performance, which is no guarantee of future results. Investment return and principal value will fluctuate so that an investor’s shares, when redeemed, may be worth more or less than their original cost. The total return shown assumes the reinvestment of all distributions. Earnings from variable annuity contracts and variable life insurance policies compound tax-free until withdrawn, so no adjustments were made for income taxes. Performance reflects applicable fee waivers and/or expense limitations in effect during the periods shown and, in their absence, performance would have been lower. The performance information does not include insurance company separate account fees and variable annuity or variable life contract charges and if these fees and charges were included, then performance would have been lower. Current performance may be lower or higher than the performance shown above. For the most recent performance, please visit www.millimanfunds.com.
S&P 500 Price Index – A market capitalization weighted benchmark index which tracks the price performance of 500 of the largest publicly traded stocks listed on U.S. exchanges. Please note that an investor cannot invest directly in an index.
Milliman 1-Year Buffered S&P 500 with Spread Outcome Fund - Apr
Fund Performance
December 31, 2022 (Unaudited)
The following graph illustrates the value, as of December 31, 2022, of a hypothetical $10,000 investment made on April 11, 2022 (commencement of operations) in Class 3 Shares of the Milliman 1-Year Buffered S&P 500 with Spread Outcome Fund – Apr compared to the S&P 500 Price Index.
Growth of a Hypothetical $10,000 Investment
at December 31, 2022
| Total Returns as of December 31, 2022 | |
| Since Inception (a) | |
Milliman 1-Year Buffered S&P 500 with Spread Outcome Fund – Apr | -12.53 | % |
S&P 500 Price Index | -12.99 | % |
(a) Inception date is April 11, 2022.
Performance data quoted represents past performance, which is no guarantee of future results. Investment return and principal value will fluctuate so that an investor’s shares, when redeemed, may be worth more or less than their original cost. The total return shown assumes the reinvestment of all distributions. Earnings from variable annuity contracts and variable life insurance policies compound tax-free until withdrawn, so no adjustments were made for income taxes. Performance reflects applicable fee waivers and/or expense limitations in effect during the periods shown and, in their absence, performance would have been lower. The performance information does not include insurance company separate account fees and variable annuity or variable life contract charges and if these fees and charges were included, then performance would have been lower. Current performance may be lower or higher than the performance shown above. For the most recent performance, please visit www.millimanfunds.com.
S&P 500 Price Index – A market capitalization weighted benchmark index which tracks the price performance of 500 of the largest publicly traded stocks listed on U.S. exchanges. Please note that an investor cannot invest directly in an index.
Milliman 1--Year Buffered S&P 500 with Spread Outcome Fund - May
Fund Performance
December 31, 2022 (Unaudited)
The following graph illustrates the value, as of December 31, 2022, of a hypothetical $10,000 investment made on May 10, 2022 (commencement of operations) in Class 3 Shares of the Milliman 1-Year Buffered S&P 500 with Spread Outcome Fund – May compared to the S&P 500 Price Index.
Growth of a Hypothetical $10,000 Investment
at December 31, 2022
| Total Returns as of December 31, 2022 | |
| Since Inception (a) | |
Milliman 1-Year Buffered S&P 500 with Spread Outcome Fund – May | -6.37 | % |
S&P 500 Price Index | -4.04 | % |
(a) Inception date is May 10, 2022.
Performance data quoted represents past performance, which is no guarantee of future results. Investment return and principal value will fluctuate so that an investor’s shares, when redeemed, may be worth more or less than their original cost. The total return shown assumes the reinvestment of all distributions. Earnings from variable annuity contracts and variable life insurance policies compound tax-free until withdrawn, so no adjustments were made for income taxes. Performance reflects applicable fee waivers and/or expense limitations in effect during the periods shown and, in their absence, performance would have been lower. The performance information does not include insurance company separate account fees and variable annuity or variable life contract charges and if these fees and charges were included, then performance would have been lower. Current performance may be lower or higher than the performance shown above. For the most recent performance, please visit www.millimanfunds.com.
S&P 500 Price Index – A market capitalization weighted benchmark index which tracks the price performance of 500 of the largest publicly traded stocks listed on U.S. exchanges. Please note that an investor cannot invest directly in an index.
Milliman 1-Year Buffered S&P 500 with Spread Outcome Fund - Jun
Fund Performance
December 31, 2022 (Unaudited)
The following graph illustrates the value, as of December 31, 2022, of a hypothetical $10,000 investment made on June 10, 2022 (commencement of operations) in Class 3 Shares of the Milliman 1-Year Buffered S&P 500 with Spread Outcome Fund – Jun compared to the S&P 500 Price Index.
Growth of a Hypothetical $10,000 Investment
at December 31, 2022
| Total Returns as of December 31, 2022 | |
| Since Inception (a) | |
Milliman 1-Year Buffered S&P 500 with Spread Outcome Fund – Jun | -4.23 | % |
S&P 500 Price Index | -1.57 | % |
(a) Inception date is June 10, 2022.
Performance data quoted represents past performance, which is no guarantee of future results. Investment return and principal value will fluctuate so that an investor’s shares, when redeemed, may be worth more or less than their original cost. The total return shown assumes the reinvestment of all distributions. Earnings from variable annuity contracts and variable life insurance policies compound tax-free until withdrawn, so no adjustments were made for income taxes. Performance reflects applicable fee waivers and/or expense limitations in effect during the periods shown and, in their absence, performance would have been lower. The performance information does not include insurance company separate account fees and variable annuity or variable life contract charges and if these fees and charges were included, then performance would have been lower. Current performance may be lower or higher than the performance shown above. For the most recent performance, please visit www.millimanfunds.com.
S&P 500 Price Index – A market capitalization weighted benchmark index which tracks the price performance of 500 of the largest publicly traded stocks listed on U.S. exchanges. Please note that an investor cannot invest directly in an index.
Milliman 1-Year Buffered S&P 500 with Spread Outcome Fund - Jul
Fund Performance
December 31, 2022 (Unaudited)
The following graph illustrates the value, as of December 31, 2022, of a hypothetical $10,000 investment made on July 11, 2022 (commencement of operations) in Class 3 Shares of the Milliman 1-Year Buffered S&P 500 with Spread Outcome Fund – Jul compared to the S&P 500 Price Index.
Growth of a Hypothetical $10,000 Investment
at December 31, 2022
| Total Returns as of December 31, 2022 | |
| Since Inception (a) | |
Milliman 1-Year Buffered S&P 500 with Spread Outcome Fund – Jul | -2.98 | % |
S&P 500 Price Index | -0.39 | % |
(a) Inception date is July 11, 2022.
Performance data quoted represents past performance, which is no guarantee of future results. Investment return and principal value will fluctuate so that an investor’s shares, when redeemed, may be worth more or less than their original cost. The total return shown assumes the reinvestment of all distributions. Earnings from variable annuity contracts and variable life insurance policies compound tax-free until withdrawn, so no adjustments were made for income taxes. Performance reflects applicable fee waivers and/or expense limitations in effect during the periods shown and, in their absence, performance would have been lower. The performance information does not include insurance company separate account fees and variable annuity or variable life contract charges and if these fees and charges were included, then performance would have been lower. Current performance may be lower or higher than the performance shown above. For the most recent performance, please visit www.millimanfunds.com.
S&P 500 Price Index – A market capitalization weighted benchmark index which tracks the price performance of 500 of the largest publicly traded stocks listed on U.S. exchanges. Please note that an investor cannot invest directly in an index.
Milliman 1-Year Buffered S&P 500 with Spread Outcome Fund - Aug
Fund Performance
December 31, 2022 (Unaudited)
The following graph illustrates the value, as of December 31, 2022, of a hypothetical $10,000 investment made on August 10, 2022 (commencement of operations) in Class 3 Shares of the Milliman 1-Year Buffered S&P 500 with Spread Outcome Fund – Aug compared to the S&P 500 Price Index.
Growth of a Hypothetical $10,000 Investment
at December 31, 2022
| Total Returns as of December 31, 2022 | |
| Since Inception (a) | |
Milliman 1-Year Buffered S&P 500 with Spread Outcome Fund – Aug | -9.72 | % |
S&P 500 Price Index | -8.81 | % |
(a) Inception date is August 10, 2022.
Performance data quoted represents past performance, which is no guarantee of future results. Investment return and principal value will fluctuate so that an investor’s shares, when redeemed, may be worth more or less than their original cost. The total return shown assumes the reinvestment of all distributions. Earnings from variable annuity contracts and variable life insurance policies compound tax-free until withdrawn, so no adjustments were made for income taxes. Performance reflects applicable fee waivers and/or expense limitations in effect during the periods shown and, in their absence, performance would have been lower. The performance information does not include insurance company separate account fees and variable annuity or variable life contract charges and if these fees and charges were included, then performance would have been lower. Current performance may be lower or higher than the performance shown above. For the most recent performance, please visit www.millimanfunds.com.
S&P 500 Price Index – A market capitalization weighted benchmark index which tracks the price performance of 500 of the largest publicly traded stocks listed on U.S. exchanges. Please note that an investor cannot invest directly in an index.
Milliman 1-Year Buffered S&P 500 with Spread Outcome Fund - Sep
Fund Performance
December 31, 2022 (Unaudited)
The following graph illustrates the value, as of December 31, 2022, of a hypothetical $10,000 investment made on September 12, 2022 (commencement of operations) in Class 3 Shares of the Milliman 1-Year Buffered S&P 500 with Spread Outcome Fund – Sep compared to the S&P 500 Price Index.
Growth of a Hypothetical $10,000 Investment
at December 31, 2022
| Total Returns as of December 31, 2022 | |
| Since Inception (a) | |
Milliman 1-Year Buffered S&P 500 with Spread Outcome Fund – Sep | -6.51 | % |
S&P 500 Price Index | -6.59 | % |
(a) Inception date is September 12, 2022.
Performance data quoted represents past performance, which is no guarantee of future results. Investment return and principal value will fluctuate so that an investor’s shares, when redeemed, may be worth more or less than their original cost. The total return shown assumes the reinvestment of all distributions. Earnings from variable annuity contracts and variable life insurance policies compound tax-free until withdrawn, so no adjustments were made for income taxes. Performance reflects applicable fee waivers and/or expense limitations in effect during the periods shown and, in their absence, performance would have been lower. The performance information does not include insurance company separate account fees and variable annuity or variable life contract charges and if these fees and charges were included, then performance would have been lower. Current performance may be lower or higher than the performance shown above. For the most recent performance, please visit www.millimanfunds.com.
S&P 500 Price Index – A market capitalization weighted benchmark index which tracks the price performance of 500 of the largest publicly traded stocks listed on U.S. exchanges. Please note that an investor cannot invest directly in an index.
Milliman 1-Year Buffered S&P 500 with Spread Outcome Fund - Oct
Fund Performance
December 31, 2022 (Unaudited)
The following graph illustrates the value, as of December 31, 2022, of a hypothetical $10,000 investment made on October 10, 2022 (commencement of operations) in Class 3 Shares of the Milliman 1-Year Buffered S&P 500 with Spread Outcome Fund – Oct compared to the S&P 500 Price Index.
Growth of a Hypothetical $10,000 Investment
at December 31, 2022
| Total Returns as of December 31, 2022 | |
| Since Inception (a) | |
Milliman 1-Year Buffered S&P 500 with Spread Outcome Fund – Oct | 6.27 | % |
S&P 500 Price Index | 6.29 | % |
(a) Inception date is October 10, 2022.
Performance data quoted represents past performance, which is no guarantee of future results. Investment return and principal value will fluctuate so that an investor’s shares, when redeemed, may be worth more or less than their original cost. The total return shown assumes the reinvestment of all distributions. Earnings from variable annuity contracts and variable life insurance policies compound tax-free until withdrawn, so no adjustments were made for income taxes. Performance reflects applicable fee waivers and/or expense limitations in effect during the periods shown and, in their absence, performance would have been lower. The performance information does not include insurance company separate account fees and variable annuity or variable life contract charges and if these fees and charges were included, then performance would have been lower. Current performance may be lower or higher than the performance shown above. For the most recent performance, please visit www.millimanfunds.com.
S&P 500 Price Index – A market capitalization weighted benchmark index which tracks the price performance of 500 of the largest publicly traded stocks listed on U.S. exchanges. Please note that an investor cannot invest directly in an index.
Milliman 1-Year Buffered S&P 500 with Spread Outcome Fund - Nov
Fund Performance
December 31, 2022 (Unaudited)
The following graph illustrates the value, as of December 31, 2022, of a hypothetical $10,000 investment made on November 10, 2022 (commencement of operations) in Class 3 Shares of the Milliman 1-Year Buffered S&P 500 with Spread Outcome Fund – Nov compared to the S&P 500 Price Index.
Growth of a Hypothetical $10,000 Investment
at December 31, 2022
| Total Returns as of December 31, 2022 | |
| Since Inception (a) | |
Milliman 1-Year Buffered S&P 500 with Spread Outcome Fund – Nov | -1.82 | % |
S&P 500 Price Index | -2.95 | % |
(a) Inception date is November 10, 2022.
Performance data quoted represents past performance, which is no guarantee of future results. Investment return and principal value will fluctuate so that an investor’s shares, when redeemed, may be worth more or less than their original cost. The total return shown assumes the reinvestment of all distributions. Earnings from variable annuity contracts and variable life insurance policies compound tax-free until withdrawn, so no adjustments were made for income taxes. Performance reflects applicable fee waivers and/or expense limitations in effect during the periods shown and, in their absence, performance would have been lower. The performance information does not include insurance company separate account fees and variable annuity or variable life contract charges and if these fees and charges were included, then performance would have been lower. Current performance may be lower or higher than the performance shown above. For the most recent performance, please visit www.millimanfunds.com.
S&P 500 Price Index – A market capitalization weighted benchmark index which tracks the price performance of 500 of the largest publicly traded stocks listed on U.S. exchanges. Please note that an investor cannot invest directly in an index.
Milliman 1-Year Buffered S&P 500 with Spread Outcome Fund - Dec
Fund Performance
December 31, 2022 (Unaudited)
| Total Returns as of December 31, 2022 | |
| Since Inception (a) | |
Milliman 1-Year Buffered S&P 500 with Spread Outcome Fund – Dec | -3.21 | % |
S&P 500 Price Index | -3.79% |
(a) Inception date is December 12, 2022.
Performance data quoted represents past performance, which is no guarantee of future results. Investment return and principal value will fluctuate so that an investor’s shares, when redeemed, may be worth more or less than their original cost. The total return shown assumes the reinvestment of all distributions. Earnings from variable annuity contracts and variable life insurance policies compound tax-free until withdrawn, so no adjustments were made for income taxes. Performance reflects applicable fee waivers and/or expense limitations in effect during the periods shown and, in their absence, performance would have been lower. The performance information does not include insurance company separate account fees and variable annuity or variable life contract charges and if these fees and charges were included, then performance would have been lower. Current performance may be lower or higher than the performance shown above. For the most recent performance, please visit www.millimanfunds.com.
S&P 500 Price Index – A market capitalization weighted benchmark index which tracks the price performance of 500 of the largest publicly traded stocks listed on U.S. exchanges. Please note that an investor cannot invest directly in an index.
Milliman 1-Year Floored S&P 500 with Par Up Outcome Fund - Jan
Fund Performance
December 31, 2022 (Unaudited)
The following graph illustrates the value, as of December 31, 2022, of a hypothetical $10,000 investment made on January 10, 2022 (commencement of operations) in Class 3 Shares of the Milliman 1-Year Floored S&P 500 with Par Up Outcome Fund – Jan compared to the S&P 500 Price Index.
Growth of a Hypothetical $10,000 Investment
at December 31, 2022
| | Total Returns as of December 31, 2022 | |
| | Since Inception (a) | |
Milliman 1-Year Floored S&P 500 with Par Up Outcome Fund – Jan | | | -18.10 | % |
S&P 500 Price Index | | | -17.79 | % |
| (a) | Inception date is January 10, 2022. |
Performance data quoted represents past performance, which is no guarantee of future results. Investment return and principal value will fluctuate so that an investor’s shares, when redeemed, may be worth more or less than their original cost. The total return shown assumes the reinvestment of all distributions. Earnings from variable annuity contracts and variable life insurance policies compound tax-free until withdrawn, so no adjustments were made for income taxes. Performance reflects applicable fee waivers and/or expense limitations in effect during the periods shown and, in their absence, performance would have been lower. The performance information does not include insurance company separate account fees and variable annuity or variable life contract charges and if these fees and charges were included, then performance would have been lower. Current performance may be lower or higher than the performance shown above. For the most recent performance, please visit www.millimanfunds.com.
S&P 500 Price Index – A market capitalization weighted benchmark index which tracks the price performance of 500 of the largest publicly traded stocks listed on U.S. exchanges. Please note that an investor cannot invest directly in an index.
Milliman 1-Year Floored S&P 500 with Par Up Outcome Fund - Feb
Fund Performance
December 31, 2022 (Unaudited)
The following graph illustrates the value, as of December 31, 2022, of a hypothetical $10,000 investment made on February 10, 2022 (commencement of operations) in Class 3 Shares of the Milliman 1-Year Floored S&P 500 with Par Up Outcome Fund – Feb compared to the S&P 500 Price Index.
Growth of a Hypothetical $10,000 Investment
at December 31, 2022
| | Total Returns as of December 31, 2022 | |
| | Since Inception (a) | |
Milliman 1-Year Floored S&P 500 with Par Up Outcome Fund – Feb | | | -17.00 | % |
S&P 500 Price Index | | | -14.76 | % |
| (a) | Inception date is February 10, 2022. |
Performance data quoted represents past performance, which is no guarantee of future results. Investment return and principal value will fluctuate so that an investor’s shares, when redeemed, may be worth more or less than their original cost. The total return shown assumes the reinvestment of all distributions. Earnings from variable annuity contracts and variable life insurance policies compound tax-free until withdrawn, so no adjustments were made for income taxes. Performance reflects applicable fee waivers and/or expense limitations in effect during the periods shown and, in their absence, performance would have been lower. The performance information does not include insurance company separate account fees and variable annuity or variable life contract charges and if these fees and charges were included, then performance would have been lower. Current performance may be lower or higher than the performance shown above. For the most recent performance, please visit www.millimanfunds.com.
S&P 500 Price Index – A market capitalization weighted benchmark index which tracks the price performance of 500 of the largest publicly traded stocks listed on U.S. exchanges. Please note that an investor cannot invest directly in an index.
Milliman 1-Year Floored S&P 500 with Par Up Outcome Fund - Mar
Fund Performance
December 31, 2022 (Unaudited)
The following graph illustrates the value, as of December 31, 2022, of a hypothetical $10,000 investment made on March 10, 2022 (commencement of operations) in Class 3 Shares of the Milliman 1-Year Floored S&P 500 with Par Up Outcome Fund – Mar compared to the S&P 500 Price Index.
Growth of a Hypothetical $10,000 Investment
at December 31, 2022
| | Total Returns as of December 31, 2022 | |
| | Since Inception (a) | |
Milliman 1-Year Floored S&P 500 with Par Up Outcome Fund – Mar | | | -14.90 | % |
S&P 500 Price Index | | | -9.86 | % |
| (a) | Inception date is March 10, 2022. |
Performance data quoted represents past performance, which is no guarantee of future results. Investment return and principal value will fluctuate so that an investor’s shares, when redeemed, may be worth more or less than their original cost. The total return shown assumes the reinvestment of all distributions. Earnings from variable annuity contracts and variable life insurance policies compound tax-free until withdrawn, so no adjustments were made for income taxes. Performance reflects applicable fee waivers and/or expense limitations in effect during the periods shown and, in their absence, performance would have been lower. The performance information does not include insurance company separate account fees and variable annuity or variable life contract charges and if these fees and charges were included, then performance would have been lower. Current performance may be lower or higher than the performance shown above. For the most recent performance, please visit www.millimanfunds.com.
S&P 500 Price Index – A market capitalization weighted benchmark index which tracks the price performance of 500 of the largest publicly traded stocks listed on U.S. exchanges. Please note that an investor cannot invest directly in an index.
Milliman 1-Year Floored S&P 500 with Par Up Outcome Fund - Apr
Fund Performance
December 31, 2022 (Unaudited)
The following graph illustrates the value, as of December 31, 2022, of a hypothetical $10,000 investment made on April 11, 2022 (commencement of operations) in Class 3 Shares of the Milliman 1-Year Floored S&P 500 with Par Up Outcome Fund – Apr compared to the S&P 500 Price Index.
Growth of a Hypothetical $10,000 Investment
at December 31, 2022
| | Total Returns as of December 31, 2022 | |
| | Since Inception (a) | |
Milliman 1-Year Floored S&P 500 with Par Up Outcome Fund – Apr | | | -14.80 | % |
S&P 500 Price Index | | | -12.99 | % |
| (a) | Inception date is April 11, 2022. |
Performance data quoted represents past performance, which is no guarantee of future results. Investment return and principal value will fluctuate so that an investor’s shares, when redeemed, may be worth more or less than their original cost. The total return shown assumes the reinvestment of all distributions. Earnings from variable annuity contracts and variable life insurance policies compound tax-free until withdrawn, so no adjustments were made for income taxes. Performance reflects applicable fee waivers and/or expense limitations in effect during the periods shown and, in their absence, performance would have been lower. The performance information does not include insurance company separate account fees and variable annuity or variable life contract charges and if these fees and charges were included, then performance would have been lower. Current performance may be lower or higher than the performance shown above. For the most recent performance, please visit www.millimanfunds.com.
S&P 500 Price Index – A market capitalization weighted benchmark index which tracks the price performance of 500 of the largest publicly traded stocks listed on U.S. exchanges. Please note that an investor cannot invest directly in an index.
Milliman 1-Year Floored S&P 500 with Par Up Outcome Fund - May
Fund Performance
December 31, 2022 (Unaudited)
The following graph illustrates the value, as of December 31, 2022, of a hypothetical $10,000 investment made on May 10, 2022 (commencement of operations) in Class 3 Shares of the Milliman 1-Year Floored S&P 500 with Par Up Outcome Fund – May compared to the S&P 500 Price Index.
Growth of a Hypothetical $10,000 Investment
at December 31, 2022
| | Total Returns as of December 31, 2022 | |
| | Since Inception (a) | |
Milliman 1-Year Floored S&P 500 with Par Up Outcome Fund – May | | | -8.16 | % |
S&P 500 Price Index | | | -4.04 | % |
| (a) | Inception date is May 10, 2022. |
Performance data quoted represents past performance, which is no guarantee of future results. Investment return and principal value will fluctuate so that an investor’s shares, when redeemed, may be worth more or less than their original cost. The total return shown assumes the reinvestment of all distributions. Earnings from variable annuity contracts and variable life insurance policies compound tax-free until withdrawn, so no adjustments were made for income taxes. Performance reflects applicable fee waivers and/or expense limitations in effect during the periods shown and, in their absence, performance would have been lower. The performance information does not include insurance company separate account fees and variable annuity or variable life contract charges and if these fees and charges were included, then performance would have been lower. Current performance may be lower or higher than the performance shown above. For the most recent performance, please visit www.millimanfunds.com.
S&P 500 Price Index – A market capitalization weighted benchmark index which tracks the price performance of 500 of the largest publicly traded stocks listed on U.S. exchanges. Please note that an investor cannot invest directly in an index.
Milliman 1-Year Floored S&P 500 with Par Up Outcome Fund - Jun
Fund Performance
December 31, 2022 (Unaudited)
The following graph illustrates the value, as of December 31, 2022, of a hypothetical $10,000 investment made on June 10, 2022 (commencement of operations) in Class 3 Shares of the Milliman 1-Year Floored S&P 500 with Par Up Outcome Fund – Jun compared to the S&P 500 Price Index.
Growth of a Hypothetical $10,000 Investment
at December 31, 2022
| | Total Returns as of December 31, 2022 | |
| | Since Inception (a) | |
Milliman 1-Year Floored S&P 500 with Par Up Outcome Fund – Jun | | | -5.62 | % |
S&P 500 Price Index | | | -1.57 | % |
| (a) | Inception date is June 10, 2022. |
Performance data quoted represents past performance, which is no guarantee of future results. Investment return and principal value will fluctuate so that an investor’s shares, when redeemed, may be worth more or less than their original cost. The total return shown assumes the reinvestment of all distributions. Earnings from variable annuity contracts and variable life insurance policies compound tax-free until withdrawn, so no adjustments were made for income taxes. Performance reflects applicable fee waivers and/or expense limitations in effect during the periods shown and, in their absence, performance would have been lower. The performance information does not include insurance company separate account fees and variable annuity or variable life contract charges and if these fees and charges were included, then performance would have been lower. Current performance may be lower or higher than the performance shown above. For the most recent performance, please visit www.millimanfunds.com.
S&P 500 Price Index – A market capitalization weighted benchmark index which tracks the price performance of 500 of the largest publicly traded stocks listed on U.S. exchanges. Please note that an investor cannot invest directly in an index.
Milliman 1-Year Floored S&P 500 with Par Up Outcome Fund - Jul
Fund Performance
December 31, 2022 (Unaudited)
The following graph illustrates the value, as of December 31, 2022, of a hypothetical $10,000 investment made on July 11, 2022 (commencement of operations) in Class 3 Shares of the Milliman 1-Year Floored S&P 500 with Par Up Outcome Fund – Jul compared to the S&P 500 Price Index.
Growth of a Hypothetical $10,000 Investment
at December 31, 2022
| | Total Returns as of December 31, 2022 | |
| | Since Inception (a) | |
Milliman 1-Year Floored S&P 500 with Par Up Outcome Fund – Jul | | | -4.81 | % |
S&P 500 Price Index | | | -0.39 | % |
| (a) | Inception date is July 11, 2022. |
Performance data quoted represents past performance, which is no guarantee of future results. Investment return and principal value will fluctuate so that an investor’s shares, when redeemed, may be worth more or less than their original cost. The total return shown assumes the reinvestment of all distributions. Earnings from variable annuity contracts and variable life insurance policies compound tax-free until withdrawn, so no adjustments were made for income taxes. Performance reflects applicable fee waivers and/or expense limitations in effect during the periods shown and, in their absence, performance would have been lower. The performance information does not include insurance company separate account fees and variable annuity or variable life contract charges and if these fees and charges were included, then performance would have been lower. Current performance may be lower or higher than the performance shown above. For the most recent performance, please visit www.millimanfunds.com.
S&P 500 Price Index – A market capitalization weighted benchmark index which tracks the price performance of 500 of the largest publicly traded stocks listed on U.S. exchanges. Please note that an investor cannot invest directly in an index.
Milliman 1-Year Floored S&P 500 with Par Up Outcome Fund - Aug
Fund Performance
December 31, 2022 (Unaudited)
The following graph illustrates the value, as of December 31, 2022, of a hypothetical $10,000 investment made on August 10, 2022 (commencement of operations) in Class 3 Shares of the Milliman 1-Year Floored S&P 500 with Par Up Outcome Fund – Aug compared to the S&P 500 Price Index.
Growth of a Hypothetical $10,000 Investment
at December 31, 2022
| | Total Returns as of December 31, 2022 | |
| | Since Inception (a) | |
Milliman 1-Year Floored S&P 500 with Par Up Outcome Fund – Aug | | | -9.31 | % |
S&P 500 Price Index | | | -8.81 | % |
| (a) | Inception date is August 10, 2022. |
Performance data quoted represents past performance, which is no guarantee of future results. Investment return and principal value will fluctuate so that an investor’s shares, when redeemed, may be worth more or less than their original cost. The total return shown assumes the reinvestment of all distributions. Earnings from variable annuity contracts and variable life insurance policies compound tax-free until withdrawn, so no adjustments were made for income taxes. Performance reflects applicable fee waivers and/or expense limitations in effect during the periods shown and, in their absence, performance would have been lower. The performance information does not include insurance company separate account fees and variable annuity or variable life contract charges and if these fees and charges were included, then performance would have been lower. Current performance may be lower or higher than the performance shown above. For the most recent performance, please visit www.millimanfunds.com.
S&P 500 Price Index – A market capitalization weighted benchmark index which tracks the price performance of 500 of the largest publicly traded stocks listed on U.S. exchanges. Please note that an investor cannot invest directly in an index.
Milliman 1-Year Floored S&P 500 with Par Up Outcome Fund - Sep
Fund Performance
December 31, 2022 (Unaudited)
The following graph illustrates the value, as of December 31, 2022, of a hypothetical $10,000 investment made on September 12, 2022 (commencement of operations) in Class 3 Shares of the Milliman 1-Year Floored S&P 500 with Par Up Outcome Fund – Sep compared to the S&P 500 Price Index.
Growth of a Hypothetical $10,000 Investment
at December 31, 2022
| | Total Returns as of December 31, 2022 | |
| | Since Inception (a) | |
Milliman 1-Year Floored S&P 500 with Par Up Outcome Fund – Sep | | | -5.80 | % |
S&P 500 Price Index | | | -6.59 | % |
| (a) | Inception date is September 12, 2022. |
Performance data quoted represents past performance, which is no guarantee of future results. Investment return and principal value will fluctuate so that an investor’s shares, when redeemed, may be worth more or less than their original cost. The total return shown assumes the reinvestment of all distributions. Earnings from variable annuity contracts and variable life insurance policies compound tax-free until withdrawn, so no adjustments were made for income taxes. Performance reflects applicable fee waivers and/or expense limitations in effect during the periods shown and, in their absence, performance would have been lower. The performance information does not include insurance company separate account fees and variable annuity or variable life contract charges and if these fees and charges were included, then performance would have been lower. Current performance may be lower or higher than the performance shown above. For the most recent performance, please visit www.millimanfunds.com.
S&P 500 Price Index – A market capitalization weighted benchmark index which tracks the price performance of 500 of the largest publicly traded stocks listed on U.S. exchanges. Please note that an investor cannot invest directly in an index.
Milliman 1-Year Floored S&P 500 with Par Up Outcome Fund - Oct
Fund Performance
December 31, 2022 (Unaudited)
The following graph illustrates the value, as of December 31, 2022, of a hypothetical $10,000 investment made on October 10, 2022 (commencement of operations) in Class 3 Shares of the Milliman 1-Year Floored S&P 500 with Par Up Outcome Fund – Oct compared to the S&P 500 Price Index.
Growth of a Hypothetical $10,000 Investment
at December 31, 2022
| | Total Returns as of December 31, 2022 | |
| | Since Inception (a) | |
Milliman 1-Year Floored S&P 500 with Par Up Outcome Fund – Oct | | | 3.52 | % |
S&P 500 Price Index | | | 6.29 | % |
| (a) | Inception date is October 10, 2022. |
Performance data quoted represents past performance, which is no guarantee of future results. Investment return and principal value will fluctuate so that an investor’s shares, when redeemed, may be worth more or less than their original cost. The total return shown assumes the reinvestment of all distributions. Earnings from variable annuity contracts and variable life insurance policies compound tax-free until withdrawn, so no adjustments were made for income taxes. Performance reflects applicable fee waivers and/or expense limitations in effect during the periods shown and, in their absence, performance would have been lower. The performance information does not include insurance company separate account fees and variable annuity or variable life contract charges and if these fees and charges were included, then performance would have been lower. Current performance may be lower or higher than the performance shown above. For the most recent performance, please visit www.millimanfunds.com.
S&P 500 Price Index – A market capitalization weighted benchmark index which tracks the price performance of 500 of the largest publicly traded stocks listed on U.S. exchanges. Please note that an investor cannot invest directly in an index.
Milliman 1-Year Floored S&P 500 with Par Up Outcome Fund - Nov
Fund Performance
December 31, 2022 (Unaudited)
The following graph illustrates the value, as of December 31, 2022, of a hypothetical $10,000 investment made on November 10, 2022 (commencement of operations) in Class 3 Shares of the Milliman 1-Year Floored S&P 500 with Par Up Outcome Fund – Nov compared to the S&P 500 Price Index.
Growth of a Hypothetical $10,000 Investment
at December 31, 2022
| | Total Returns as of December 31, 2022 | |
| | Since Inception (a) | |
Milliman 1-Year Floored S&P 500 with Par Up Outcome Fund – Nov | | | -0.92 | % |
S&P 500 Price Index | | | -2.95 | % |
| (a) | Inception date is November 10, 2022. |
Performance data quoted represents past performance, which is no guarantee of future results. Investment return and principal value will fluctuate so that an investor’s shares, when redeemed, may be worth more or less than their original cost. The total return shown assumes the reinvestment of all distributions. Earnings from variable annuity contracts and variable life insurance policies compound tax-free until withdrawn, so no adjustments were made for income taxes. Performance reflects applicable fee waivers and/or expense limitations in effect during the periods shown and, in their absence, performance would have been lower. The performance information does not include insurance company separate account fees and variable annuity or variable life contract charges and if these fees and charges were included, then performance would have been lower. Current performance may be lower or higher than the performance shown above. For the most recent performance, please visit www.millimanfunds.com.
S&P 500 Price Index – A market capitalization weighted benchmark index which tracks the price performance of 500 of the largest publicly traded stocks listed on U.S. exchanges. Please note that an investor cannot invest directly in an index.
Milliman 1-Year Floored S&P 500 with Par Up Outcome Fund - Dec
Fund Performance
December 31, 2022 (Unaudited)
| | Total Returns as of December 31, 2022 | |
| | Since Inception (a) | |
Milliman 1-Year Floored S&P 500 with Par Up Outcome Fund – Dec | | | -1.81 | % |
S&P 500 Price Index | | | -3.79 | % |
| (a) | Inception date is December 12, 2022. |
Performance data quoted represents past performance, which is no guarantee of future results. Investment return and principal value will fluctuate so that an investor’s shares, when redeemed, may be worth more or less than their original cost. The total return shown assumes the reinvestment of all distributions. Earnings from variable annuity contracts and variable life insurance policies compound tax-free until withdrawn, so no adjustments were made for income taxes. Performance reflects applicable fee waivers and/or expense limitations in effect during the periods shown and, in their absence, performance would have been lower. The performance information does not include insurance company separate account fees and variable annuity or variable life contract charges and if these fees and charges were included, then performance would have been lower. Current performance may be lower or higher than the performance shown above. For the most recent performance, please visit www.millimanfunds.com.
S&P 500 Price Index – A market capitalization weighted benchmark index which tracks the price performance of 500 of the largest publicly traded stocks listed on U.S. exchanges. Please note that an investor cannot invest directly in an index.
Milliman 1-Year Buffered S&P 500 & Nasdaq with Stacker Cap Outcome Fund - Jan
Fund Performance
December 31, 2022 (Unaudited)
The following graph illustrates the value, as of December 31, 2022, of a hypothetical $10,000 investment made on January 10, 2022 (commencement of operations) in Class 3 Shares of the Milliman 1-Year Buffered S&P 500 & Nasdaq with Stacker Cap Outcome Fund - Jan compared to the Nasdaq 100 Price Index and the S&P 500 Price Index.
Growth of a Hypothetical $10,000 Investment
at December 31, 2022
| | Total Returns as of December 31, 2022 | |
| | Since Inception (a) | |
Milliman 1-Year Buffered S&P 500 & Nasdaq with Stacker Cap Outcome Fund - Jan | | | -15.70 | % |
Nasdaq 100 Price Index | | | -29.94 | % |
S&P 500 Price Index | | | -17.79 | % |
| (a) | Inception date is January 10, 2022. |
Performance data quoted represents past performance, which is no guarantee of future results. Investment return and principal value will fluctuate so that an investor’s shares, when redeemed, may be worth more or less than their original cost. The total return shown assumes the reinvestment of all distributions. Earnings from variable annuity contracts and variable life insurance policies compound tax-free until withdrawn, so no adjustments were made for income taxes. Performance reflects applicable fee waivers and/or expense limitations in effect during the periods shown and, in their absence, performance would have been lower. The performance information does not include insurance company separate account fees and variable annuity or variable life contract charges and if these fees and charges were included, then performance would have been lower. Current performance may be lower or higher than the performance shown above. For the most recent performance, please visit www.millimanfunds.com.
Nasdaq 100 Price Index – A market capitalization weighted benchmark index which tracks the price performance of 100 of the largest non-financial companies listed on the Nasdaq stock exchange. Please note that an investor cannot invest directly in an index.
Milliman 1-Year Buffered S&P 500 & Nasdaq with Stacker Cap Outcome Fund - Jan
Fund Performance
December 31, 2022 (Unaudited)
S&P 500 Price Index – A market capitalization weighted benchmark index which tracks the price performance of 500 of the largest publicly traded stocks listed on U.S. exchanges. Please note that an investor cannot invest directly in an index.
Milliman 1-Year Buffered S&P 500 & Nasdaq with Stacker Cap Outcome Fund - Feb
Fund Performance
December 31, 2022 (Unaudited)
The following graph illustrates the value, as of December 31, 2022, of a hypothetical $10,000 investment made on February 10, 2022 (commencement of operations) in Class 3 Shares of the Milliman 1-Year Buffered S&P 500 & Nasdaq with Stacker Cap Outcome Fund - Feb compared to the Nasdaq 100 Price Index and the S&P 500 Price Index.
Growth of a Hypothetical $10,000 Investment
at December 31, 2022
| | Total Returns as of December 31, 2022 | |
| | Since Inception (a) | |
Milliman 1-Year Buffered S&P 500 & Nasdaq with Stacker Cap Outcome Fund - Feb | | | -12.80 | % |
Nasdaq 100 Price Index | | | -25.61 | % |
S&P 500 Price Index | | | -14.76 | % |
| (a) | Inception date is February 10, 2022. |
Performance data quoted represents past performance, which is no guarantee of future results. Investment return and principal value will fluctuate so that an investor’s shares, when redeemed, may be worth more or less than their original cost. The total return shown assumes the reinvestment of all distributions. Earnings from variable annuity contracts and variable life insurance policies compound tax-free until withdrawn, so no adjustments were made for income taxes. Performance reflects applicable fee waivers and/or expense limitations in effect during the periods shown and, in their absence, performance would have been lower. The performance information does not include insurance company separate account fees and variable annuity or variable life contract charges and if these fees and charges were included, then performance would have been lower. Current performance may be lower or higher than the performance shown above. For the most recent performance, please visit www.millimanfunds.com.
Nasdaq 100 Price Index – A market capitalization weighted benchmark index which tracks the price performance of 100 of the largest non-financial companies listed on the Nasdaq stock exchange. Please note that an investor cannot invest directly in an index.
Milliman 1-Year Buffered S&P 500 & Nasdaq with Stacker Cap Outcome Fund - Feb
Fund Performance
December 31, 2022 (Unaudited)
S&P 500 Price Index – A market capitalization weighted benchmark index which tracks the price performance of 500 of the largest publicly traded stocks listed on U.S. exchanges. Please note that an investor cannot invest directly in an index.
Milliman 1-Year Buffered S&P 500 & Nasdaq with Stacker Cap Outcome Fund - Mar
Fund Performance
December 31, 2022 (Unaudited)
The following graph illustrates the value, as of December 31, 2022, of a hypothetical $10,000 investment made on March 10, 2022 (commencement of operations) in Class 3 Shares of the Milliman 1-Year Buffered S&P 500 & Nasdaq with Stacker Cap Outcome Fund - Mar compared to the Nasdaq 100 Price Index and the S&P 500 Price Index.
Growth of a Hypothetical $10,000 Investment
at December 31, 2022
| | Total Returns as of December 31, 2022 | |
| | Since Inception (a) | |
Milliman 1-Year Buffered S&P 500 & Nasdaq with Stacker Cap Outcome Fund - Mar | | | -11.70 | % |
Nasdaq 100 Price Index | | | -19.51 | % |
S&P 500 Price Index | | | -9.86 | % |
| (a) | Inception date is March 10, 2022. |
Performance data quoted represents past performance, which is no guarantee of future results. Investment return and principal value will fluctuate so that an investor’s shares, when redeemed, may be worth more or less than their original cost. The total return shown assumes the reinvestment of all distributions. Earnings from variable annuity contracts and variable life insurance policies compound tax-free until withdrawn, so no adjustments were made for income taxes. Performance reflects applicable fee waivers and/or expense limitations in effect during the periods shown and, in their absence, performance would have been lower. The performance information does not include insurance company separate account fees and variable annuity or variable life contract charges and if these fees and charges were included, then performance would have been lower. Current performance may be lower or higher than the performance shown above. For the most recent performance, please visit www.millimanfunds.com.
Nasdaq 100 Price Index – A market capitalization weighted benchmark index which tracks the price performance of 100 of the largest non-financial companies listed on the Nasdaq stock exchange. Please note that an investor cannot invest directly in an index.
Milliman 1-Year Buffered S&P 500 & Nasdaq with Stacker Cap Outcome Fund - Mar
Fund Performance
December 31, 2022 (Unaudited)
S&P 500 Price Index – A market capitalization weighted benchmark index which tracks the price performance of 500 of the largest publicly traded stocks listed on U.S. exchanges. Please note that an investor cannot invest directly in an index.
Milliman 1-Year Buffered S&P 500 & Nasdaq with Stacker Cap Outcome Fund - Apr
Fund Performance
December 31, 2022 (Unaudited)
The following graph illustrates the value, as of December 31, 2022, of a hypothetical $10,000 investment made on April 11, 2022 (commencement of operations) in Class 3 Shares of the Milliman 1-Year Buffered S&P 500 & Nasdaq with Stacker Cap Outcome Fund - Apr compared to the Nasdaq 100 Price Index and the S&P 500 Price Index.
Growth of a Hypothetical $10,000 Investment
at December 31, 2022
| | Total Returns as of December 31, 2022 | |
| | Since Inception (a) | |
Milliman 1-Year Buffered S&P 500 & Nasdaq with Stacker Cap Outcome Fund - Apr | | | -12.82 | % |
Nasdaq 100 Price Index | | | -21.80 | % |
S&P 500 Price Index | | | -12.99 | % |
| (a) | Inception date is April 11, 2022. |
Performance data quoted represents past performance, which is no guarantee of future results. Investment return and principal value will fluctuate so that an investor’s shares, when redeemed, may be worth more or less than their original cost. The total return shown assumes the reinvestment of all distributions. Earnings from variable annuity contracts and variable life insurance policies compound tax-free until withdrawn, so no adjustments were made for income taxes. Performance reflects applicable fee waivers and/or expense limitations in effect during the periods shown and, in their absence, performance would have been lower. The performance information does not include insurance company separate account fees and variable annuity or variable life contract charges and if these fees and charges were included, then performance would have been lower. Current performance may be lower or higher than the performance shown above. For the most recent performance, please visit www.millimanfunds.com.
Nasdaq 100 Price Index – A market capitalization weighted benchmark index which tracks the price performance of 100 of the largest non-financial companies listed on the Nasdaq stock exchange. Please note that an investor cannot invest directly in an index.
Milliman 1-Year Buffered S&P 500 & Nasdaq with Stacker Cap Outcome Fund - Apr
Fund Performance
December 31, 2022 (Unaudited)
S&P 500 Price Index – A market capitalization weighted benchmark index which tracks the price performance of 500 of the largest publicly traded stocks listed on U.S. exchanges. Please note that an investor cannot invest directly in an index.
Milliman 1-Year Buffered S&P 500 & Nasdaq with Stacker Cap Outcome Fund - May
Fund Performance
December 31, 2022 (Unaudited)
The following graph illustrates the value, as of December 31, 2022, of a hypothetical $10,000 investment made on May 10, 2022 (commencement of operations) in Class 3 Shares of the Milliman 1-Year Buffered S&P 500 & Nasdaq with Stacker Cap Outcome Fund - May compared to the Nasdaq 100 Price Index and the S&P 500 Price Index.
Growth of a Hypothetical $10,000 Investment
at December 31, 2022
| | Total Returns as of December 31, 2022 | |
| | Since Inception (a) | |
Milliman 1-Year Buffered S&P 500 & Nasdaq with Stacker Cap Outcome Fund - May | | | -5.16 | % |
Nasdaq 100 Price Index | | | -11.39 | % |
S&P 500 Price Index | | | -4.04 | % |
| (a) | Inception date is May 10, 2022. |
Performance data quoted represents past performance, which is no guarantee of future results. Investment return and principal value will fluctuate so that an investor’s shares, when redeemed, may be worth more or less than their original cost. The total return shown assumes the reinvestment of all distributions. Earnings from variable annuity contracts and variable life insurance policies compound tax-free until withdrawn, so no adjustments were made for income taxes. Performance reflects applicable fee waivers and/or expense limitations in effect during the periods shown and, in their absence, performance would have been lower. The performance information does not include insurance company separate account fees and variable annuity or variable life contract charges and if these fees and charges were included, then performance would have been lower. Current performance may be lower or higher than the performance shown above. For the most recent performance, please visit www.millimanfunds.com.
Nasdaq 100 Price Index – A market capitalization weighted benchmark index which tracks the price performance of 100 of the largest non-financial companies listed on the Nasdaq stock exchange. Please note that an investor cannot invest directly in an index.
Milliman 1-Year Buffered S&P 500 & Nasdaq with Stacker Cap Outcome Fund - May
Fund Performance
December 31, 2022 (Unaudited)
S&P 500 Price Index – A market capitalization weighted benchmark index which tracks the price performance of 500 of the largest publicly traded stocks listed on U.S. exchanges. Please note that an investor cannot invest directly in an index.
Milliman 1-Year Buffered S&P 500 & Nasdaq with Stacker Cap Outcome Fund - Jun
Fund Performance
December 31, 2022 (Unaudited)
The following graph illustrates the value, as of December 31, 2022, of a hypothetical $10,000 investment made on June 10, 2022 (commencement of operations) in Class 3 Shares of the Milliman 1-Year Buffered S&P 500 & Nasdaq with Stacker Cap Outcome Fund - Jun compared to the Nasdaq 100 Price Index and the S&P 500 Price Index.
Growth of a Hypothetical $10,000 Investment
at December 31, 2022
| | Total Returns as of December 31, 2022 | |
| | Since Inception (a) | |
Milliman 1-Year Buffered S&P 500 & Nasdaq with Stacker Cap Outcome Fund - Jun | | | -2.62 | % |
Nasdaq 100 Price Index | | | -7.55 | % |
S&P 500 Price Index | | | -1.57 | % |
| (a) | Inception date is June 10, 2022. |
Performance data quoted represents past performance, which is no guarantee of future results. Investment return and principal value will fluctuate so that an investor’s shares, when redeemed, may be worth more or less than their original cost. The total return shown assumes the reinvestment of all distributions. Earnings from variable annuity contracts and variable life insurance policies compound tax-free until withdrawn, so no adjustments were made for income taxes. Performance reflects applicable fee waivers and/or expense limitations in effect during the periods shown and, in their absence, performance would have been lower. The performance information does not include insurance company separate account fees and variable annuity or variable life contract charges and if these fees and charges were included, then performance would have been lower. Current performance may be lower or higher than the performance shown above. For the most recent performance, please visit www.millimanfunds.com.
Nasdaq 100 Price Index – A market capitalization weighted benchmark index which tracks the price performance of 100 of the largest non-financial companies listed on the Nasdaq stock exchange. Please note that an investor cannot invest directly in an index.
Milliman 1-Year Buffered S&P 500 & Nasdaq with Stacker Cap Outcome Fund - Jun
Fund Performance
December 31, 2022 (Unaudited)
S&P 500 Price Index – A market capitalization weighted benchmark index which tracks the price performance of 500 of the largest publicly traded stocks listed on U.S. exchanges. Please note that an investor cannot invest directly in an index.
Milliman 1-Year Buffered S&P 500 & Nasdaq with Stacker Cap Outcome Fund - Jul
Fund Performance
December 31, 2022 (Unaudited)
The following graph illustrates the value, as of December 31, 2022, of a hypothetical $10,000 investment made on July 11, 2022 (commencement of operations) in Class 3 Shares of the Milliman 1-Year Buffered S&P 500 & Nasdaq with Stacker Cap Outcome Fund - Jul compared to the Nasdaq 100 Price Index and the S&P 500 Price Index.
Growth of a Hypothetical $10,000 Investment
at December 31, 2022
| | Total Returns as of December 31, 2022 | |
| | Since Inception (a) | |
Milliman 1-Year Buffered S&P 500 & Nasdaq with Stacker Cap Outcome Fund - Jul | | | -2.62 | % |
Nasdaq 100 Price Index | | | -7.76 | % |
S&P 500 Price Index | | | -0.39 | % |
| (a) | Inception date is July 11, 2022. |
Performance data quoted represents past performance, which is no guarantee of future results. Investment return and principal value will fluctuate so that an investor’s shares, when redeemed, may be worth more or less than their original cost. The total return shown assumes the reinvestment of all distributions. Earnings from variable annuity contracts and variable life insurance policies compound tax-free until withdrawn, so no adjustments were made for income taxes. Performance reflects applicable fee waivers and/or expense limitations in effect during the periods shown and, in their absence, performance would have been lower. The performance information does not include insurance company separate account fees and variable annuity or variable life contract charges and if these fees and charges were included, then performance would have been lower. Current performance may be lower or higher than the performance shown above. For the most recent performance, please visit www.millimanfunds.com.
Nasdaq 100 Price Index – A market capitalization weighted benchmark index which tracks the price performance of 100 of the largest non-financial companies listed on the Nasdaq stock exchange. Please note that an investor cannot invest directly in an index.
Milliman 1-Year Buffered S&P 500 & Nasdaq with Stacker Cap Outcome Fund - Jul
Fund Performance
December 31, 2022 (Unaudited)
S&P 500 Price Index - A market capitalization weighted benchmark index which tracks the price performance of 500 of the largest publicly traded stocks listed on U.S. exchanges. Please note that an investor cannot invest directly in an index.
Milliman 1-Year Buffered S&P 500 & Nasdaq with Stacker Cap Outcome Fund - Aug
Fund Performance
December 31, 2022 (Unaudited)
The following graph illustrates the value, as of December 31, 2022, of a hypothetical $10,000 investment made on August 10, 2022 (commencement of operations) in Class 3 Shares of the Milliman 1-Year Buffered S&P 500 & Nasdaq with Stacker Cap Outcome Fund - Aug compared to the Nasdaq 100 Price Index and the S&P 500 Price Index.
Growth of a Hypothetical $10,000 Investment
at December 31, 2022
| | Total Returns as of December 31, 2022 | |
| | Since Inception (a) | |
Milliman 1-Year Buffered S&P 500 & Nasdaq with Stacker Cap Outcome Fund - Aug | | | -9.81 | % |
Nasdaq 100 Price Index | | | -18.23 | % |
S&P 500 Price Index | | | -8.81 | % |
| (a) | Inception date is August 10, 2022. |
Performance data quoted represents past performance, which is no guarantee of future results. Investment return and principal value will fluctuate so that an investor’s shares, when redeemed, may be worth more or less than their original cost. The total return shown assumes the reinvestment of all distributions. Earnings from variable annuity contracts and variable life insurance policies compound tax-free until withdrawn, so no adjustments were made for income taxes. Performance reflects applicable fee waivers and/or expense limitations in effect during the periods shown and, in their absence, performance would have been lower. The performance information does not include insurance company separate account fees and variable annuity or variable life contract charges and if these fees and charges were included, then performance would have been lower. Current performance may be lower or higher than the performance shown above. For the most recent performance, please visit www.millimanfunds.com.
Nasdaq 100 Price Index – A market capitalization weighted benchmark index which tracks the price performance of 100 of the largest non-financial companies listed on the Nasdaq stock exchange. Please note that an investor cannot invest directly in an index.
Milliman 1-Year Buffered S&P 500 & Nasdaq with Stacker Cap Outcome Fund - Aug
Fund Performance
December 31, 2022 (Unaudited)
S&P 500 Price Index – A market capitalization weighted benchmark index which tracks the price performance of 500 of the largest publicly traded stocks listed on U.S. exchanges. Please note that an investor cannot invest directly in an index.
Milliman 1-Year Buffered S&P 500 & Nasdaq with Stacker Cap Outcome Fund - Sep
Fund Performance
December 31, 2022 (Unaudited)
The following graph illustrates the value, as of December 31, 2022, of a hypothetical $10,000 investment made on September 12, 2022 (commencement of operations) in Class 3 Shares of the Milliman 1-Year Buffered S&P 500 & Nasdaq with Stacker Cap Outcome Fund - Sep compared to the Nasdaq 100 Price Index and the S&P 500 Price Index.
Growth of a Hypothetical $10,000 Investment
at December 31, 2022
| | Total Returns as of December 31, 2022 | |
| | Since Inception (a) | |
Milliman 1-Year Buffered S&P 500 & Nasdaq with Stacker Cap Outcome Fund - Sep | | | -5.91 | % |
Nasdaq 100 Price Index | | | -14.13 | % |
S&P 500 Price Index | | | -6.59 | % |
| (a) | Inception date is September 12, 2022. |
Performance data quoted represents past performance, which is no guarantee of future results. Investment return and principal value will fluctuate so that an investor’s shares, when redeemed, may be worth more or less than their original cost. The total return shown assumes the reinvestment of all distributions. Earnings from variable annuity contracts and variable life insurance policies compound tax-free until withdrawn, so no adjustments were made for income taxes. Performance reflects applicable fee waivers and/or expense limitations in effect during the periods shown and, in their absence, performance would have been lower. The performance information does not include insurance company separate account fees and variable annuity or variable life contract charges and if these fees and charges were included, then performance would have been lower. Current performance may be lower or higher than the performance shown above. For the most recent performance, please visit www.millimanfunds.com.
Nasdaq 100 Price Index – A market capitalization weighted benchmark index which tracks the price performance of 100 of the largest non-financial companies listed on the Nasdaq stock exchange. Please note that an investor cannot invest directly in an index.
Milliman 1-Year Buffered S&P 500 & Nasdaq with Stacker Cap Outcome Fund - Sep
Fund Performance
December 31, 2022 (Unaudited)
S&P 500 Price Index – A market capitalization weighted benchmark index which tracks the price performance of 500 of the largest publicly traded stocks listed on U.S. exchanges. Please note that an investor cannot invest directly in an index.
Milliman 1-Year Buffered S&P 500 & Nasdaq with Stacker Cap Outcome Fund - Oct
Fund Performance
December 31, 2022 (Unaudited)
The following graph illustrates the value, as of December 31, 2022, of a hypothetical $10,000 investment made on October 10, 2022 (commencement of operations) in Class 3 Shares of the Milliman 1-Year Buffered S&P 500 & Nasdaq with Stacker Cap Outcome Fund - Oct compared to the Nasdaq 100 Price Index and the S&P 500 Price Index.
Growth of a Hypothetical $10,000 Investment
at December 31, 2022
| | Total Returns as of December 31, 2022 | |
| | Since Inception (a) | |
Milliman 1-Year Buffered S&P 500 & Nasdaq with Stacker Cap Outcome Fund - Oct | | | 5.09 | % |
Nasdaq 100 Price Index | | | 0.12 | % |
S&P 500 Price Index | | | 6.29 | % |
| (a) | Inception date is October 10, 2022. |
Performance data quoted represents past performance, which is no guarantee of future results. Investment return and principal value will fluctuate so that an investor’s shares, when redeemed, may be worth more or less than their original cost. The total return shown assumes the reinvestment of all distributions. Earnings from variable annuity contracts and variable life insurance policies compound tax-free until withdrawn, so no adjustments were made for income taxes. Performance reflects applicable fee waivers and/or expense limitations in effect during the periods shown and, in their absence, performance would have been lower. The performance information does not include insurance company separate account fees and variable annuity or variable life contract charges and if these fees and charges were included, then performance would have been lower. Current performance may be lower or higher than the performance shown above. For the most recent performance, please visit www.millimanfunds.com.
Nasdaq 100 Price Index – A market capitalization weighted benchmark index which tracks the price performance of 100 of the largest non-financial companies listed on the Nasdaq stock exchange. Please note that an investor cannot invest directly in an index.
Milliman 1-Year Buffered S&P 500 & Nasdaq with Stacker Cap Outcome Fund - Oct
Fund Performance
December 31, 2022 (Unaudited)
S&P 500 Price Index – A market capitalization weighted benchmark index which tracks the price performance of 500 of the largest publicly traded stocks listed on U.S. exchanges. Please note that an investor cannot invest directly in an index.
Milliman 1-Year Buffered S&P 500 & Nasdaq with Stacker Cap Outcome Fund - Nov
Fund Performance
December 31, 2022 (Unaudited)
The following graph illustrates the value, as of December 31, 2022, of a hypothetical $10,000 investment made on November 10, 2022 (commencement of operations) in Class 3 Shares of the Milliman 1-Year Buffered S&P 500 & Nasdaq with Stacker Cap Outcome Fund - Nov compared to the Nasdaq 100 Price Index and the S&P 500 Price Index.
Growth of a Hypothetical $10,000 Investment
at December 31, 2022
| | Total Returns as of December 31, 2022 | |
| | Since Inception (a) | |
Milliman 1-Year Buffered S&P 500 & Nasdaq with Stacker Cap Outcome Fund - Nov | | | -1.22 | % |
Nasdaq 100 Price Index | | | -5.74 | % |
S&P 500 Price Index | | | -2.95 | % |
| (a) | Inception date is November 10, 2022. |
Performance data quoted represents past performance, which is no guarantee of future results. Investment return and principal value will fluctuate so that an investor’s shares, when redeemed, may be worth more or less than their original cost. The total return shown assumes the reinvestment of all distributions. Earnings from variable annuity contracts and variable life insurance policies compound tax-free until withdrawn, so no adjustments were made for income taxes. Performance reflects applicable fee waivers and/or expense limitations in effect during the periods shown and, in their absence, performance would have been lower. The performance information does not include insurance company separate account fees and variable annuity or variable life contract charges and if these fees and charges were included, then performance would have been lower. Current performance may be lower or higher than the performance shown above. For the most recent performance, please visit www.millimanfunds.com.
Nasdaq 100 Price Index – A market capitalization weighted benchmark index which tracks the price performance of 100 of the largest non-financial companies listed on the Nasdaq stock exchange. Please note that an investor cannot invest directly in an index.
Milliman 1-Year Buffered S&P 500 & Nasdaq with Stacker Cap Outcome Fund - Nov
Fund Performance
December 31, 2022 (Unaudited)
S&P 500 Price Index – A market capitalization weighted benchmark index which tracks the price performance of 500 of the largest publicly traded stocks listed on U.S. exchanges. Please note that an investor cannot invest directly in an index.
Milliman 1-Year Buffered S&P 500 & Nasdaq with Stacker Cap Outcome Fund - Dec
Fund Performance
December 31, 2022 (Unaudited)
| | Total Returns as of December 31, 2022 | |
| | Since Inception (a) | |
Milliman 1-Year Buffered S&P 500 & Nasdaq with Stacker Cap Outcome Fund - Dec | | | -2.71 | % |
Nasdaq 100 Price Index | | | -6.55 | % |
S&P 500 Price Index | | | -3.79 | % |
| (a) | Inception date is December 12, 2022. |
Performance data quoted represents past performance, which is no guarantee of future results. Investment return and principal value will fluctuate so that an investor’s shares, when redeemed, may be worth more or less than their original cost. The total return shown assumes the reinvestment of all distributions. Earnings from variable annuity contracts and variable life insurance policies compound tax-free until withdrawn, so no adjustments were made for income taxes. Performance reflects applicable fee waivers and/or expense limitations in effect during the periods shown and, in their absence, performance would have been lower. The performance information does not include insurance company separate account fees and variable annuity or variable life contract charges and if these fees and charges were included, then performance would have been lower. Current performance may be lower or higher than the performance shown above. For the most recent performance, please visit www.millimanfunds.com.
Nasdaq 100 Price Index – A market capitalization weighted benchmark index which tracks the price performance of 100 of the largest non-financial companies listed on the Nasdaq stock exchange. Please note that an investor cannot invest directly in an index.
S&P 500 Price Index – A market capitalization weighted benchmark index which tracks the price performance of 500 of the largest publicly traded stocks listed on U.S. exchanges. Please note that an investor cannot invest directly in an index.
Milliman 1-Year Buffered S&P 500 & Russell 2000 with Stacker Cap Outcome Fund - Jan
Fund Performance
December 31, 2022 (Unaudited)
The following graph illustrates the value, as of December 31, 2022, of a hypothetical $10,000 investment made on January 10, 2022 (commencement of operations) in Class 3 Shares of the Milliman 1-Year Buffered S&P 500 & Russell 2000 with Stacker Cap Outcome Fund - Jan compared to the Russell 2000 Price Index and the S&P 500 Price Index.
Growth of a Hypothetical $10,000 Investment
at December 31, 2022
| | Total Returns as of December 31, 2022 | |
| | Since Inception (a) | |
Milliman 1-Year Buffered S&P 500 & Russell 2000 with Stacker Cap Outcome Fund - Jan | | | -15.80 | % |
Russell 2000 Price Index | | | -18.88 | % |
S&P 500 Price Index | | | -17.79 | % |
| (a) | Inception date is January 10, 2022. |
Performance data quoted represents past performance, which is no guarantee of future results. Investment return and principal value will fluctuate so that an investor’s shares, when redeemed, may be worth more or less than their original cost. The total return shown assumes the reinvestment of all distributions. Earnings from variable annuity contracts and variable life insurance policies compound tax-free until withdrawn, so no adjustments were made for income taxes. Performance reflects applicable fee waivers and/or expense limitations in effect during the periods shown and, in their absence, performance would have been lower. The performance information does not include insurance company separate account fees and variable annuity or variable life contract charges and if these fees and charges were included, then performance would have been lower. Current performance may be lower or higher than the performance shown above. For the most recent performance, please visit www.millimanfunds.com.
Milliman 1-Year Buffered S&P 500 & Russell 2000 with Stacker Cap Outcome Fund - Jan
Fund Performance
December 31, 2022 (Unaudited)
Russell 2000 Price Index – A market capitalization weighted benchmark index which tracks the price performance of the 2000 smallest companies listed on the Russell 3000 index (tracks performance of the 3000 largest U.S. listed stocks). The Russell 2000 is widely accepted as a benchmark index for small-mid capitalization stocks. Please note that an investor cannot invest directly in an index.
S&P 500 Price Index – A market capitalization weighted benchmark index which tracks the price performance of 500 of the largest publicly traded stocks listed on U.S. exchanges. Please note that an investor cannot invest directly in an index.
Milliman 1-Year Buffered S&P 500 & Russell 2000 with Stacker Cap Outcome Fund - Feb
Fund Performance
December 31, 2022 (Unaudited)
The following graph illustrates the value, as of December 31, 2022, of a hypothetical $10,000 investment made on February 10, 2022 (commencement of operations) in Class 3 Shares of the Milliman 1-Year Buffered S&P 500 & Russell 2000 with Stacker Cap Outcome Fund - Feb compared to the Russell 2000 Price Index and the S&P 500 Price Index.
Growth of a Hypothetical $10,000 Investment
at December 31, 2022
| | Total Returns as of December 31, 2022 | |
| | Since Inception (a) | |
Milliman 1-Year Buffered S&P 500 & Russell 2000 with Stacker Cap Outcome Fund - Feb | | | -12.80 | % |
Russell 2000 Price Index | | | -14.13 | % |
S&P 500 Price Index | | | -14.76 | % |
| (a) | Inception date is February 10, 2022. |
Performance data quoted represents past performance, which is no guarantee of future results. Investment return and principal value will fluctuate so that an investor’s shares, when redeemed, may be worth more or less than their original cost. The total return shown assumes the reinvestment of all distributions. Earnings from variable annuity contracts and variable life insurance policies compound tax-free until withdrawn, so no adjustments were made for income taxes. Performance reflects applicable fee waivers and/or expense limitations in effect during the periods shown and, in their absence, performance would have been lower. The performance information does not include insurance company separate account fees and variable annuity or variable life contract charges and if these fees and charges were included, then performance would have been lower. Current performance may be lower or higher than the performance shown above. For the most recent performance, please visit www.millimanfunds.com.
Milliman 1-Year Buffered S&P 500 & Russell 2000 with Stacker Cap Outcome Fund - Feb
Fund Performance
December 31, 2022 (Unaudited)
Russell 2000 Price Index – A market capitalization weighted benchmark index which tracks the price performance of the 2000 smallest companies listed on the Russell 3000 index (tracks performance of the 3000 largest U.S. listed stocks). The Russell 2000 is widely accepted as a benchmark index for small-mid capitalization stocks. Please note that an investor cannot invest directly in an index.
S&P 500 Price Index – A market capitalization weighted benchmark index which tracks the price performance of 500 of the largest publicly traded stocks listed on U.S. exchanges. Please note that an investor cannot invest directly in an index.
Milliman 1-Year Buffered S&P 500 & Russell 2000 with Stacker Cap Outcome Fund - Mar
Fund Performance
December 31, 2022 (Unaudited)
The following graph illustrates the value, as of December 31, 2022, of a hypothetical $10,000 investment made on March 10, 2022 (commencement of operations) in Class 3 Shares of the Milliman 1-Year Buffered S&P 500 & Russell 2000 with Stacker Cap Outcome Fund - Mar compared to the Russell 2000 Price Index and the S&P 500 Price Index.
Growth of a Hypothetical $10,000 Investment
at December 31, 2022
| | Total Returns as of December 31, 2022 | |
| | Since Inception (a) | |
Milliman 1-Year Buffered S&P 500 & Russell 2000 with Stacker Cap Outcome Fund - Mar | | | -11.50 | % |
Russell 2000 Price Index | | | -12.45 | % |
S&P 500 Price Index | | | -9.86 | % |
| (a) | Inception date is March 10, 2022. |
Performance data quoted represents past performance, which is no guarantee of future results. Investment return and principal value will fluctuate so that an investor’s shares, when redeemed, may be worth more or less than their original cost. The total return shown assumes the reinvestment of all distributions. Earnings from variable annuity contracts and variable life insurance policies compound tax-free until withdrawn, so no adjustments were made for income taxes. Performance reflects applicable fee waivers and/or expense limitations in effect during the periods shown and, in their absence, performance would have been lower. The performance information does not include insurance company separate account fees and variable annuity or variable life contract charges and if these fees and charges were included, then performance would have been lower. Current performance may be lower or higher than the performance shown above. For the most recent performance, please visit www.millimanfunds.com.
Milliman 1-Year Buffered S&P 500 & Russell 2000 with Stacker Cap Outcome Fund - Mar
Fund Performance
December 31, 2022 (Unaudited)
Russell 2000 Price Index – A market capitalization weighted benchmark index which tracks the price performance of the 2000 smallest companies listed on the Russell 3000 index (tracks performance of the 3000 largest U.S. listed stocks). The Russell 2000 is widely accepted as a benchmark index for small-mid capitalization stocks. Please note that an investor cannot invest directly in an index.
S&P 500 Price Index – A market capitalization weighted benchmark index which tracks the price performance of 500 of the largest publicly traded stocks listed on U.S. exchanges. Please note that an investor cannot invest directly in an index.
Milliman 1-Year Buffered S&P 500 & Russell 2000 with Stacker Cap Outcome Fund - Apr
Fund Performance
December 31, 2022 (Unaudited)
The following graph illustrates the value, as of December 31, 2022, of a hypothetical $10,000 investment made on April 11, 2022 (commencement of operations) in Class 3 Shares of the Milliman 1-Year Buffered S&P 500 & Russell 2000 with Stacker Cap Outcome Fund - Apr compared to the Russell 2000 Index and the S&P 500 Price Index.
Growth of a Hypothetical $10,000 Investment
at December 31, 2022
| | Total Returns as of December 31, 2022 | |
| | Since Inception (a) | |
Milliman 1-Year Buffered S&P 500 & Russell 2000 with Stacker Cap Outcome Fund - Apr | | | -12.09 | % |
Russell 2000 Price Index | | | -11.06 | % |
S&P 500 Price Index | | | -12.99 | % |
| (a) | Inception date is April 11, 2022. |
Performance data quoted represents past performance, which is no guarantee of future results. Investment return and principal value will fluctuate so that an investor’s shares, when redeemed, may be worth more or less than their original cost. The total return shown assumes the reinvestment of all distributions. Earnings from variable annuity contracts and variable life insurance policies compound tax-free until withdrawn, so no adjustments were made for income taxes. Performance reflects applicable fee waivers and/or expense limitations in effect during the periods shown and, in their absence, performance would have been lower. The performance information does not include insurance company separate account fees and variable annuity or variable life contract charges and if these fees and charges were included, then performance would have been lower. Current performance may be lower or higher than the performance shown above. For the most recent performance, please visit www.millimanfunds.com.
Milliman 1-Year Buffered S&P 500 & Russell 2000 with Stacker Cap Outcome Fund - Apr
Fund Performance
December 31, 2022 (Unaudited)
Russell 2000 Price Index – A market capitalization weighted benchmark index which tracks the price performance of the 2000 smallest companies listed on the Russell 3000 index (tracks performance of the 3000 largest U.S. listed stocks). The Russell 2000 is widely accepted as a benchmark index for small-mid capitalization stocks. Please note that an investor cannot invest directly in an index.
S&P 500 Price Index – A market capitalization weighted benchmark index which tracks the price performance of 500 of the largest publicly traded stocks listed on U.S. exchanges. Please note that an investor cannot invest directly in an index.
Milliman 1-Year Buffered S&P 500 & Russell 2000 with Stacker Cap Outcome Fund - May
Fund Performance
December 31, 2022 (Unaudited)
The following graph illustrates the value, as of December 31, 2022, of a hypothetical $10,000 investment made on May 10, 2022 (commencement of operations) in Class 3 Shares of the Milliman 1-Year Buffered S&P 500 & Russell 2000 with Stacker Cap Outcome Fund - May compared to the Russell 2000 Price Index and the S&P 500 Price Index.
Growth of a Hypothetical $10,000 Investment
at December 31, 2022
| | Total Returns as of December 31, 2022 | |
| | Since Inception (a) | |
Milliman 1-Year Buffered S&P 500 & Russell 2000 with Stacker Cap Outcome Fund - May | | | -2.56 | % |
Russell 2000 Price Index | | | -0.03 | % |
S&P 500 Price Index | | | -4.04 | % |
| (a) | Inception date is May 10, 2022. |
Performance data quoted represents past performance, which is no guarantee of future results. Investment return and principal value will fluctuate so that an investor’s shares, when redeemed, may be worth more or less than their original cost. The total return shown assumes the reinvestment of all distributions. Earnings from variable annuity contracts and variable life insurance policies compound tax-free until withdrawn, so no adjustments were made for income taxes. Performance reflects applicable fee waivers and/or expense limitations in effect during the periods shown and, in their absence, performance would have been lower. The performance information does not include insurance company separate account fees and variable annuity or variable life contract charges and if these fees and charges were included, then performance would have been lower. Current performance may be lower or higher than the performance shown above. For the most recent performance, please visit www.millimanfunds.com.
Milliman 1-Year Buffered S&P 500 & Russell 2000 with Stacker Cap Outcome Fund - May
Fund Performance
December 31, 2022 (Unaudited)
Russell 2000 Price Index – A market capitalization weighted benchmark index which tracks the price performance of the 2000 smallest companies listed on the Russell 3000 index (tracks performance of the 3000 largest U.S. listed stocks). The Russell 2000 is widely accepted as a benchmark index for small-mid capitalization stocks. Please note that an investor cannot invest directly in an index.
S&P 500 Price Index – A market capitalization weighted benchmark index which tracks the price performance of 500 of the largest publicly traded stocks listed on U.S. exchanges. Please note that an investor cannot invest directly in an index.
Milliman 1-Year Buffered S&P 500 & Russell 2000 with Stacker Cap Outcome Fund - Jun
Fund Performance
December 31, 2022 (Unaudited)
The following graph illustrates the value, as of December 31, 2022, of a hypothetical $10,000 investment made on June 10, 2022 (commencement of operations) in Class 3 Shares of the Milliman 1-Year Buffered S&P 500 & Russell 2000 with Stacker Cap Outcome Fund - Jun compared to the Russell 2000 Price Index and the S&P 500 Price Index.
Growth of a Hypothetical $10,000 Investment
at December 31, 2022
| | Total Returns as of December 31, 2022 | |
| | Since Inception (a) | |
Milliman 1-Year Buffered S&P 500 & Russell 2000 with Stacker Cap Outcome Fund - Jun | | | -1.62 | % |
Russell 2000 Price Index | | | -2.17 | % |
S&P 500 Price Index | | | -1.57 | % |
| (a) | Inception date is June 10, 2022. |
Performance data quoted represents past performance, which is no guarantee of future results. Investment return and principal value will fluctuate so that an investor’s shares, when redeemed, may be worth more or less than their original cost. The total return shown assumes the reinvestment of all distributions. Earnings from variable annuity contracts and variable life insurance policies compound tax-free until withdrawn, so no adjustments were made for income taxes. Performance reflects applicable fee waivers and/or expense limitations in effect during the periods shown and, in their absence, performance would have been lower. The performance information does not include insurance company separate account fees and variable annuity or variable life contract charges and if these fees and charges were included, then performance would have been lower. Current performance may be lower or higher than the performance shown above. For the most recent performance, please visit www.millimanfunds.com.
Milliman 1-Year Buffered S&P 500 & Russell 2000 with Stacker Cap Outcome Fund - Jun
Fund Performance
December 31, 2022 (Unaudited)
Russell 2000 Price Index – A market capitalization weighted benchmark index which tracks the price performance of the 2000 smallest companies listed on the Russell 3000 index (tracks performance of the 3000 largest U.S. listed stocks). The Russell 2000 is widely accepted as a benchmark index for small-mid capitalization stocks. Please note that an investor cannot invest directly in an index.
S&P 500 Price Index – A market capitalization weighted benchmark index which tracks the price performance of 500 of the largest publicly traded stocks listed on U.S. exchanges. Please note that an investor cannot invest directly in an index.
Milliman 1-Year Buffered S&P 500 & Russell 2000 with Stacker Cap Outcome Fund - Jul
Fund Performance
December 31, 2022 (Unaudited)
The following graph illustrates the value, as of December 31, 2022, of a hypothetical $10,000 investment made on July 11, 2022 (commencement of operations) in Class 3 Shares of the Milliman 1-Year Buffered S&P 500 & Russell 2000 with Stacker Cap Outcome Fund - Jul compared to the Russell 2000 Price Index and the S&P 500 Price Index.
Growth of a Hypothetical $10,000 Investment
at December 31, 2022
| | Total Returns as of December 31, 2022 | |
| | Since Inception (a) | |
Milliman 1-Year Buffered S&P 500 & Russell 2000 with Stacker Cap Outcome Fund - Jul | | | -1.12 | % |
Russell 2000 Price Index | | | 1.69 | % |
S&P 500 Price Index | | | -0.39 | % |
| (a) | Inception date is July 11, 2022. |
Performance data quoted represents past performance, which is no guarantee of future results. Investment return and principal value will fluctuate so that an investor’s shares, when redeemed, may be worth more or less than their original cost. The total return shown assumes the reinvestment of all distributions. Earnings from variable annuity contracts and variable life insurance policies compound tax-free until withdrawn, so no adjustments were made for income taxes. Performance reflects applicable fee waivers and/or expense limitations in effect during the periods shown and, in their absence, performance would have been lower. The performance information does not include insurance company separate account fees and variable annuity or variable life contract charges and if these fees and charges were included, then performance would have been lower. Current performance may be lower or higher than the performance shown above. For the most recent performance, please visit www.millimanfunds.com.
Milliman 1-Year Buffered S&P 500 & Russell 2000 with Stacker Cap Outcome Fund - Jul
Fund Performance
December 31, 2022 (Unaudited)
Russell 2000 Price Index – A market capitalization weighted benchmark index which tracks the price performance of the 2000 smallest companies listed on the Russell 3000 index (tracks performance of the 3000 largest U.S. listed stocks). The Russell 2000 is widely accepted as a benchmark index for small-mid capitalization stocks. Please note that an investor cannot invest directly in an index.
S&P 500 Price Index – A market capitalization weighted benchmark index which tracks the price performance of 500 of the largest publicly traded stocks listed on U.S. exchanges. Please note that an investor cannot invest directly in an index.
Milliman 1-Year Buffered S&P 500 & Russell 2000 with Stacker Cap Outcome Fund - Aug
Fund Performance
December 31, 2022 (Unaudited)
The following graph illustrates the value, as of December 31, 2022, of a hypothetical $10,000 investment made on August 10, 2022 (commencement of operations) in Class 3 Shares of the Milliman 1-Year Buffered S&P 500 & Russell 2000 with Stacker Cap Outcome Fund - Aug compared to the Russell 2000 Price Index and the S&P 500 Price Index.
Growth of a Hypothetical $10,000 Investment
at December 31, 2022
| | Total Returns as of December 31, 2022 | |
| | Since Inception (a) | |
Milliman 1-Year Buffered S&P 500 & Russell 2000 with Stacker Cap Outcome Fund - Aug | | | -8.61 | % |
Russell 2000 Price Index | | | -10.56 | % |
S&P 500 Price Index | | | -8.81 | % |
| (a) | Inception date is August 10, 2022. |
Performance data quoted represents past performance, which is no guarantee of future results. Investment return and principal value will fluctuate so that an investor’s shares, when redeemed, may be worth more or less than their original cost. The total return shown assumes the reinvestment of all distributions. Earnings from variable annuity contracts and variable life insurance policies compound tax-free until withdrawn, so no adjustments were made for income taxes. Performance reflects applicable fee waivers and/or expense limitations in effect during the periods shown and, in their absence, performance would have been lower. The performance information does not include insurance company separate account fees and variable annuity or variable life contract charges and if these fees and charges were included, then performance would have been lower. Current performance may be lower or higher than the performance shown above. For the most recent performance, please visit www.millimanfunds.com.
Milliman 1-Year Buffered S&P 500 & Russell 2000 with Stacker Cap Outcome Fund - Aug
Fund Performance
December 31, 2022 (Unaudited)
Russell 2000 Price Index – A market capitalization weighted benchmark index which tracks the price performance of the 2000 smallest companies listed on the Russell 3000 index (tracks performance of the 3000 largest U.S. listed stocks). The Russell 2000 is widely accepted as a benchmark index for small-mid capitalization stocks. Please note that an investor cannot invest directly in an index.
S&P 500 Price Index – A market capitalization weighted benchmark index which tracks the price performance of 500 of the largest publicly traded stocks listed on U.S. exchanges. Please note that an investor cannot invest directly in an index.
Milliman 1-Year Buffered S&P 500 & Russell 2000 with Stacker Cap Outcome Fund - Sep
Fund Performance
December 31, 2022 (Unaudited)
The following graph illustrates the value, as of December 31, 2022, of a hypothetical $10,000 investment made on September 12, 2022 (commencement of operations) in Class 3 Shares of the Milliman 1-Year Buffered S&P 500 & Russell 2000 with Stacker Cap Outcome Fund - Sep compared to the Russell 2000 Price Index and the S&P 500 Price Index.
Growth of a Hypothetical $10,000 Investment
at December 31, 2022
| | Total Returns as of December 31, 2022 | |
| | Since Inception (a) | |
Milliman 1-Year Buffered S&P 500 & Russell 2000 with Stacker Cap Outcome Fund - Sep | | | -4.91 | % |
Russell 2000 Price Index | | | -7.60 | % |
S&P 500 Price Index | | | -6.59 | % |
| (a) | Inception date is September 12, 2022. |
Performance data quoted represents past performance, which is no guarantee of future results. Investment return and principal value will fluctuate so that an investor’s shares, when redeemed, may be worth more or less than their original cost. The total return shown assumes the reinvestment of all distributions. Earnings from variable annuity contracts and variable life insurance policies compound tax-free until withdrawn, so no adjustments were made for income taxes. Performance reflects applicable fee waivers and/or expense limitations in effect during the periods shown and, in their absence, performance would have been lower. The performance information does not include insurance company separate account fees and variable annuity or variable life contract charges and if these fees and charges were included, then performance would have been lower. Current performance may be lower or higher than the performance shown above. For the most recent performance, please visit www.millimanfunds.com.
Milliman 1-Year Buffered S&P 500 & Russell 2000 with Stacker Cap Outcome Fund - Sep
Fund Performance
December 31, 2022 (Unaudited)
Russell 2000 Price Index – A market capitalization weighted benchmark index which tracks the price performance of the 2000 smallest companies listed on the Russell 3000 index (tracks performance of the 3000 largest U.S. listed stocks). The Russell 2000 is widely accepted as a benchmark index for small-mid capitalization stocks. Please note that an investor cannot invest directly in an index.
S&P 500 Price Index – A market capitalization weighted benchmark index which tracks the price performance of 500 of the largest publicly traded stocks listed on U.S. exchanges. Please note that an investor cannot invest directly in an index.
Milliman 1-Year Buffered S&P 500 & Russell 2000 with Stacker Cap Outcome Fund - Oct
Fund Performance
December 31, 2022 (Unaudited)
The following graph illustrates the value, as of December 31, 2022, of a hypothetical $10,000 investment made on October 10, 2022 (commencement of operations) in Class 3 Shares of the Milliman 1-Year Buffered S&P 500 & Russell 2000 with Stacker Cap Outcome Fund - Oct compared to the Russell 2000 Price Index and the S&P 500 Price Index.
Growth of a Hypothetical $10,000 Investment
at December 31, 2022
| | Total Returns as of December 31, 2022 | |
| | Since Inception (a) | |
Milliman 1-Year Buffered S&P 500 & Russell 2000 with Stacker Cap Outcome Fund - Oct | | | 5.59 | % |
Russell 2000 Price Index | | | 4.10 | % |
S&P 500 Price Index | | | 6.29 | % |
| (a) | Inception date is October 10, 2022. |
Performance data quoted represents past performance, which is no guarantee of future results. Investment return and principal value will fluctuate so that an investor’s shares, when redeemed, may be worth more or less than their original cost. The total return shown assumes the reinvestment of all distributions. Earnings from variable annuity contracts and variable life insurance policies compound tax-free until withdrawn, so no adjustments were made for income taxes. Performance reflects applicable fee waivers and/or expense limitations in effect during the periods shown and, in their absence, performance would have been lower. The performance information does not include insurance company separate account fees and variable annuity or variable life contract charges and if these fees and charges were included, then performance would have been lower. Current performance may be lower or higher than the performance shown above. For the most recent performance, please visit www.millimanfunds.com.
Milliman 1-Year Buffered S&P 500 & Russell 2000 with Stacker Cap Outcome Fund - Oct
Fund Performance
December 31, 2022 (Unaudited)
Russell 2000 Price Index – A market capitalization weighted benchmark index which tracks the price performance of the 2000 smallest companies listed on the Russell 3000 index (tracks performance of the 3000 largest U.S. listed stocks). The Russell 2000 is widely accepted as a benchmark index for small-mid capitalization stocks. Please note that an investor cannot invest directly in an index.
S&P 500 Price Index – A market capitalization weighted benchmark index which tracks the price performance of 500 of the largest publicly traded stocks listed on U.S. exchanges. Please note that an investor cannot invest directly in an index.
Milliman 1-Year Buffered S&P 500 & Russell 2000 with Stacker Cap Outcome Fund - Nov
Fund Performance
December 31, 2022 (Unaudited)
The following graph illustrates the value, as of December 31, 2022, of a hypothetical $10,000 investment made on November 10, 2022 (commencement of operations) in Class 3 Shares of the Milliman 1-Year Buffered S&P 500 & Russell 2000 with Stacker Cap Outcome Fund - Nov compared to the Russell 2000 Price Index and the S&P 500 Price Index.
Growth of a Hypothetical $10,000 Investment
at December 31, 2022
| | Total Returns as of December 31, 2022 | |
| | Since Inception (a) | |
Milliman 1-Year Buffered S&P 500 & Russell 2000 with Stacker Cap Outcome Fund - Nov | | | -1.11 | % |
Russell 2000 Price Index | | | -5.71 | % |
S&P 500 Price Index | | | -2.95 | % |
| (a) | Inception date is November 10, 2022. |
Performance data quoted represents past performance, which is no guarantee of future results. Investment return and principal value will fluctuate so that an investor’s shares, when redeemed, may be worth more or less than their original cost. The total return shown assumes the reinvestment of all distributions. Earnings from variable annuity contracts and variable life insurance policies compound tax-free until withdrawn, so no adjustments were made for income taxes. Performance reflects applicable fee waivers and/or expense limitations in effect during the periods shown and, in their absence, performance would have been lower. The performance information does not include insurance company separate account fees and variable annuity or variable life contract charges and if these fees and charges were included, then performance would have been lower. Current performance may be lower or higher than the performance shown above. For the most recent performance, please visit www.millimanfunds.com.
Milliman 1-Year Buffered S&P 500 & Russell 2000 with Stacker Cap Outcome Fund - Nov
Fund Performance
December 31, 2022 (Unaudited)
Russell 2000 Price Index – A market capitalization weighted benchmark index which tracks the price performance of the 2000 smallest companies listed on the Russell 3000 index (tracks performance of the 3000 largest U.S. listed stocks). The Russell 2000 is widely accepted as a benchmark index for small-mid capitalization stocks. Please note that an investor cannot invest directly in an index.
S&P 500 Price Index – A market capitalization weighted benchmark index which tracks the price performance of 500 of the largest publicly traded stocks listed on U.S. exchanges. Please note that an investor cannot invest directly in an index.
Milliman 1-Year Buffered S&P 500 & Russell 2000 with Stacker Cap Outcome Fund - Dec
Fund Performance
December 31, 2022 (Unaudited)
| | Total Returns as of December 31, 2022 | |
| | Since Inception (a) | |
Milliman 1-Year Buffered S&P 500 & Russell 2000 with Stacker Cap Outcome Fund - Dec | | | -2.41 | % |
Russell 2000 Price Index | | | -3.15 | % |
S&P 500 Price Index | | | -3.79 | % |
| (a) | Inception date is December 12, 2022. |
Performance data quoted represents past performance, which is no guarantee of future results. Investment return and principal value will fluctuate so that an investor’s shares, when redeemed, may be worth more or less than their original cost. The total return shown assumes the reinvestment of all distributions. Earnings from variable annuity contracts and variable life insurance policies compound tax-free until withdrawn, so no adjustments were made for income taxes. Performance reflects applicable fee waivers and/or expense limitations in effect during the periods shown and, in their absence, performance would have been lower. The performance information does not include insurance company separate account fees and variable annuity or variable life contract charges and if these fees and charges were included, then performance would have been lower. Current performance may be lower or higher than the performance shown above. For the most recent performance, please visit www.millimanfunds.com.
Russell 2000 Price Index – A market capitalization weighted benchmark index which tracks the price performance of the 2000 smallest companies listed on the Russell 3000 index (tracks performance of the 3000 largest U.S. listed stocks). The Russell 2000 is widely accepted as a benchmark index for small-mid capitalization stocks. Please note that an investor cannot invest directly in an index.
S&P 500 Price Index – A market capitalization weighted benchmark index which tracks the price performance of 500 of the largest publicly traded stocks listed on U.S. exchanges. Please note that an investor cannot invest directly in an index.
Milliman 1-Year Buffered S&P 500 & MSCI EAFE with Stacker Cap Outcome Fund - Jan
Fund Performance
December 31, 2022 (Unaudited)
The following graph illustrates the value, as of December 31, 2022, of a hypothetical $10,000 investment made on January 10, 2022 (commencement of operations) in Class 3 Shares of the Milliman 1- Year Buffered S&P 500 & MSCI EAFE with Stacker Cap Outcome Fund - Jan compared to the MSCI EAFE Price Index and the S&P 500 Price Index.
Growth of a Hypothetical $10,000 Investment
at December 31, 2022
| | Total Returns as of December 31, 2022 | |
| | Since Inception (a) | |
Milliman 1-Year Buffered S&P 500 & MSCI EAFE with Stacker Cap Outcome Fund - Jan | | | -15.80 | % |
MSCI EAFE Price Index | | | -15.70 | % |
S&P 500 Price Index | | | -17.79 | % |
| (a) | Inception date is January 10, 2022. |
Performance data quoted represents past performance, which is no guarantee of future results. Investment return and principal value will fluctuate so that an investor’s shares, when redeemed, may be worth more or less than their original cost. The total return shown assumes the reinvestment of all distributions. Earnings from variable annuity contracts and variable life insurance policies compound tax-free until withdrawn, so no adjustments were made for income taxes. Performance reflects applicable fee waivers and/or expense limitations in effect during the periods shown and, in their absence, performance would have been lower. The performance information does not include insurance company separate account fees and variable annuity or variable life contract charges and if these fees and charges were included, then performance would have been lower. Current performance may be lower or higher than the performance shown above. For the most recent performance, please visit www.millimanfunds.com.
MSCI EAFE Price Index – A market capitalization weighted benchmark index which tracks the price performance of the international developed equity market (excluding U.S. and Canada). The Index is focused on companies in Europe, Australia, the Middle East, and Asia. Please note that an investor cannot invest directly in an index.
Milliman 1-Year Buffered S&P 500 & MSCI EAFE with Stacker Cap Outcome Fund - Jan
Fund Performance
December 31, 2022 (Unaudited)
S&P 500 Price Index – A market capitalization weighted benchmark index which tracks the price performance of 500 of the largest publicly traded stocks listed on U.S. exchanges. Please note that an investor cannot invest directly in an index.
Milliman 1-Year Buffered S&P 500 & MSCI EAFE with Stacker Cap Outcome Fund - Feb
Fund Performance
December 31, 2022 (Unaudited)
The following graph illustrates the value, as of December 31, 2022, of a hypothetical $10,000 investment made on February 10, 2022 (commencement of operations) in Class 3 Shares of the Milliman 1- Year Buffered S&P 500 & MSCI EAFE with Stacker Cap Outcome Fund - Feb compared to the MSCI EAFE Price Index and the S&P 500 Price Index.
Growth of a Hypothetical $10,000 Investment
at December 31, 2022
| | Total Returns as of December 31, 2022 | |
| | Since Inception (a) | |
Milliman 1-Year Buffered S&P 500 & MSCI EAFE with Stacker Cap Outcome Fund - Feb | | | -12.80 | % |
MSCI EAFE Price Index | | | -15.43 | % |
S&P 500 Price Index | | | -14.76 | % |
| (a) | Inception date is February 10, 2022. |
Performance data quoted represents past performance, which is no guarantee of future results. Investment return and principal value will fluctuate so that an investor’s shares, when redeemed, may be worth more or less than their original cost. The total return shown assumes the reinvestment of all distributions. Earnings from variable annuity contracts and variable life insurance policies compound tax-free until withdrawn, so no adjustments were made for income taxes. Performance reflects applicable fee waivers and/or expense limitations in effect during the periods shown and, in their absence, performance would have been lower. The performance information does not include insurance company separate account fees and variable annuity or variable life contract charges and if these fees and charges were included, then performance would have been lower. Current performance may be lower or higher than the performance shown above. For the most recent performance, please visit www.millimanfunds.com.
MSCI EAFE Price Index – A market capitalization weighted benchmark index which tracks the price performance of the international developed equity market (excluding U.S. and Canada). The Index is focused on companies in Europe, Australia, the Middle East, and Asia. Please note that an investor cannot invest directly in an index.
Milliman 1-Year Buffered S&P 500 & MSCI EAFE with Stacker Cap Outcome Fund - Feb
Fund Performance
December 31, 2022 (Unaudited)
S&P 500 Price Index– A market capitalization weighted benchmark index which tracks the price performance of 500 of the largest publicly traded stocks listed on U.S. exchanges. Please note that an investor cannot invest directly in an index.
Milliman 1-Year Buffered S&P 500 & MSCI EAFE with Stacker Cap Outcome Fund - Mar
Fund Performance
December 31, 2022 (Unaudited)
The following graph illustrates the value, as of December 31, 2022, of a hypothetical $10,000 investment made on March 10, 2022 (commencement of operations) in Class 3 Shares of the Milliman 1-Year Buffered S&P 500 & MSCI EAFE with Stacker Cap Outcome Fund - Mar compared to the MSCI EAFE Price Index and the S&P 500 Price Index.
Growth of a Hypothetical $10,000 Investment
at December 31, 2022
| | Total Returns as of December 31, 2022 | |
| | Since Inception (a) | |
Milliman 1-Year Buffered S&P 500 & MSCI EAFE with Stacker Cap Outcome Fund - Mar | | | -11.00 | % |
MSCI EAFE Price Index | | | -5.35 | % |
S&P 500 Price Index | | | -9.86 | % |
| (a) | Inception date is March 10, 2022. |
Performance data quoted represents past performance, which is no guarantee of future results. Investment return and principal value will fluctuate so that an investor’s shares, when redeemed, may be worth more or less than their original cost. The total return shown assumes the reinvestment of all distributions. Earnings from variable annuity contracts and variable life insurance policies compound tax-free until withdrawn, so no adjustments were made for income taxes. Performance reflects applicable fee waivers and/or expense limitations in effect during the periods shown and, in their absence, performance would have been lower. The performance information does not include insurance company separate account fees and variable annuity or variable life contract charges and if these fees and charges were included, then performance would have been lower. Current performance may be lower or higher than the performance shown above. For the most recent performance, please visit www.millimanfunds.com.
MSCI EAFE Price Index – A market capitalization weighted benchmark index which tracks the price performance of the international developed equity market (excluding U.S. and Canada). The Index is focused on companies in Europe, Australia, the Middle East, and Asia. Please note that an investor cannot invest directly in an index.
Milliman 1-Year Buffered S&P 500 & MSCI EAFE with Stacker Cap Outcome Fund - Mar
Fund Performance
December 31, 2022 (Unaudited)
S&P 500 Price Index – A market capitalization weighted benchmark index which tracks the price performance of 500 of the largest publicly traded stocks listed on U.S. exchanges. Please note that an investor cannot invest directly in an index.
Milliman 1-Year Buffered S&P 500 & MSCI EAFE with Stacker Cap Outcome Fund - Apr
Fund Performance
December 31, 2022 (Unaudited)
The following graph illustrates the value, as of December 31, 2022, of a hypothetical $10,000 investment made on April 11, 2022 (commencement of operations) in Class 3 Shares of the Milliman 1-Year Buffered S&P 500 & MSCI EAFE with Stacker Cap Outcome Fund - Apr compared to the MSCI EAFE Price Index and the S&P 500 Price Index.
Growth of a Hypothetical $10,000 Investment
at December 31, 2022
| | Total Returns as of December 31, 2022 | |
| | Since Inception (a) | |
Milliman 1-Year Buffered S&P 500 & MSCI EAFE with Stacker Cap Outcome Fund - Apr | | | -12.72 | % |
MSCI EAFE Price Index | | | -8.60 | % |
S&P 500 Price Index | | | -12.99 | % |
| (a) | Inception date is April 11, 2022. |
Performance data quoted represents past performance, which is no guarantee of future results. Investment return and principal value will fluctuate so that an investor’s shares, when redeemed, may be worth more or less than their original cost. The total return shown assumes the reinvestment of all distributions. Earnings from variable annuity contracts and variable life insurance policies compound tax-free until withdrawn, so no adjustments were made for income taxes. Performance reflects applicable fee waivers and/or expense limitations in effect during the periods shown and, in their absence, performance would have been lower. The performance information does not include insurance company separate account fees and variable annuity or variable life contract charges and if these fees and charges were included, then performance would have been lower. Current performance may be lower or higher than the performance shown above. For the most recent performance, please visit www.millimanfunds.com.
MSCI EAFE Price Index – A market capitalization weighted benchmark index which tracks the price performance of the international developed equity market (excluding U.S. and Canada). The Index is focused on companies in Europe, Australia, the Middle East, and Asia. Please note that an investor cannot invest directly in an index.
Milliman 1-Year Buffered S&P 500 & MSCI EAFE with Stacker Cap Outcome Fund - Apr
Fund Performance
December 31, 2022 (Unaudited)
S&P 500 Price Index – A market capitalization weighted benchmark index which tracks the price performance of 500 of the largest publicly traded stocks listed on U.S. exchanges. Please note that an investor cannot invest directly in an index.
Milliman 1-Year Buffered S&P 500 & MSCI EAFE with Stacker Cap Outcome Fund - May
Fund Performance
December 31, 2022 (Unaudited)
The following graph illustrates the value, as of December 31, 2022, of a hypothetical $10,000 investment made on May 10, 2022 (commencement of operations) in Class 3 Shares of the Milliman 1-Year Buffered S&P 500 & MSCI EAFE with Stacker Cap Outcome Fund - May compared to the MSCI EAFE Price Index and the S&P 500 Price Index.
Growth of a Hypothetical $10,000 Investment
at December 31, 2022
| | Total Returns as of December 31, 2022 | |
| | Since Inception (a) | |
Milliman 1-Year Buffered S&P 500 & MSCI EAFE with Stacker Cap Outcome Fund - May | | | -2.66 | % |
MSCI EAFE Price Index | | | 1.31 | % |
S&P 500 Price Index | | | -4.04 | % |
| (a) | Inception date is May 10, 2022. |
Performance data quoted represents past performance, which is no guarantee of future results. Investment return and principal value will fluctuate so that an investor’s shares, when redeemed, may be worth more or less than their original cost. The total return shown assumes the reinvestment of all distributions. Earnings from variable annuity contracts and variable life insurance policies compound tax-free until withdrawn, so no adjustments were made for income taxes. Performance reflects applicable fee waivers and/or expense limitations in effect during the periods shown and, in their absence, performance would have been lower. The performance information does not include insurance company separate account fees and variable annuity or variable life contract charges and if these fees and charges were included, then performance would have been lower. Current performance may be lower or higher than the performance shown above. For the most recent performance, please visit www.millimanfunds.com.
MSCI EAFE Price Index – A market capitalization weighted benchmark index which tracks the price performance of the international developed equity market (excluding U.S. and Canada). The Index is focused on companies in Europe, Australia, the Middle East, and Asia. Please note that an investor cannot invest directly in an index.
Milliman 1-Year Buffered S&P 500 & MSCI EAFE with Stacker Cap Outcome Fund - May
Fund Performance
December 31, 2022 (Unaudited)
S&P 500 Price Index – A market capitalization weighted benchmark index which tracks the price performance of 500 of the largest publicly traded stocks listed on U.S. exchanges. Please note that an investor cannot invest directly in an index.
Milliman 1-Year Buffered S&P 500 & MSCI EAFE with Stacker Cap Outcome Fund - Jun
Fund Performance
December 31, 2022 (Unaudited)
The following graph illustrates the value, as of December 31, 2022, of a hypothetical $10,000 investment made on June 10, 2022 (commencement of operations) in Class 3 Shares of the Milliman 1-Year Buffered S&P 500 & MSCI EAFE with Stacker Cap Outcome Fund - Jun compared to the MSCI EAFE Price Index and S&P 500 Price Index.
Growth of a Hypothetical $10,000 Investment
at December 31, 2022
| | Total Returns as of December 31, 2022 | |
| | Since Inception (a) | |
Milliman 1-Year Buffered S&P 500 & MSCI EAFE with Stacker Cap Outcome Fund - Jun | | | -1.32 | % |
MSCI EAFE Price Index | | | 0.50 | % |
S&P 500 Price Index | | | -1.57 | % |
| (a) | Inception date is June 10, 2022. |
Performance data quoted represents past performance, which is no guarantee of future results. Investment return and principal value will fluctuate so that an investor’s shares, when redeemed, may be worth more or less than their original cost. The total return shown assumes the reinvestment of all distributions. Earnings from variable annuity contracts and variable life insurance policies compound tax-free until withdrawn, so no adjustments were made for income taxes. Performance reflects applicable fee waivers and/or expense limitations in effect during the periods shown and, in their absence, performance would have been lower. The performance information does not include insurance company separate account fees and variable annuity or variable life contract charges and if these fees and charges were included, then performance would have been lower. Current performance may be lower or higher than the performance shown above. For the most recent performance, please visit www.millimanfunds.com.
MSCI EAFE Price Index – A market capitalization weighted benchmark index which tracks the price performance of the international developed equity market (excluding U.S. and Canada). The Index is focused on companies in Europe, Australia, the Middle East, and Asia. Please note that an investor cannot invest directly in an index.
Milliman 1-Year Buffered S&P 500 & MSCI EAFE with Stacker Cap Outcome Fund - Jun
Fund Performance
December 31, 2022 (Unaudited)
S&P 500 Price Index – A market capitalization weighted benchmark index which tracks the price performance of 500 of the largest publicly traded stocks listed on U.S. exchanges. Please note that an investor cannot invest directly in an index.
Milliman 1-Year Buffered S&P 500 & MSCI EAFE with Stacker Cap Outcome Fund - Jul
Fund Performance
December 31, 2022 (Unaudited)
The following graph illustrates the value, as of December 31, 2022, of a hypothetical $10,000 investment made on July 11, 2022 (commencement of operations) in Class 3 Shares of the Milliman 1-Year Buffered S&P 500 & MSCI EAFE with Stacker Cap Outcome Fund - Jul compared to the MSCI EAFE Price Index and the S&P 500 Price Index.
Growth of a Hypothetical $10,000 Investment
at December 31, 2022
| | Total Returns as of December 31, 2022 | |
| | Since Inception (a) | |
Milliman 1-Year Buffered S&P 500 & MSCI EAFE with Stacker Cap Outcome Fund - Jul | | | -0.81 | % |
MSCI EAFE Price Index | | | 6.27 | % |
S&P 500 Price Index | | | -0.39 | % |
| (a) | Inception date is July 11, 2022. |
Performance data quoted represents past performance, which is no guarantee of future results. Investment return and principal value will fluctuate so that an investor’s shares, when redeemed, may be worth more or less than their original cost. The total return shown assumes the reinvestment of all distributions. Earnings from variable annuity contracts and variable life insurance policies compound tax-free until withdrawn, so no adjustments were made for income taxes. Performance reflects applicable fee waivers and/or expense limitations in effect during the periods shown and, in their absence, performance would have been lower. The performance information does not include insurance company separate account fees and variable annuity or variable life contract charges and if these fees and charges were included, then performance would have been lower. Current performance may be lower or higher than the performance shown above. For the most recent performance, please visit www.millimanfunds.com.
MSCI EAFE Price Index – A market capitalization weighted benchmark index which tracks the price performance of the international developed equity market (excluding U.S. and Canada). The Index is focused on companies in Europe, Australia, the Middle East, and Asia. Please note that an investor cannot invest directly in an index.
Milliman 1-Year Buffered S&P 500 & MSCI EAFE with Stacker Cap Outcome Fund - Jul
Fund Performance
December 31, 2022 (Unaudited)
S&P 500 Price Index – A market capitalization weighted benchmark index which tracks the price performance of 500 of the largest publicly traded stocks listed on U.S. exchanges. Please note that an investor cannot invest directly in an index.
Milliman 1-Year Buffered S&P 500 & MSCI EAFE with Stacker Cap Outcome Fund - Aug
Fund Performance
December 31, 2022 (Unaudited)
The following graph illustrates the value, as of December 31, 2022, of a hypothetical $10,000 investment made on August 10, 2022 (commencement of operations) in Class 3 Shares of the Milliman 1-Year Buffered S&P 500 & MSCI EAFE with Stacker Cap Outcome Fund - Aug compared to the MSCI EAFE Price Index and the S&P 500 Price Index.
Growth of a Hypothetical $10,000 Investment
at December 31, 2022
| | Total Returns as of December 31, 2022 | |
| | Since Inception (a) | |
Milliman 1-Year Buffered S&P 500 & MSCI EAFE with Stacker Cap Outcome Fund - Aug | | | -7.01 | % |
MSCI EAFE Price Index | | | -1.25 | % |
S&P 500 Price Index | | | -8.81 | % |
| (a) | Inception date is August 10, 2022. |
Performance data quoted represents past performance, which is no guarantee of future results. Investment return and principal value will fluctuate so that an investor’s shares, when redeemed, may be worth more or less than their original cost. The total return shown assumes the reinvestment of all distributions. Earnings from variable annuity contracts and variable life insurance policies compound tax-free until withdrawn, so no adjustments were made for income taxes. Performance reflects applicable fee waivers and/or expense limitations in effect during the periods shown and, in their absence, performance would have been lower. The performance information does not include insurance company separate account fees and variable annuity or variable life contract charges and if these fees and charges were included, then performance would have been lower. Current performance may be lower or higher than the performance shown above. For the most recent performance, please visit www.millimanfunds.com.
MSCI EAFE Price Index – A market capitalization weighted benchmark index which tracks the price performance of the international developed equity market (excluding U.S. and Canada). The Index is focused on companies in Europe, Australia, the Middle East, and Asia. Please note that an investor cannot invest directly in an index.
Milliman 1-Year Buffered S&P 500 & MSCI EAFE with Stacker Cap Outcome Fund - Aug
Fund Performance
December 31, 2022 (Unaudited)
S&P 500 Price Index– A market capitalization weighted benchmark index which tracks the price performance of 500 of the largest publicly traded stocks listed on U.S. exchanges. Please note that an investor cannot invest directly in an index.
Milliman 1-Year Buffered S&P 500 & MSCI EAFE with Stacker Cap Outcome Fund - Sep
Fund Performance
December 31, 2022 (Unaudited)
The following graph illustrates the value, as of December 31, 2022, of a hypothetical $10,000 investment made on September 12, 2022 (commencement of operations) in Class 3 Shares of the Milliman 1-Year Buffered S&P 500 & MSCI EAFE with Stacker Cap Outcome Fund - Sep compared to the MSCI EAFE Price Index and the S&P 500 Price Index.
Growth of a Hypothetical $10,000 Investment
at December 31, 2022
| | Total Returns as of December 31, 2022 | |
| | Since Inception (a) | |
Milliman 1-Year Buffered S&P 500 & MSCI EAFE with Stacker Cap Outcome Fund - Sep | | | -2.91 | % |
MSCI EAFE Price Index | | | 3.60 | % |
S&P 500 Price Index | | | -6.59 | % |
| (a) | Inception date is September 12, 2022. |
Performance data quoted represents past performance, which is no guarantee of future results. Investment return and principal value will fluctuate so that an investor’s shares, when redeemed, may be worth more or less than their original cost. The total return shown assumes the reinvestment of all distributions. Earnings from variable annuity contracts and variable life insurance policies compound tax-free until withdrawn, so no adjustments were made for income taxes. Performance reflects applicable fee waivers and/or expense limitations in effect during the periods shown and, in their absence, performance would have been lower. The performance information does not include insurance company separate account fees and variable annuity or variable life contract charges and if these fees and charges were included, then performance would have been lower. Current performance may be lower or higher than the performance shown above. For the most recent performance, please visit www.millimanfunds.com.
MSCI EAFE Price Index – A market capitalization weighted benchmark index which tracks the price performance of the international developed equity market (excluding U.S. and Canada). The Index is focused on companies in Europe, Australia, the Middle East, and Asia. Please note that an investor cannot invest directly in an index.
Milliman 1-Year Buffered S&P 500 & MSCI EAFE with Stacker Cap Outcome Fund - Sep
Fund Performance
December 31, 2022 (Unaudited)
S&P 500 Price Index– A market capitalization weighted benchmark index which tracks the price performance of 500 of the largest publicly traded stocks listed on U.S. exchanges. Please note that an investor cannot invest directly in an index.
Milliman 1-Year Buffered S&P 500 & MSCI EAFE with Stacker Cap Outcome Fund - Oct
Fund Performance
December 31, 2022 (Unaudited)
The following graph illustrates the value, as of December 31, 2022, of a hypothetical $10,000 investment made on October 10, 2022 (commencement of operations) in Class 3 Shares of the Milliman 1-Year Buffered S&P 500 & MSCI EAFE with Stacker Cap Outcome Fund - Oct compared to the MSCI EAFE Price Index and the S&P 500 Price Index.
Growth of a Hypothetical $10,000 Investment
at December 31, 2022
| | Total Returns as of December 31, 2022 | |
| | Since Inception (a) | |
Milliman 1-Year Buffered S&P 500 & MSCI EAFE with Stacker Cap Outcome Fund - Oct | | | 5.58 | % |
MSCI EAFE Price Index | | | 16.25 | % |
S&P 500 Price Index | | | 6.29 | % |
| (a) | Inception date is October 10, 2022. |
Performance data quoted represents past performance, which is no guarantee of future results. Investment return and principal value will fluctuate so that an investor’s shares, when redeemed, may be worth more or less than their original cost. The total return shown assumes the reinvestment of all distributions. Earnings from variable annuity contracts and variable life insurance policies compound tax-free until withdrawn, so no adjustments were made for income taxes. Performance reflects applicable fee waivers and/or expense limitations in effect during the periods shown and, in their absence, performance would have been lower. The performance information does not include insurance company separate account fees and variable annuity or variable life contract charges and if these fees and charges were included, then performance would have been lower. Current performance may be lower or higher than the performance shown above. For the most recent performance, please visit www.millimanfunds.com.
MSCI EAFE Price Index – A market capitalization weighted benchmark index which tracks the price performance of the international developed equity market (excluding U.S. and Canada). The Index is focused on companies in Europe, Australia, the Middle East, and Asia. Please note that an investor cannot invest directly in an index.
Milliman 1-Year Buffered S&P 500 & MSCI EAFE with Stacker Cap Outcome Fund - Oct
Fund Performance
December 31, 2022 (Unaudited)
S&P 500 Price Index– A market capitalization weighted benchmark index which tracks the price performance of 500 of the largest publicly traded stocks listed on U.S. exchanges. Please note that an investor cannot invest directly in an index.
Milliman 1-Year Buffered S&P 500 & MSCI EAFE with Stacker Cap Outcome Fund - Nov
Fund Performance
December 31, 2022 (Unaudited)
The following graph illustrates the value, as of December 31, 2022, of a hypothetical $10,000 investment made on November 10, 2022 (commencement of operations) in Class 3 Shares of the Milliman 1-Year Buffered S&P 500 & MSCI EAFE with Stacker Cap Outcome Fund - Nov compared to the MSCI EAFE Price Index and the S&P 500 Price Index.
Growth of a Hypothetical $10,000 Investment
at December 31, 2022
| | Total Returns as of December 31, 2022 | |
| | Since Inception (a) | |
Milliman 1-Year Buffered S&P 500 & MSCI EAFE with Stacker Cap Outcome Fund - Nov | | | 1.29 | % |
MSCI EAFE Price Index | | | 3.87 | % |
S&P 500 Price Index | | | -2.95 | % |
| (a) | Inception date is November 10, 2022. |
Performance data quoted represents past performance, which is no guarantee of future results. Investment return and principal value will fluctuate so that an investor’s shares, when redeemed, may be worth more or less than their original cost. The total return shown assumes the reinvestment of all distributions. Earnings from variable annuity contracts and variable life insurance policies compound tax-free until withdrawn, so no adjustments were made for income taxes. Performance reflects applicable fee waivers and/or expense limitations in effect during the periods shown and, in their absence, performance would have been lower. The performance information does not include insurance company separate account fees and variable annuity or variable life contract charges and if these fees and charges were included, then performance would have been lower. Current performance may be lower or higher than the performance shown above. For the most recent performance, please visit www.millimanfunds.com.
MSCI EAFE Price Index – A market capitalization weighted benchmark index which tracks the price performance of the international developed equity market (excluding U.S. and Canada). The Index is focused on companies in Europe, Australia, the Middle East, and Asia. Please note that an investor cannot invest directly in an index.
Milliman 1-Year Buffered S&P 500 & MSCI EAFE with Stacker Cap Outcome Fund - Nov
Fund Performance
December 31, 2022 (Unaudited)
S&P 500 Price Index– A market capitalization weighted benchmark index which tracks the price performance of 500 of the largest publicly traded stocks listed on U.S. exchanges. Please note that an investor cannot invest directly in an index.
Milliman 1-Year Buffered S&P 500 & MSCI EAFE with Stacker Cap Outcome Fund - Dec
Fund Performance
December 31, 2022 (Unaudited)
| | Total Returns as of December 31, 2022 | |
| | Since Inception (a) | |
Milliman 1-Year Buffered S&P 500 & MSCI EAFE with Stacker Cap Outcome Fund - Dec | | | -1.81 | % |
MSCI EAFE Price Index | | | -1.03 | % |
S&P 500 Price Index | | | -3.79 | % |
| (a) | Inception date is December 12, 2022. |
Performance data quoted represents past performance, which is no guarantee of future results. Investment return and principal value will fluctuate so that an investor’s shares, when redeemed, may be worth more or less than their original cost. The total return shown assumes the reinvestment of all distributions. Earnings from variable annuity contracts and variable life insurance policies compound tax-free until withdrawn, so no adjustments were made for income taxes. Performance reflects applicable fee waivers and/or expense limitations in effect during the periods shown and, in their absence, performance would have been lower. The performance information does not include insurance company separate account fees and variable annuity or variable life contract charges and if these fees and charges were included, then performance would have been lower. Current performance may be lower or higher than the performance shown above. For the most recent performance, please visit www.millimanfunds.com.
MSCI EAFE Price Index – A market capitalization weighted benchmark index which tracks the price performance of the international developed equity market (excluding U.S. and Canada). The Index is focused on companies in Europe, Australia, the Middle East, and Asia. Please note that an investor cannot invest directly in an index.
S&P 500 Price Index– A market capitalization weighted benchmark index which tracks the price performance of 500 of the largest publicly traded stocks listed on U.S. exchanges. Please note that an investor cannot invest directly in an index.
Milliman 6-Year Buffered S&P 500 with Par Up Outcome Fund - Jan (I)
Fund Performance
December 31, 2022 (Unaudited)
The following graph illustrates the value, as of December 31, 2022, of a hypothetical $10,000 investment made on January 10, 2022 (commencement of operations) in Class 3 Shares of the Milliman 6-Year Buffered S&P 500 with Par Up Outcome Fund – Jan (I) compared to the S&P 500 Price Index.
Growth of a Hypothetical $10,000 Investment
at December 31, 2022
| | Total Returns as of December 31, 2022 | |
| | Since Inception (a) | |
Milliman 6-Year Buffered S&P 500 with Par Up Outcome Fund – Jan (I) | | | -17.81 | % |
S&P 500 Price Index | | | -17.79 | % |
| (a) | Inception date is January 10, 2022. |
Performance data quoted represents past performance, which is no guarantee of future results. Investment return and principal value will fluctuate so that an investor’s shares, when redeemed, may be worth more or less than their original cost. The total return shown assumes the reinvestment of all distributions. Earnings from variable annuity contracts and variable life insurance policies compound tax-free until withdrawn, so no adjustments were made for income taxes. Performance reflects applicable fee waivers and/or expense limitations in effect during the periods shown and, in their absence, performance would have been lower. The performance information does not include insurance company separate account fees and variable annuity or variable life contract charges and if these fees and charges were included, then performance would have been lower. Current performance may be lower or higher than the performance shown above. For the most recent performance, please visit www.millimanfunds.com.
S&P 500 Price Index– A market capitalization weighted benchmark index which tracks the price performance of 500 of the largest publicly traded stocks listed on U.S. exchanges. Please note that an investor cannot invest directly in an index.
Milliman 6-Year Buffered S&P 500 with Par Up Outcome Fund - Apr (I)
Fund Performance
December 31, 2022 (Unaudited)
The following graph illustrates the value, as of December 31, 2022, of a hypothetical $10,000 investment made on April 11, 2022 (commencement of operations) in Class 3 Shares of the Milliman 6-Year Buffered S&P 500 with Par Up Outcome Fund – Apr (I) compared to the S&P 500 Price Index.
Growth of a Hypothetical $10,000 Investment
at December 31, 2022
| | Total Returns as of December 31, 2022 | |
| | Since Inception (a) | |
Milliman 6-Year Buffered S&P 500 with Par Up Outcome Fund – Apr (I) | | | -11.25 | % |
S&P 500 Price Index | | | -12.99 | % |
| (a) | Inception date is April 11, 2022. |
Performance data quoted represents past performance, which is no guarantee of future results. Investment return and principal value will fluctuate so that an investor’s shares, when redeemed, may be worth more or less than their original cost. The total return shown assumes the reinvestment of all distributions. Earnings from variable annuity contracts and variable life insurance policies compound tax-free until withdrawn, so no adjustments were made for income taxes. Performance reflects applicable fee waivers and/or expense limitations in effect during the periods shown and, in their absence, performance would have been lower. The performance information does not include insurance company separate account fees and variable annuity or variable life contract charges and if these fees and charges were included, then performance would have been lower. Current performance may be lower or higher than the performance shown above. For the most recent performance, please visit www.millimanfunds.com.
S&P 500 Price Index– A market capitalization weighted benchmark index which tracks the price performance of 500 of the largest publicly traded stocks listed on U.S. exchanges. Please note that an investor cannot invest directly in an index.
Milliman 6-Year Buffered S&P 500 with Par Up Outcome Fund - Jul (I)
Fund Performance
December 31, 2022 (Unaudited)
The following graph illustrates the value, as of December 31, 2022, of a hypothetical $10,000 investment made on July 11, 2022 (commencement of operations) in Class 3 Shares of the Milliman 6-Year Buffered S&P 500 with Par Up Outcome Fund – Jul (I) compared to the S&P 500 Price Index.
Growth of a Hypothetical $10,000 Investment
at December 31, 2022
| | Total Returns as of December 31, 2022 | |
| | Since Inception (a) | |
Milliman 6-Year Buffered S&P 500 with Par Up Outcome Fund – Jul (I) | | | -0.52 | % |
S&P 500 Price Index | | | -0.39 | % |
| (a) | Inception date is July 11, 2022. |
Performance data quoted represents past performance, which is no guarantee of future results. Investment return and principal value will fluctuate so that an investor’s shares, when redeemed, may be worth more or less than their original cost. The total return shown assumes the reinvestment of all distributions. Earnings from variable annuity contracts and variable life insurance policies compound tax-free until withdrawn, so no adjustments were made for income taxes. Performance reflects applicable fee waivers and/or expense limitations in effect during the periods shown and, in their absence, performance would have been lower. The performance information does not include insurance company separate account fees and variable annuity or variable life contract charges and if these fees and charges were included, then performance would have been lower. Current performance may be lower or higher than the performance shown above. For the most recent performance, please visit www.millimanfunds.com.
S&P 500 Price Index– A market capitalization weighted benchmark index which tracks the price performance of 500 of the largest publicly traded stocks listed on U.S. exchanges. Please note that an investor cannot invest directly in an index.
Milliman 6-Year Buffered S&P 500 with Par Up Outcome Fund - Oct (I)
Fund Performance
December 31, 2022 (Unaudited)
The following graph illustrates the value, as of December 31, 2022, of a hypothetical $10,000 investment made on October 10, 2022 (commencement of operations) in Class 3 Shares of the Milliman 6-Year Buffered S&P 500 with Par Up Outcome Fund – Oct (I) compared to the S&P 500 Price Index.
Growth of a Hypothetical $10,000 Investment
at December 31, 2022
| | Total Returns as of December 31, 2022 | |
| | Since Inception (a) | |
Milliman 6-Year Buffered S&P 500 with Par Up Outcome Fund – Oct (I) | | | 0.69 | % |
S&P 500 Price Index | | | 6.29 | % |
| (a) | Inception date is October 10, 2022. |
Performance data quoted represents past performance, which is no guarantee of future results. Investment return and principal value will fluctuate so that an investor’s shares, when redeemed, may be worth more or less than their original cost. The total return shown assumes the reinvestment of all distributions. Earnings from variable annuity contracts and variable life insurance policies compound tax-free until withdrawn, so no adjustments were made for income taxes. Performance reflects applicable fee waivers and/or expense limitations in effect during the periods shown and, in their absence, performance would have been lower. The performance information does not include insurance company separate account fees and variable annuity or variable life contract charges and if these fees and charges were included, then performance would have been lower. Current performance may be lower or higher than the performance shown above. For the most recent performance, please visit www.millimanfunds.com.
S&P 500 Price Index– A market capitalization weighted benchmark index which tracks the price performance of 500 of the largest publicly traded stocks listed on U.S. exchanges. Please note that an investor cannot invest directly in an index.
Milliman 6-Year Parred Down S&P 500 with Par Up Outcome Fund - Jan (I)
Fund Performance
December 31, 2022 (Unaudited)
The following graph illustrates the value, as of December 31, 2022, of a hypothetical $10,000 investment made on January 10, 2022 (commencement of operations) in Class 3 Shares of the Milliman 6-Year Parred Down S&P 500 with Par Up Outcome Fund – Jan (I) compared to the S&P 500 Price Index.
Growth of a Hypothetical $10,000 Investment
at December 31, 2022
| | Total Returns as of December 31, 2022 | |
| | Since Inception (a) | |
Milliman 6-Year Parred Down S&P 500 with Par Up Outcome Fund – Jan (I) | | | -17.51 | % |
S&P 500 Price Index | | | -17.79 | % |
| (a) | Inception date is January 10, 2022. |
Performance data quoted represents past performance, which is no guarantee of future results. Investment return and principal value will fluctuate so that an investor’s shares, when redeemed, may be worth more or less than their original cost. The total return shown assumes the reinvestment of all distributions. Earnings from variable annuity contracts and variable life insurance policies compound tax-free until withdrawn, so no adjustments were made for income taxes. Performance reflects applicable fee waivers and/or expense limitations in effect during the periods shown and, in their absence, performance would have been lower. The performance information does not include insurance company separate account fees and variable annuity or variable life contract charges and if these fees and charges were included, then performance would have been lower. Current performance may be lower or higher than the performance shown above. For the most recent performance, please visit www.millimanfunds.com.
S&P 500 Price Index - A market capitalization weighted benchmark index which tracks the price performance of 500 of the largest publicly traded stocks listed on U.S. exchanges. Please note that an investor cannot invest directly in an index.
Milliman 6-Year Parred Down S&P 500 with Par Up Outcome Fund - Apr (I)
Fund Performance
December 31, 2022 (Unaudited)
The following graph illustrates the value, as of December 31, 2022, of a hypothetical $10,000 investment made on April 11, 2022 (commencement of operations) in Class 3 Shares of the Milliman 6-Year Parred Down S&P 500 with Par Up Outcome Fund – Apr (I) compared to the S&P 500 Price Index.
Growth of a Hypothetical $10,000 Investment
at December 31, 2022
| | Total Returns as of December 31, 2022 | |
| | Since Inception (a) | |
Milliman 6-Year Parred Down S&P 500 with Par Up Outcome Fund – Apr (I) | | | -11.94 | % |
S&P 500 Price Index | | | -12.99 | % |
| (a) | Inception date is April 11, 2022. |
Performance data quoted represents past performance, which is no guarantee of future results. Investment return and principal value will fluctuate so that an investor’s shares, when redeemed, may be worth more or less than their original cost. The total return shown assumes the reinvestment of all distributions. Earnings from variable annuity contracts and variable life insurance policies compound tax-free until withdrawn, so no adjustments were made for income taxes. Performance reflects applicable fee waivers and/or expense limitations in effect during the periods shown and, in their absence, performance would have been lower. The performance information does not include insurance company separate account fees and variable annuity or variable life contract charges and if these fees and charges were included, then performance would have been lower. Current performance may be lower or higher than the performance shown above. For the most recent performance, please visit www.millimanfunds.com.
S&P 500 Price Index - A market capitalization weighted benchmark index which tracks the price performance of 500 of the largest publicly traded stocks listed on U.S. exchanges. Please note that an investor cannot invest directly in an index.
Milliman 6-Year Parred Down S&P 500 with Par Up Outcome Fund - Jul (I)
Fund Performance
December 31, 2022 (Unaudited)
The following graph illustrates the value, as of December 31, 2022, of a hypothetical $10,000 investment made on July 11, 2022 (commencement of operations) in Class 3 Shares of the Milliman 6-Year Parred Down S&P 500 with Par Up Outcome Fund – Jul (I) compared to the S&P 500 Price Index.
Growth of a Hypothetical $10,000 Investment
at December 31, 2022
| | Total Returns as of December 31, 2022 | |
| | Since Inception (a) | |
Milliman 6-Year Parred Down S&P 500 with Par Up Outcome Fund – Jul (I) | | | -0.77 | % |
S&P 500 Price Index | | | -0.39 | % |
| (a) | Inception date is July 11, 2022. |
Performance data quoted represents past performance, which is no guarantee of future results. Investment return and principal value will fluctuate so that an investor’s shares, when redeemed, may be worth more or less than their original cost. The total return shown assumes the reinvestment of all distributions. Earnings from variable annuity contracts and variable life insurance policies compound tax-free until withdrawn, so no adjustments were made for income taxes. Performance reflects applicable fee waivers and/or expense limitations in effect during the periods shown and, in their absence, performance would have been lower. The performance information does not include insurance company separate account fees and variable annuity or variable life contract charges and if these fees and charges were included, then performance would have been lower. Current performance may be lower or higher than the performance shown above. For the most recent performance, please visit www.millimanfunds.com.
S&P 500 Price Index - A market capitalization weighted benchmark index which tracks the price performance of 500 of the largest publicly traded stocks listed on U.S. exchanges. Please note that an investor cannot invest directly in an index.
Milliman 6-Year Parred Down S&P 500 with Par Up Outcome Fund - Oct (I)
Fund Performance
December 31, 2022 (Unaudited)
The following graph illustrates the value, as of December 31, 2022, of a hypothetical $10,000 investment made on October 10, 2022 (commencement of operations) in Class 3 Shares of the Milliman 6-Year Parred Down S&P 500 with Par Up Outcome Fund – Oct (I) compared to the S&P 500 Price Index.
Growth of a Hypothetical $10,000 Investment
at December 31, 2022
| | Total Returns as of December 31, 2022 | |
| | Since Inception (a) | |
Milliman 6-Year Parred Down S&P 500 with Par Up Outcome Fund – Oct (I) | | | 0.53 | % |
S&P 500 Price Index | | | 6.29 | % |
| (a) | Inception date is October 10, 2022. |
Performance data quoted represents past performance, which is no guarantee of future results. Investment return and principal value will fluctuate so that an investor’s shares, when redeemed, may be worth more or less than their original cost. The total return shown assumes the reinvestment of all distributions. Earnings from variable annuity contracts and variable life insurance policies compound tax-free until withdrawn, so no adjustments were made for income taxes. Performance reflects applicable fee waivers and/or expense limitations in effect during the periods shown and, in their absence, performance would have been lower. The performance information does not include insurance company separate account fees and variable annuity or variable life contract charges and if these fees and charges were included, then performance would have been lower. Current performance may be lower or higher than the performance shown above. For the most recent performance, please visit www.millimanfunds.com.
S&P 500 Price Index - A market capitalization weighted benchmark index which tracks the price performance of 500 of the largest publicly traded stocks listed on U.S. exchanges. Please note that an investor cannot invest directly in an index.
Milliman 6-Month Buffered S&P 500 with Trigger Outcome Fund - Apr/Oct
Fund Performance
December 31, 2022 (Unaudited)
The following graph illustrates the value, as of December 31, 2022, of a hypothetical $10,000 investment made on October 10, 2022 (commencement of operations) in Class 3 Shares of the Milliman 6-Month Buffered S&P 500 with Trigger Outcome Fund – Apr/Oct compared to the S&P 500 Price Index.
Growth of a Hypothetical $10,000 Investment
at December 31, 2022
| | Total Returns as of December 31, 2022 | |
| | Since Inception (a) | |
Milliman 6-Month Buffered S&P 500 with Trigger Outcome Fund – Apr/Oct | | | 5.23 | % |
S&P 500 Price Index | | | 6.29 | % |
| (a) | Inception date is October 10, 2022. |
Performance data quoted represents past performance, which is no guarantee of future results. Investment return and principal value will fluctuate so that an investor’s shares, when redeemed, may be worth more or less than their original cost. The total return shown assumes the reinvestment of all distributions. Earnings from variable annuity contracts and variable life insurance policies compound tax-free until withdrawn, so no adjustments were made for income taxes. Performance reflects applicable fee waivers and/or expense limitations in effect during the periods shown and, in their absence, performance would have been lower. The performance information does not include insurance company separate account fees and variable annuity or variable life contract charges and if these fees and charges were included, then performance would have been lower. Current performance may be lower or higher than the performance shown above. For the most recent performance, please visit www.millimanfunds.com.
S&P 500 Price Index - A market capitalization weighted benchmark index which tracks the price performance of 500 of the largest publicly traded stocks listed on U.S. exchanges. Please note that an investor cannot invest directly in an index.
Milliman 6-Month Buffered S&P 500 with Trigger Outcome Fund - May/Nov
Fund Performance
December 31, 2022 (Unaudited)
The following graph illustrates the value, as of December 31, 2022, of a hypothetical $10,000 investment made on November 10, 2022 (commencement of operations) in Class 3 Shares of the Milliman 6-Month Buffered S&P 500 with Trigger Outcome Fund – May/Nov compared to the S&P 500 Price Index.
Growth of a Hypothetical $10,000 Investment
at December 31, 2022
| | Total Returns as of December 31, 2022 | |
| | Since Inception (a) | |
Milliman 6-Month Buffered S&P 500 with Trigger Outcome Fund – May/Nov | | | 0.44 | % |
S&P 500 Price Index | | | -2.95 | % |
| (a) | Inception date is November 10, 2022. |
Performance data quoted represents past performance, which is no guarantee of future results. Investment return and principal value will fluctuate so that an investor’s shares, when redeemed, may be worth more or less than their original cost. The total return shown assumes the reinvestment of all distributions. Earnings from variable annuity contracts and variable life insurance policies compound tax-free until withdrawn, so no adjustments were made for income taxes. Performance reflects applicable fee waivers and/or expense limitations in effect during the periods shown and, in their absence, performance would have been lower. The performance information does not include insurance company separate account fees and variable annuity or variable life contract charges and if these fees and charges were included, then performance would have been lower. Current performance may be lower or higher than the performance shown above. For the most recent performance, please visit www.millimanfunds.com.
S&P 500 Price Index - A market capitalization weighted benchmark index which tracks the price performance of 500 of the largest publicly traded stocks listed on U.S. exchanges. Please note that an investor cannot invest directly in an index.
Milliman 6-Month Buffered S&P 500 with Trigger Outcome Fund - Jun/Dec
Fund Performance
December 31, 2022 (Unaudited)
| | Total Returns as of December 31, 2022 | |
| | Since Inception (a) | |
Milliman 6-Month Buffered S&P 500 with Trigger Outcome Fund – Jun/Dec | | | -1.30 | % |
S&P 500 Price Index | | | -3.79 | % |
| (a) | Inception date is December 12, 2022. |
Performance data quoted represents past performance, which is no guarantee of future results. Investment return and principal value will fluctuate so that an investor’s shares, when redeemed, may be worth more or less than their original cost. The total return shown assumes the reinvestment of all distributions. Earnings from variable annuity contracts and variable life insurance policies compound tax-free until withdrawn, so no adjustments were made for income taxes. Performance reflects applicable fee waivers and/or expense limitations in effect during the periods shown and, in their absence, performance would have been lower. The performance information does not include insurance company separate account fees and variable annuity or variable life contract charges and if these fees and charges were included, then performance would have been lower. Current performance may be lower or higher than the performance shown above. For the most recent performance, please visit www.millimanfunds.com.
S&P 500 Price Index - A market capitalization weighted benchmark index which tracks the price performance of 500 of the largest publicly traded stocks listed on U.S. exchanges. Please note that an investor cannot invest directly in an index.
Milliman Variable Insurance Trust
Expense Example For the Period Ended
December 31, 2022 (Unaudited)
Each Fund sells its shares to insurance company separate accounts funding variable annuity contracts and variable life insurance policies and other qualified investors. The tables below do not include any fees or sales charges imposed by your variable product.
As a Fund shareholder, you incur ongoing costs, including management fees; distribution and/or service (“12b-1”) fees; and other Fund expenses. These Examples are intended to help you understand your ongoing costs (in dollars) of investing in a Fund and to compare these costs with the ongoing costs of investing in other mutual funds.
The Examples are based on an investment of $1,000 invested at the beginning of the period and held for the entire period from July 1, 2022 to December 31, 2022.
Actual Expenses
The following table provides information about actual account values and actual expenses. You may use the information in this table, together with the amount you invested, to estimate the expenses you paid over the period. Simply divide your account value by $1,000 (for example, an $8,600 account value divided by $1,000 equals 8.6), then multiply the result by the number in the applicable line under the heading titled “Expenses Paid During the Period” to estimate the expenses you paid on your account during the period.
| Beginning Account Value | Ending Account Value | Annualized Expense Ratio* | Actual Expenses Paid During the Period(a) |
| | | | |
Milliman 6-Month Buffered S&P 500 with Par Up Outcome Strategy# | | | | |
Milliman 6-Month Buffered S&P 500 with Par Up Outcome Fund - Jan/Jul | $1,000.00 | $952.60 | 0.97% | $4.77 |
Milliman 6-Month Buffered S&P 500 with Par Up Outcome Fund - Feb/Aug | $1,000.00 | $965.80 | 0.97% | $4.81 |
Milliman 6-Month Buffered S&P 500 with Par Up Outcome Fund - Mar/Sep | $1,000.00 | $976.40 | 0.97% | $4.83 |
Milliman 6-Month Buffered S&P 500 with Par Up Outcome Fund - Apr/Oct | $1,000.00 | $992.00 | 0.97% | $4.87 |
Milliman 6-Month Buffered S&P 500 with Par Up Outcome Fund - May/Nov | $1,000.00 | $952.40 | 0.97% | $4.77 |
Milliman 6-Month Buffered S&P 500 with Par Up Outcome Fund - Jun/Dec | $1,000.00 | $976.70 | 0.97% | $4.83 |
| | | | |
Milliman 6-Month Parred Down S&P 500 with Par Up Outcome Strategy# | | | | |
Milliman 6-Month Parred Down S&P 500 with Par Up Outcome Fund - Jan/Jul | $1,000.00 | $935.60 | 0.97% | $4.73 |
Milliman 6-Month Parred Down S&P 500 with Par Up Outcome Fund - Feb/Aug | $1,000.00 | $922.00 | 0.97% | $4.70 |
Milliman 6-Month Parred Down S&P 500 with Par Up Outcome Fund - Mar/Sep | $1,000.00 | $957.60 | 0.97% | $4.79 |
Milliman 6-Month Parred Down S&P 500 with Par Up Outcome Fund - Apr/Oct | $1,000.00 | $982.50 | 0.97% | $4.85 |
Milliman 6-Month Parred Down S&P 500 with Par Up Outcome Fund - May/Nov | $1,000.00 | $944.50 | 0.97% | $4.75 |
Milliman 6-Month Parred Down S&P 500 with Par Up Outcome Fund - Jun/Dec | $1,000.00 | $972.20 | 0.97% | $4.82 |
| | | | |
Milliman 1-Year Buffered S&P 500 with Spread Outcome Strategy# | | | | |
Milliman 1-Year Buffered S&P 500 with Spread Outcome Fund - Jan | $1,000.00 | $1,026.90 | 0.97% | $4.96 |
Milliman 1-Year Buffered S&P 500 with Spread Outcome Fund - Feb | $1,000.00 | $1,029.50 | 0.97% | $4.96 |
Milliman 1-Year Buffered S&P 500 with Spread Outcome Fund - Mar | $1,000.00 | $1,004.60 | 0.97% | $4.90 |
Milliman 1-Year Buffered S&P 500 with Spread Outcome Fund - Apr | $1,000.00 | $997.40 | 0.97% | $4.88 |
Milliman 1-Year Buffered S&P 500 with Spread Outcome Fund - May | $1,000.00 | $986.60 | 0.97% | $4.86 |
Milliman 1-Year Buffered S&P 500 with Spread Outcome Fund - Jun | $1,000.00 | $979.30 | 0.97% | $4.84 |
Milliman 1-Year Buffered S&P 500 with Spread Outcome Fund – Jul | $1,000.00 | $970.20 | 0.97% | $4.53(b) |
Milliman 1-Year Buffered S&P 500 with Spread Outcome Fund - Aug | $1,000.00 | $902.80 | 0.97% | $3.62(c) |
Milliman 1-Year Buffered S&P 500 with Spread Outcome Fund - Sep | $1,000.00 | $934.90 | 0.97% | $2.83(d) |
Milliman Variable Insurance Trust
Expense Example For the Period Ended
December 31, 2022 (Unaudited)
| Beginning Account Value | Ending Account Value | Annualized Expense Ratio* | Actual Expenses Paid During the Period(a) |
Milliman 1-Year Buffered S&P 500 with Spread Outcome Fund - Oct | $1,000.00 | $1,062.70 | 0.97% | $2.25(e) |
Milliman 1-Year Buffered S&P 500 with Spread Outcome Fund – Nov | $1,000.00 | $981.80 | 0.97% | $1.34(f) |
Milliman 1-Year Buffered S&P 500 with Spread Outcome Fund - Dec | $1,000.00 | $967.90 | 0.97% | $0.50(g) |
| | | | |
Milliman 1-Year Floored S&P 500 with Par Up Outcome Strategy# | | | | |
Milliman 1-Year Floored S&P 500 with Par Up Outcome Fund - Jan | $1,000.00 | $972.70 | 0.97% | $4.82 |
Milliman 1-Year Floored S&P 500 with Par Up Outcome Fund - Feb | $1,000.00 | $957.30 | 0.97% | $4.79 |
Milliman 1-Year Floored S&P 500 with Par Up Outcome Fund - Mar | $1,000.00 | $948.70 | 0.97% | $4.76 |
Milliman 1-Year Floored S&P 500 with Par Up Outcome Fund - Apr | $1,000.00 | $947.70 | 0.97% | $4.76 |
Milliman 1-Year Floored S&P 500 with Par Up Outcome Fund - May | $1,000.00 | $961.60 | 0.97% | $4.80 |
Milliman 1-Year Floored S&P 500 with Par Up Outcome Fund - Jun | $1,000.00 | $963.10 | 0.97% | $4.80 |
Milliman 1-Year Floored S&P 500 with Par Up Outcome Fund – Jul | $1,000.00 | $951.90 | 0.97% | $4.49(b) |
Milliman 1-Year Floored S&P 500 with Par Up Outcome Fund – Aug | $1,000.00 | $906.90 | 0.97% | $3.62(c) |
Milliman 1-Year Floored S&P 500 with Par Up Outcome Fund – Sep | $1,000.00 | $942.00 | 0.97% | $2.84(d) |
Milliman 1-Year Floored S&P 500 with Par Up Outcome Fund – Oct | $1,000.00 | $1,035.20 | 0.97% | $2.22(e) |
Milliman 1-Year Floored S&P 500 with Par Up Outcome Fund – Nov | $1,000.00 | $990.80 | 0.97% | $1.35(f) |
Milliman 1-Year Floored S&P 500 with Par Up Outcome Fund – Dec | $1,000.00 | $981.90 | 0.97% | $0.50(g) |
| | | | |
Milliman 1-Year Buffered S&P 500 & Nasdaq with Stacker Cap Outcome Strategy# | | | | |
Milliman 1-Year Buffered S&P 500 & Nasdaq with Stacker Cap Outcome Fund - Jan | $1,000.00 | $1,028.00 | 0.97% | $4.96 |
Milliman 1-Year Buffered S&P 500 & Nasdaq with Stacker Cap Outcome Fund - Feb | $1,000.00 | $1,024.70 | 0.97% | $4.95 |
Milliman 1-Year Buffered S&P 500 & Nasdaq with Stacker Cap Outcome Fund - Mar | $1,000.00 | $989.90 | 0.97% | $4.87 |
Milliman 1-Year Buffered S&P 500 & Nasdaq with Stacker Cap Outcome Fund - Apr | $1,000.00 | $987.40 | 0.97% | $4.86 |
Milliman 1-Year Buffered S&P 500 & Nasdaq with Stacker Cap Outcome Fund - May | $1,000.00 | $987.90 | 0.97% | $4.86 |
Milliman 1-Year Buffered S&P 500 & Nasdaq with Stacker Cap Outcome Fund - Jun | $1,000.00 | $988.60 | 0.97% | $4.86 |
Milliman 1-Year Buffered S&P 500 & Nasdaq with Stacker Cap Outcome Fund – Jul | $1,000.00 | $973.80 | 0.97% | $4.54(b) |
Milliman 1-Year Buffered S&P 500 & Nasdaq with Stacker Cap Outcome Fund – Aug | $1,000.00 | $901.90 | 0.97% | $3.61(c) |
Milliman 1-Year Buffered S&P 500 & Nasdaq with Stacker Cap Outcome Fund – Sep | $1,000.00 | $940.90 | 0.97% | $2.84(d) |
Milliman 1-Year Buffered S&P 500 & Nasdaq with Stacker Cap Outcome Fund – Oct | $1,000.00 | $1,050.90 | 0.97% | $2.23(e) |
Milliman 1-Year Buffered S&P 500 & Nasdaq with Stacker Cap Outcome Fund – Nov | $1,000.00 | $987.80 | 0.97% | $1.35(f) |
Milliman 1-Year Buffered S&P 500 & Nasdaq with Stacker Cap Outcome Fund – Dec | $1,000.00 | $972.90 | 0.97% | $0.50(g) |
| | | | |
Milliman 1-Year Buffered S&P 500 & Russell 2000 with Stacker Cap Outcome Strategy# |
Milliman 1-Year Buffered S&P 500 & Russell 2000 with Stacker Cap Outcome Fund - Jan | $1,000.00 | $1,026.80 | 0.97% | $4.96 |
Milliman 1-Year Buffered S&P 500 & Russell 2000 with Stacker Cap Outcome Fund - Feb | $1,000.00 | $1,021.10 | 0.97% | $4.94 |
Milliman 1-Year Buffered S&P 500 & Russell 2000 with Stacker Cap Outcome Fund - Mar | $1,000.00 | $995.50 | 0.97% | $4.88 |
Milliman 1-Year Buffered S&P 500 & Russell 2000 with Stacker Cap Outcome Fund - Apr | $1,000.00 | $990.00 | 0.97% | $4.87 |
Milliman 1-Year Buffered S&P 500 & Russell 2000 with Stacker Cap Outcome Fund - May | $1,000.00 | $1,007.60 | 0.97% | $4.91 |
Milliman 1-Year Buffered S&P 500 & Russell 2000 with Stacker Cap Outcome Fund - Jun | $1,000.00 | $1,001.80 | 0.97% | $4.89 |
Milliman 1-Year Buffered S&P 500 & Russell 2000 with Stacker Cap Outcome Fund – Jul | $1,000.00 | $988.80 | 0.97% | $4.57(b) |
Milliman 1-Year Buffered S&P 500 & Russell 2000 with Stacker Cap Outcome Fund – Aug | $1,000.00 | $913.90 | 0.97% | $3.64(c) |
Milliman 1-Year Buffered S&P 500 & Russell 2000 with Stacker Cap Outcome Fund – Sep | $1,000.00 | $950.90 | 0.97% | $2.85(d) |
Milliman 1-Year Buffered S&P 500 & Russell 2000 with Stacker Cap Outcome Fund – Oct | $1,000.00 | $1,055.90 | 0.97% | $2.24(e) |
Milliman 1-Year Buffered S&P 500 & Russell 2000 with Stacker Cap Outcome Fund – Nov | $1,000.00 | $988.90 | 0.97% | $1.35(f) |
Milliman 1-Year Buffered S&P 500 & Russell 2000 with Stacker Cap Outcome Fund - Dec | $1,000.00 | $975.90 | 0.97% | $0.50(g) |
Milliman Variable Insurance Trust
Expense Example For the Period Ended
December 31, 2022 (Unaudited)
| Beginning Account Value | Ending Account Value | Annualized Expense Ratio* | Actual Expenses Paid During the Period(a) |
| | | | |
Milliman 1-Year Buffered S&P 500 & MSCI EAFE with Stacker Cap Outcome Strategy# | | | | |
Milliman 1-Year Buffered S&P 500 & MSCI EAFE with Stacker Cap Outcome Fund - Jan | $1,000.00 | $1,028.10 | 0.97% | $4.96 |
Milliman 1-Year Buffered S&P 500 & MSCI EAFE with Stacker Cap Outcome Fund - Feb | $1,000.00 | $1,006.90 | 0.97% | $4.91 |
Milliman 1-Year Buffered S&P 500 & MSCI EAFE with Stacker Cap Outcome Fund - Mar | $1,000.00 | $998.90 | 0.97% | $4.89 |
Milliman 1-Year Buffered S&P 500 & MSCI EAFE with Stacker Cap Outcome Fund - Apr | $1,000.00 | $1,003.20 | 0.97% | $4.90 |
Milliman 1-Year Buffered S&P 500 & MSCI EAFE with Stacker Cap Outcome Fund - May | $1,000.00 | $1,007.60 | 0.97% | $4.91 |
Milliman 1-Year Buffered S&P 500 & MSCI EAFE with Stacker Cap Outcome Fund - Jun | $1,000.00 | $1,010.00 | 0.97% | $4.91 |
Milliman 1-Year Buffered S&P 500 & MSCI EAFE with Stacker Cap Outcome Fund – Jul | $1,000.00 | $991.90 | 0.97% | $4.58(b) |
Milliman 1-Year Buffered S&P 500 & MSCI EAFE with Stacker Cap Outcome Fund – Aug | $1,000.00 | $929.90 | 0.97% | $3.67(c) |
Milliman 1-Year Buffered S&P 500 & MSCI EAFE with Stacker Cap Outcome Fund – Sep | $1,000.00 | $970.90 | 0.97% | $2.88(d) |
Milliman 1-Year Buffered S&P 500 & MSCI EAFE with Stacker Cap Outcome Fund – Oct | $1,000.00 | $1,055.80 | 0.97% | $2.24(e) |
Milliman 1-Year Buffered S&P 500 & MSCI EAFE with Stacker Cap Outcome Fund – Nov | $1,000.00 | $1,012.90 | 0.97% | $1.36(f) |
Milliman 1-Year Buffered S&P 500 & MSCI EAFE with Stacker Cap Outcome Fund - Dec | $1,000.00 | $981.90 | 0.97% | $0.50(g) |
| | | | |
Milliman 6-Year Buffered S&P 500 with Par Up Outcome Strategy# | | | | |
Milliman 6-Year Buffered S&P 500 with Par Up Outcome Fund - Jan (I) | $1,000.00 | $1,026.10 | 0.93% | $4.75 |
Milliman 6-Year Buffered S&P 500 with Par Up Outcome Fund - Apr (I) | $1,000.00 | $1,036.80 | 0.93% | $4.77 |
Milliman 6-Year Buffered S&P 500 with Par Up Outcome Fund - Jul (I) | $1,000.00 | $994.80 | 0.94% | $4.44(b) |
Milliman 6-Year Buffered S&P 500 with Par Up Outcome Fund - Oct (I) | $1,000.00 | $1,006.90 | 0.94% | $2.12(e) |
| | | | |
Milliman 6-Year Parred Down S&P 500 with Par Up Outcome Strategy# | | | | |
Milliman 6-Year Parred Down S&P 500 with Par Up Outcome Fund - Jan (I) | $1,000.00 | $1,018.40 | 0.92% | $4.68 |
Milliman 6-Year Parred Down S&P 500 with Par Up Outcome Fund - Apr (I) | $1,000.00 | $1,022.80 | 0.93% | $4.74 |
Milliman 6-Year Parred Down S&P 500 with Par Up Outcome Fund - Jul (I) | $1,000.00 | $992.30 | 0.93% | $4.39(b) |
Milliman 6-Year Parred Down S&P 500 with Par Up Outcome Fund - Oct (I) | $1,000.00 | $1,005.30 | 0.94% | $2.12(e) |
| | | | |
Milliman 6-Month Buffered S&P 500 with Trigger Outcome Strategy# | | | | |
Milliman 6-Month Buffered S&P 500 with Trigger Outcome Fund - Apr/Oct | $1,000.00 | $1,052.30 | 0.97% | $2.24(e) |
Milliman 6-Month Buffered S&P 500 with Trigger Outcome Fund - May/Nov | $1,000.00 | $1,004.40 | 0.97% | $1.36(f) |
Milliman 6-Month Buffered S&P 500 with Trigger Outcome Fund - Jun/Dec | $1,000.00 | $987.00 | 0.97% | $0.50(g) |
| * | Expense ratio does not reflect the indirect expenses of underlying funds in which the Funds invest. |
| (a) | Unless otherwise noted, actual expense is equal to the Fund’s annualized expense ratio, multiplied by the number of days in the period (184) divided by the number of days in the fiscal year (365) to reflect the period from July 1, 2022 to December 31, 2022. |
| (b) | Actual expense is equal to the Fund’s annualized expense ratio, multiplied by the number of days in the period (173) divided by the number of days in the fiscal year (365) to reflect the period from July 11, 2022 (commencement of operations) to December 31, 2022. |
| (c) | Actual expense is equal to the Fund’s annualized expense ratio, multiplied by the number of days in the period (143) divided by the number of days in the fiscal year (365) to reflect the period from August 10, 2022 (commencement of operations) to December 31, 2022. |
| (d) | Actual expense is equal to the Fund’s annualized expense ratio, multiplied by the number of days in the period (110) divided by the number of days in the fiscal year (365) to reflect the period from September 12, 2022 (commencement of operations) to December 31, 2022. |
Milliman Variable Insurance Trust
Expense Example For the Period Ended
December 31, 2022 (Unaudited)
| (e) | Actual expense is equal to the Fund’s annualized expense ratio, multiplied by the number of days in the period (82) divided by the number of days in the fiscal year (365) to reflect the period from October 10, 2022 (commencement of operations) to December 31, 2022. |
| (f) | Actual expense is equal to the Fund’s annualized expense ratio, multiplied by the number of days in the period (51) divided by the number of days in the fiscal year (365) to reflect the period from November 10, 2022 (commencement of operations) to December 31, 2022. |
| (g) | Actual expense is equal to the Fund’s annualized expense ratio, multiplied by the number of days in the period (19) divided by the number of days in the fiscal year (365) to reflect the period from December 12, 2022 (commencement of operations) to December 31, 2022. |
Hypothetical Example for Comparison Purposes
The following table provides information about hypothetical account values and hypothetical expenses based on the Funds’ actual expense ratios and an assumed rate of return of 5% per year before expenses, which are not the Funds’ actual returns. The hypothetical account values and expenses may not be used to estimate the actual ending account balance or expenses you paid for the period. You may use this information to compare the ongoing costs of investing in the Funds with other funds. To do so, compare this 5% hypothetical example with the 5% hypothetical examples that appear in the shareholder reports of other funds.
Please note that the expenses shown in the tables are meant to highlight your ongoing costs only. The Funds do not charge transaction fees, such as sales charges (loads), redemption fees, or exchange fees. Therefore, the table below is useful in comparing the ongoing costs only and will not help you determine the relative total costs of owning different funds. The Funds' expenses shown in the tables reflect fee waivers and reimbursements in effect.
| Beginning Account Value | Ending Account Value | Annualized Expense Ratio* | Hypothetical Expenses Paid During the Period(a) |
| | | | |
Milliman 6-Month Buffered S&P 500 with Par Up Outcome Strategy# | | | | |
Milliman 6-Month Buffered S&P 500 with Par Up Outcome Fund - Jan/Jul | $1,000.00 | $1,020.32 | 0.97% | $4.94 |
Milliman 6-Month Buffered S&P 500 with Par Up Outcome Fund - Feb/Aug | $1,000.00 | $1,020.32 | 0.97% | $4.94 |
Milliman 6-Month Buffered S&P 500 with Par Up Outcome Fund - Mar/Sep | $1,000.00 | $1,020.32 | 0.97% | $4.94 |
Milliman 6-Month Buffered S&P 500 with Par Up Outcome Fund - Apr/Oct | $1,000.00 | $1,020.32 | 0.97% | $4.94 |
Milliman 6-Month Buffered S&P 500 with Par Up Outcome Fund - May/Nov | $1,000.00 | $1,020.32 | 0.97% | $4.94 |
Milliman 6-Month Buffered S&P 500 with Par Up Outcome Fund - Jun/Dec | $1,000.00 | $1,020.32 | 0.97% | $4.94 |
| | | | |
Milliman 6-Month Parred Down S&P 500 with Par Up Outcome Strategy# | | | | |
Milliman 6-Month Parred Down S&P 500 with Par Up Outcome Fund - Jan/Jul | $1,000.00 | $1,020.32 | 0.97% | $4.94 |
Milliman 6-Month Parred Down S&P 500 with Par Up Outcome Fund - Feb/Aug | $1,000.00 | $1,020.32 | 0.97% | $4.94 |
Milliman 6-Month Parred Down S&P 500 with Par Up Outcome Fund - Mar/Sep | $1,000.00 | $1,020.32 | 0.97% | $4.94 |
Milliman 6-Month Parred Down S&P 500 with Par Up Outcome Fund - Apr/Oct | $1,000.00 | $1,020.32 | 0.97% | $4.94 |
Milliman 6-Month Parred Down S&P 500 with Par Up Outcome Fund - May/Nov | $1,000.00 | $1,020.32 | 0.97% | $4.94 |
Milliman 6-Month Parred Down S&P 500 with Par Up Outcome Fund - Jun/Dec | $1,000.00 | $1,020.32 | 0.97% | $4.94 |
| | | | |
Milliman 1-Year Buffered S&P 500 with Spread Outcome Strategy# | | | | |
Milliman 1-Year Buffered S&P 500 with Spread Outcome Fund - Jan | $1,000.00 | $1,020.32 | 0.97% | $4.94 |
Milliman 1-Year Buffered S&P 500 with Spread Outcome Fund - Feb | $1,000.00 | $1,020.32 | 0.97% | $4.94 |
Milliman 1-Year Buffered S&P 500 with Spread Outcome Fund - Mar | $1,000.00 | $1,020.32 | 0.97% | $4.94 |
Milliman 1-Year Buffered S&P 500 with Spread Outcome Fund - Apr | $1,000.00 | $1,020.32 | 0.97% | $4.94 |
Milliman 1-Year Buffered S&P 500 with Spread Outcome Fund - May | $1,000.00 | $1,020.32 | 0.97% | $4.94 |
Milliman 1-Year Buffered S&P 500 with Spread Outcome Fund - Jun | $1,000.00 | $1,020.32 | 0.97% | $4.94 |
Milliman Variable Insurance Trust
Expense Example For the Period Ended
December 31, 2022 (Unaudited)
| Beginning Account Value | Ending Account Value | Annualized Expense Ratio* | Hypothetical Expenses Paid During the Period(a) |
| | | | |
Milliman 1-Year Buffered S&P 500 with Spread Outcome Fund – Jul | $1,000.00 | $1,020.32 | 0.97% | $4.94 |
Milliman 1-Year Buffered S&P 500 with Spread Outcome Fund - Aug | $1,000.00 | $1,020.32 | 0.97% | $4.94 |
Milliman 1-Year Buffered S&P 500 with Spread Outcome Fund - Sep | $1,000.00 | $1,020.32 | 0.97% | $4.94 |
Milliman 1-Year Buffered S&P 500 with Spread Outcome Fund - Oct | $1,000.00 | $1,020.32 | 0.97% | $4.94 |
Milliman 1-Year Buffered S&P 500 with Spread Outcome Fund – Nov | $1,000.00 | $1,020.32 | 0.97% | $4.94 |
Milliman 1-Year Buffered S&P 500 with Spread Outcome Fund - Dec | $1,000.00 | $1,020.32 | 0.97% | $4.94 |
| | | | |
Milliman 1-Year Floored S&P 500 with Par Up Outcome Strategy# | | | | |
Milliman 1-Year Floored S&P 500 with Par Up Outcome Fund - Jan | $1,000.00 | $1,020.32 | 0.97% | $4.94 |
Milliman 1-Year Floored S&P 500 with Par Up Outcome Fund - Feb | $1,000.00 | $1,020.32 | 0.97% | $4.94 |
Milliman 1-Year Floored S&P 500 with Par Up Outcome Fund - Mar | $1,000.00 | $1,020.32 | 0.97% | $4.94 |
Milliman 1-Year Floored S&P 500 with Par Up Outcome Fund - Apr | $1,000.00 | $1,020.32 | 0.97% | $4.94 |
Milliman 1-Year Floored S&P 500 with Par Up Outcome Fund - May | $1,000.00 | $1,020.32 | 0.97% | $4.94 |
Milliman 1-Year Floored S&P 500 with Par Up Outcome Fund - Jun | $1,000.00 | $1,020.32 | 0.97% | $4.94 |
Milliman 1-Year Floored S&P 500 with Par Up Outcome Fund – Jul | $1,000.00 | $1,020.32 | 0.97% | $4.94 |
Milliman 1-Year Floored S&P 500 with Par Up Outcome Fund – Aug | $1,000.00 | $1,020.32 | 0.97% | $4.94 |
Milliman 1-Year Floored S&P 500 with Par Up Outcome Fund – Sep | $1,000.00 | $1,020.32 | 0.97% | $4.94 |
Milliman 1-Year Floored S&P 500 with Par Up Outcome Fund – Oct | $1,000.00 | $1,020.32 | 0.97% | $4.94 |
Milliman 1-Year Floored S&P 500 with Par Up Outcome Fund – Nov | $1,000.00 | $1,020.32 | 0.97% | $4.94 |
Milliman 1-Year Floored S&P 500 with Par Up Outcome Fund – Dec | $1,000.00 | $1,020.32 | 0.97% | $4.94 |
| | | | |
Milliman 1-Year Buffered S&P 500 & Nasdaq with Stacker Cap Outcome Strategy# | | | | |
Milliman 1-Year Buffered S&P 500 & Nasdaq with Stacker Cap Outcome Fund - Jan | $1,000.00 | $1,020.32 | 0.97% | $4.94 |
Milliman 1-Year Buffered S&P 500 & Nasdaq with Stacker Cap Outcome Fund - Feb | $1,000.00 | $1,020.32 | 0.97% | $4.94 |
Milliman 1-Year Buffered S&P 500 & Nasdaq with Stacker Cap Outcome Fund - Mar | $1,000.00 | $1,020.32 | 0.97% | $4.94 |
Milliman 1-Year Buffered S&P 500 & Nasdaq with Stacker Cap Outcome Fund - Apr | $1,000.00 | $1,020.32 | 0.97% | $4.94 |
Milliman 1-Year Buffered S&P 500 & Nasdaq with Stacker Cap Outcome Fund - May | $1,000.00 | $1,020.32 | 0.97% | $4.94 |
Milliman 1-Year Buffered S&P 500 & Nasdaq with Stacker Cap Outcome Fund - Jun | $1,000.00 | $1,020.32 | 0.97% | $4.94 |
Milliman 1-Year Buffered S&P 500 & Nasdaq with Stacker Cap Outcome Fund – Jul | $1,000.00 | $1,020.32 | 0.97% | $4.94 |
Milliman 1-Year Buffered S&P 500 & Nasdaq with Stacker Cap Outcome Fund – Aug | $1,000.00 | $1,020.32 | 0.97% | $4.94 |
Milliman 1-Year Buffered S&P 500 & Nasdaq with Stacker Cap Outcome Fund – Sep | $1,000.00 | $1,020.32 | 0.97% | $4.94 |
Milliman 1-Year Buffered S&P 500 & Nasdaq with Stacker Cap Outcome Fund – Oct | $1,000.00 | $1,020.32 | 0.97% | $4.94 |
Milliman 1-Year Buffered S&P 500 & Nasdaq with Stacker Cap Outcome Fund – Nov | $1,000.00 | $1,020.32 | 0.97% | $4.94 |
Milliman 1-Year Buffered S&P 500 & Nasdaq with Stacker Cap Outcome Fund – Dec | $1,000.00 | $1,020.32 | 0.97% | $4.94 |
| | | | |
Milliman 1-Year Buffered S&P 500 & Russell 2000 with Stacker Cap Outcome Strategy# |
Milliman 1-Year Buffered S&P 500 & Russell 2000 with Stacker Cap Outcome Fund - Jan | $1,000.00 | $1,020.32 | 0.97% | $4.94 |
Milliman 1-Year Buffered S&P 500 & Russell 2000 with Stacker Cap Outcome Fund - Feb | $1,000.00 | $1,020.32 | 0.97% | $4.94 |
Milliman 1-Year Buffered S&P 500 & Russell 2000 with Stacker Cap Outcome Fund - Mar | $1,000.00 | $1,020.32 | 0.97% | $4.94 |
Milliman 1-Year Buffered S&P 500 & Russell 2000 with Stacker Cap Outcome Fund - Apr | $1,000.00 | $1,020.32 | 0.97% | $4.94 |
Milliman 1-Year Buffered S&P 500 & Russell 2000 with Stacker Cap Outcome Fund - May | $1,000.00 | $1,020.32 | 0.97% | $4.94 |
Milliman 1-Year Buffered S&P 500 & Russell 2000 with Stacker Cap Outcome Fund - Jun | $1,000.00 | $1,020.32 | 0.97% | $4.94 |
Milliman 1-Year Buffered S&P 500 & Russell 2000 with Stacker Cap Outcome Fund – Jul | $1,000.00 | $1,020.32 | 0.97% | $4.94 |
Milliman 1-Year Buffered S&P 500 & Russell 2000 with Stacker Cap Outcome Fund – Aug | $1,000.00 | $1,020.32 | 0.97% | $4.94 |
Milliman 1-Year Buffered S&P 500 & Russell 2000 with Stacker Cap Outcome Fund – Sep | $1,000.00 | $1,020.32 | 0.97% | $4.94 |
Milliman Variable Insurance Trust
Expense Example For the Period Ended
December 31, 2022 (Unaudited)
| Beginning Account Value | Ending Account Value | Annualized Expense Ratio* | Hypothetical Expenses Paid During the Period(a) |
Milliman 1-Year Buffered S&P 500 & Russell 2000 with Stacker Cap Outcome Fund – Oct | $1,000.00 | $1,020.32 | 0.97% | $4.94 |
Milliman 1-Year Buffered S&P 500 & Russell 2000 with Stacker Cap Outcome Fund – Nov | $1,000.00 | $1,020.32 | 0.97% | $4.94 |
Milliman 1-Year Buffered S&P 500 & Russell 2000 with Stacker Cap Outcome Fund - Dec | $1,000.00 | $1,020.32 | 0.97% | $4.94 |
| | | | |
Milliman 1-Year Buffered S&P 500 & MSCI EAFE with Stacker Cap Outcome Strategy# | | | | |
Milliman 1-Year Buffered S&P 500 & MSCI EAFE with Stacker Cap Outcome Fund - Jan | $1,000.00 | $1,020.32 | 0.97% | $4.94 |
Milliman 1-Year Buffered S&P 500 & MSCI EAFE with Stacker Cap Outcome Fund - Feb | $1,000.00 | $1,020.32 | 0.97% | $4.94 |
Milliman 1-Year Buffered S&P 500 & MSCI EAFE with Stacker Cap Outcome Fund - Mar | $1,000.00 | $1,020.32 | 0.97% | $4.94 |
Milliman 1-Year Buffered S&P 500 & MSCI EAFE with Stacker Cap Outcome Fund - Apr | $1,000.00 | $1,020.32 | 0.97% | $4.94 |
Milliman 1-Year Buffered S&P 500 & MSCI EAFE with Stacker Cap Outcome Fund - May | $1,000.00 | $1,020.32 | 0.97% | $4.94 |
Milliman 1-Year Buffered S&P 500 & MSCI EAFE with Stacker Cap Outcome Fund - Jun | $1,000.00 | $1,020.32 | 0.97% | $4.94 |
Milliman 1-Year Buffered S&P 500 & MSCI EAFE with Stacker Cap Outcome Fund – Jul | $1,000.00 | $1,020.32 | 0.97% | $4.94 |
Milliman 1-Year Buffered S&P 500 & MSCI EAFE with Stacker Cap Outcome Fund – Aug | $1,000.00 | $1,020.32 | 0.97% | $4.94 |
Milliman 1-Year Buffered S&P 500 & MSCI EAFE with Stacker Cap Outcome Fund – Sep | $1,000.00 | $1,020.32 | 0.97% | $4.94 |
Milliman 1-Year Buffered S&P 500 & MSCI EAFE with Stacker Cap Outcome Fund – Oct | $1,000.00 | $1,020.32 | 0.97% | $4.94 |
Milliman 1-Year Buffered S&P 500 & MSCI EAFE with Stacker Cap Outcome Fund – Nov | $1,000.00 | $1,020.32 | 0.97% | $4.94 |
Milliman 1-Year Buffered S&P 500 & MSCI EAFE with Stacker Cap Outcome Fund - Dec | $1,000.00 | $1,020.32 | 0.97% | $4.94 |
| | | | |
Milliman 6-Year Buffered S&P 500 with Par Up Outcome Strategy# | | | | |
Milliman 6-Year Buffered S&P 500 with Par Up Outcome Fund - Jan (I) | $1,000.00 | $1,020.52 | 0.93% | $4.74 |
Milliman 6-Year Buffered S&P 500 with Par Up Outcome Fund - Apr (I) | $1,000.00 | $1,020.52 | 0.93% | $4.74 |
Milliman 6-Year Buffered S&P 500 with Par Up Outcome Fund - Jul (I) | $1,000.00 | $1,020.47 | 0.94% | $4.79 |
Milliman 6-Year Buffered S&P 500 with Par Up Outcome Fund - Oct (I) | $1,000.00 | $1,020.47 | 0.94% | $4.79 |
| | | | |
Milliman 6-Year Parred Down S&P 500 with Par Up Outcome Strategy# | | | | |
Milliman 6-Year Parred Down S&P 500 with Par Up Outcome Fund - Jan (I) | $1,000.00 | $1,020.57 | 0.92% | $4.69 |
Milliman 6-Year Parred Down S&P 500 with Par Up Outcome Fund - Apr (I) | $1,000.00 | $1,020.52 | 0.93% | $4.74 |
Milliman 6-Year Parred Down S&P 500 with Par Up Outcome Fund - Jul (I) | $1,000.00 | $1,020.52 | 0.93% | $4.74 |
Milliman 6-Year Parred Down S&P 500 with Par Up Outcome Fund - Oct (I) | $1,000.00 | $1,020.47 | 0.94% | $4.79 |
| | | | |
Milliman 6-Month Buffered S&P 500 with Trigger Outcome Strategy# | | | | |
Milliman 6-Month Buffered S&P 500 with Trigger Outcome Fund - Apr/Oct | $1,000.00 | $1,020.32 | 0.97% | $4.94 |
Milliman 6-Month Buffered S&P 500 with Trigger Outcome Fund - May/Nov | $1,000.00 | $1,020.32 | 0.97% | $4.94 |
Milliman 6-Month Buffered S&P 500 with Trigger Outcome Fund - Jun/Dec | $1,000.00 | $1,020.32 | 0.97% | $4.94 |
| * | Expense ratio does not reflect the indirect expenses of underlying funds in which the Funds invest. |
| ** | Expenses are equal to the Funds’ annualized expense ratios, multiplied by the average account value over the period, multiplied by 184/365 (to reflect the six-month period). |
Milliman 6-Month Buffered S&P 500 with Par Up Outcome Fund - Jan/Jul
Schedule of Investments
December 31, 2022
| | Shares | | | Value | |
EXCHANGE TRADED FUNDS - 36.87% | | | | | | | | |
iShares 0-3 Month Treasury Bond ETF (a) | | | 996 | | | $ | 99,739 | |
Schwab Short-Term U.S. Treasury ETF (a) | | | 2,014 | | | | 97,155 | |
SPDR Portfolio Short Term Treasury ETF (a) | | | 1,682 | | | | 48,593 | |
Vanguard Short-Term Treasury ETF (a) | | | 1,683 | | | | 97,311 | |
TOTAL EXCHANGE TRADED FUNDS (Cost $353,488) | | | | | | | 342,798 | |
| | Contracts | | | Notional Amount | | | | |
PURCHASED OPTIONS - 117.44% (b)(c) | | | | | | | | | | | | |
CALL OPTIONS - 108.08% | | | | | | | | | | | | |
S&P 500® Mini Index, Expires 1/10/2023, Strike Price $385.45 | | | 19 | | | $ | 729,505 | | | | 8,366 | |
S&P 500® Mini Index, Expires 1/10/2023, Strike Price $0.39 | | | 26 | | | | 998,270 | | | | 996,588 | |
| | | | | | | | | | | 1,004,954 | |
PUT OPTIONS - 9.36% | | | | | | | | | | | | |
iShares 20+ Year Treasury Bond ETF, Expires 1/10/2023, Strike Price $108.68 | | | 88 | | | | 876,128 | | | | 79,144 | |
iShares iBoxx $ Investment Grade Corporate Bond ETF, Expires 1/10/2023, Strike Price $105.45 | | | 90 | | | | 948,870 | | | | 7,904 | |
S&P 500® Mini Index, Expires 1/10/2023, Strike Price $154.57 | | | 26 | | | | 998,270 | | | | – | |
| | | | | | | | | | | 87,048 | |
TOTAL PURCHASED OPTIONS (Cost $1,111,898) | | | | | | | | | | | 1,092,002 | |
| | | | | | | | | | | | |
Total Investments (Cost $1,465,386) - 154.31% | | | | | | | | | | | 1,434,800 | |
Liabilities in Excess of Other Assets - (54.31)% | | | | | | | | | | | (504,951 | ) |
TOTAL NET ASSETS - 100.00% | | | | | | | | | | $ | 929,849 | |
Percentages are stated as a percent of net assets.
| (a) | All or a portion of each of these securities is segregated as collateral for written options. The aggregate value of the securities segregated as collateral for written options is $342,798. |
| (c) | Purchased option contracts are held in connection with corresponding written option contracts. |
SCHEDULE OF OPTIONS WRITTEN
December 31, 2022
Description | | Expiration | | | Strike Price | | | Contracts | | | Notional Amount | | | Value | |
CALL OPTIONS | | | | | | | | | | | | | | | | | | |
S&P 500® Mini Index | | 1/10/2023 | | | $ | 154.57 | | | 26 | | | $ | (998,270 | ) | | $ | (596,217 | ) |
| | | | | | | | | | | | | | | | | (596,217 | ) |
PUT OPTIONS | | | | | | | | | | | | | | | | | | |
iShares 20+ Year Treasury Bond ETF | | 1/10/2023 | | | $ | 114.40 | | | 88 | | | | (876,128 | ) | | | (129,338 | ) |
iShares iBoxx $ Investment Grade Corporate Bond ETF | | 1/10/2023 | | | $ | 111.00 | | | 90 | | | | (948,870 | ) | | | (49,051 | ) |
S&P 500® Mini Index | | 1/10/2023 | | | $ | 346.91 | | | 26 | | | | (998,270 | ) | | | (201 | ) |
| | | | | | | | | | | | | | | | | (178,590 | ) |
TOTAL OPTIONS WRITTEN (Premiums Received $727,763) | | | | | | | $ | (774,807 | ) |
The accompanying notes are an integral part of these financial statements.
Milliman 6-Month Buffered S&P 500 with Par Up Outcome Fund - Jan/Jul
Schedule of Investments (Concluded)
December 31, 2022
The following is a summary of the fair valuations according to the inputs used as of December 31, 2022 in valuing the Fund’s assets and liabilities (see Note 2 in Notes to Financial Statements):
| | Level 1 | | | Level 2 | | | Level 3 | | | Total | |
Assets | | | | | | | | | | | | | | | | |
Purchased Options | | $ | – | | | $ | 1,092,002 | | | $ | – | | | $ | 1,092,002 | |
Exchange Traded Funds | | | 342,798 | | | | – | | | | – | | | | 342,798 | |
Total Assets | | $ | 342,798 | | | $ | 1,092,002 | | | $ | – | | | $ | 1,434,800 | |
| | | | | | | | | | | | | | | | |
Liabilities | | | | | | | | | | | | | | | | |
Options Written | | $ | – | | | $ | 774,807 | | | $ | – | | | $ | 774,807 | |
Total Liabilities | | $ | – | | | $ | 774,807 | | | $ | – | | | $ | 774,807 | |
The following tables summarize derivatives held by the Fund and their impact on the Fund's results of operations (see Note 3 in Notes to Financial Statements).
The location and value of derivative instruments (categorized by risk exposure) on the Statement of Assets and Liabilities as of December 31, 2022, was as follows:
| | Location | | Equity Risk | | | Interest Rate Risk | | | Total | |
Assets - Purchased options | | Investments, at value | | $ | 1,004,954 | | | $ | 87,048 | | | $ | 1,092,002 | |
Liabilities - Written options | | Options written, at value | | $ | 596,418 | | | $ | 178,389 | | | $ | 774,807 | |
The location and effect of derivative instruments (categorized by risk exposure) on the Statement of Operations for the period ended December 31, 2022, was as follows:
| | Realized Gain/(Loss) on Derivatives Recognized in Income | |
| | Location | | Equity Risk | | | Interest Rate Risk | | | Total | |
Purchased options | | Investments | | $ | (207,080 | ) | | $ | 194,126 | | | $ | (12,954 | ) |
Written options | | Written Options | | | 121,637 | | | | (258,458 | ) | | | (136,821 | ) |
| | | | $ | (85,443 | ) | | $ | (64,332 | ) | | $ | (149,775 | ) |
| | Change in Unrealized Appreciation/(Depreciation) on Derivatives Recognized in Income | |
| | Location | | Equity Risk | | | Interest Rate Risk | | | Total | |
Purchased options | | Investments | | $ | (49,812 | ) | | $ | 29,915 | | | $ | (19,897 | ) |
Written options | | Written Options | | | 39,491 | | | | (86,535 | ) | | | (47,044 | ) |
| | | | $ | (10,321 | ) | | $ | (56,620 | ) | | $ | (66,941 | ) |
Portfolio Holdings Summary
Asset Type | | % of Net Assets | |
Exchange Traded Funds | | | 36.87 | % |
Purchased Options | | | 117.44 | |
Total Investments | | | 154.31 | |
Written Options | | | (83.33 | ) |
Assets in Excess of Other Liabilities | | | 29.02 | |
Net Assets | | | 100.00 | % |
The accompanying notes are an integral part of these financial statements.
Milliman 6-Month Buffered S&P 500 with Par Up Outcome Fund - Feb/Aug
Schedule of Investments
December 31, 2022
| | Shares | | | Value | |
EXCHANGE TRADED FUNDS - 38.45% | | | | | | | | |
iShares 0-3 Month Treasury Bond ETF (a) | | | 1,578 | | | $ | 158,021 | |
Schwab Short-Term U.S. Treasury ETF (a) | | | 3,203 | | | | 154,513 | |
SPDR Portfolio Short Term Treasury ETF (a) | | | 2,674 | | | | 77,252 | |
Vanguard Short-Term Treasury ETF (a) | | | 2,676 | | | | 154,726 | |
TOTAL EXCHANGE TRADED FUNDS (Cost $559,619) | | | | | | | 544,512 | |
| | Contracts | | | Notional Amount | | | | |
PURCHASED OPTIONS - 117.62% (b)(c) | | | | | | | | | | | | |
CALL OPTIONS - 103.03% | | | | | | | | | | | | |
S&P 500® Mini Index, Expires 2/10/2023, Strike Price $421.01 | | | 29 | | | $ | 1,113,455 | | | | 2,528 | |
S&P 500® Mini Index, Expires 2/10/2023, Strike Price $0.42 | | | 38 | | | | 1,459,010 | | | | 1,456,743 | |
| | | | | | | | | | | 1,459,271 | |
PUT OPTIONS - 14.59% | | | | | | | | | | | | |
iShares 20+ Year Treasury Bond ETF, Expires 2/10/2023, Strike Price $111.55 | | | 136 | | | | 1,354,016 | | | | 160,980 | |
iShares iBoxx $Investment Grade Corporate Bond ETF, Expires 2/10/2023, Strike Price $108.15 | | | 140 | | | | 1,476,020 | | | | 45,660 | |
S&P 500® Mini Index, Expires 2/10/2023, Strike Price $168.83 | | | 38 | | | | 1,459,010 | | | | 24 | |
| | | | | | | | | | | 206,664 | |
TOTAL PURCHASED OPTIONS (Cost $1,739,819) | | | | | | | | | | | 1,665,935 | |
| | | | | | | | | | | | |
Total Investments (Cost $2,299,438) - 156.07% | | | | | | | | | | | 2,210,447 | |
Liabilities in Excess of Other Assets - (56.07)% | | | | | | | | | | | (794,118 | ) |
TOTAL NET ASSETS - 100.00% | | | | | | | | | | $ | 1,416,329 | |
Percentages are stated as a percent of net assets.
| (a) | All or a portion of each of these securities is segregated as collateral for written options. The aggregate value of the securities segregated as collateral for written options is $544,512. |
| (c) | Purchased option contracts are held in connection with corresponding written option contracts. |
SCHEDULE OF OPTIONS WRITTEN
December 31, 2022
Description | | Expiration | | | Strike Price | | | Contracts | | | Notional Amount | | | Value | |
CALL OPTIONS | | | | | | | | | | | | | | | | | | |
S&P 500® Mini Index | | 2/10/2023 | | | $ | 168.83 | | | 38 | | | $ | (1,459,010 | ) | | $ | (820,088 | ) |
| | | | | | | | | | | | | | | | | (820,088 | ) |
PUT OPTIONS | | | | | | | | | | | | | | | | | | |
iShares 20+ Year Treasury Bond ETF | | 2/10/2023 | | | $ | 117.42 | | | 136 | | | | (1,354,016 | ) | | | (248,034 | ) |
iShares iBoxx $Investment Grade Corporate Bond ETF | | 2/10/2023 | | | $ | 113.84 | | | 140 | | | | (1,476,020 | ) | | | (118,620 | ) |
S&P 500® Mini Index | | 2/10/2023 | | | $ | 378.91 | | | 38 | | | | (1,459,010 | ) | | | (30,864 | ) |
| | | | | | | | | | | | | | | | | (397,518 | ) |
TOTAL OPTIONS WRITTEN (Premiums Received $1,127,401) | | | | | | | | | | | | | | | | $ | (1,217,606 | ) |
The accompanying notes are an integral part of these financial statements.
Milliman 6-Month Buffered S&P 500 with Par Up Outcome Fund - Feb/Aug
Schedule of Investments (Concluded)
December 31, 2022
The following is a summary of the fair valuations according to the inputs used as of December 31, 2022 in valuing the Fund’s assets and liabilities (see Note 2 in Notes to Financial Statements):
| | Level 1 | | | Level 2 | | | Level 3 | | | Total | |
Assets | | | | | | | | | | | | | | | | |
Purchased Options | | $ | – | | | $ | 1,665,935 | | | $ | – | | | $ | 1,665,935 | |
Exchange Traded Funds | | | 544,512 | | | | – | | | | – | | | | 544,512 | |
Total Assets | | $ | 544,512 | | | $ | 1,665,935 | | | $ | – | | | $ | 2,210,447 | |
| | | | | | | | | | | | | | | | |
Liabilities | | | | | | | | | | | | | | | | |
Options Written | | $ | – | | | $ | 1,217,606 | | | $ | – | | | $ | 1,217,606 | |
Total Liabilities | | $ | – | | | $ | 1,217,606 | | | $ | – | | | $ | 1,217,606 | |
The following tables summarize derivatives held by the Fund and their impact on the Fund's results of operations (see Note 3 in Notes to Financial Statements).
The location and value of derivative instruments (categorized by risk exposure) on the Statement of Assets and Liabilities as of December 31, 2022, was as follows:
| | Location | | Equity Risk | | | Interest Rate Risk | | | Total | |
Assets - Purchased options | | Investments, at value | | $ | 1,459,295 | | | $ | 206,640 | | | $ | 1,665,935 | |
Liabilities - Written options | | Options written, at value | | $ | 850,952 | | | $ | 366,654 | | | $ | 1,217,606 | |
The location and effect of derivative instruments (categorized by risk exposure) on the Statement of Operations for the period ended December 31, 2022, was as follows:
| | Realized Gain/(Loss) on Derivatives Recognized in Income | |
| | Location | | Equity Risk | | | Interest Rate Risk | | | Total | |
Purchased options | | Investments | | $ | (134,142 | ) | | $ | 141,951 | | | $ | 7,809 | |
Written options | | Written Options | | | 133,336 | | | | (251,314 | ) | | | (117,978 | ) |
| | | | $ | (806 | ) | | $ | (109,363 | ) | | $ | (110,169 | ) |
| | Change in Unrealized Appreciation/(Depreciation) on Derivatives Recognized in Income | |
| | Location | | Equity Risk | | | Interest Rate Risk | | | Total | |
Purchased options | | Investments | | $ | (208,313 | ) | | $ | 134,429 | | | $ | (73,884 | ) |
Written options | | Written Options | | | 150,919 | | | | (241,124 | ) | | | (90,205 | ) |
| | | | $ | (57,394 | ) | | $ | (106,695 | ) | | $ | (164,089 | ) |
Portfolio Holdings Summary
Asset Type | | % of Net Assets | |
Exchange Traded Funds | | | 38.45 | % |
Purchased Options | | | 117.62 | |
Total Investments | | | 156.07 | |
Written Options | | | (85.97 | ) |
Assets in Excess of Other Liabilities | | | 29.90 | |
Net Assets | | | 100.00 | % |
The accompanying notes are an integral part of these financial statements.
Milliman 6-Month Buffered S&P 500 with Par Up Outcome Fund - Mar/Sep
Schedule of Investments
December 31, 2022
| | Shares | | | Value | |
EXCHANGE TRADED FUNDS - 36.69% | | | | | | |
iShares 0-3 Month Treasury Bond ETF (a) | | | 1,039 | | | $ | 104,045 | |
Schwab Short-Term U.S. Treasury ETF (a) | | | 2,121 | | | | 102,317 | |
SPDR Portfolio Short Term Treasury ETF (a) | | | 1,770 | | | | 51,135 | |
Vanguard Short-Term Treasury ETF (a) | | | 1,772 | | | | 102,457 | |
TOTAL EXCHANGE TRADED FUNDS (Cost $368,808) | | | | | | | 359,954 | |
| | Contracts | | | Notional Amount | | | | |
PURCHASED OPTIONS - 104.99% (b)(c) | | | | | | | | | | | | |
CALL OPTIONS - 98.37% | | | | | | | | | | | | |
S&P 500® Mini Index, Expires 3/10/2023, Strike Price $411.04 | | | 20 | | | $ | 767,900 | | | | 8,824 | |
S&P 500® Mini Index, Expires 3/10/2023, Strike Price $0.62 | | | 25 | | | | 959,875 | | | | 956,148 | |
| | | | | | | | | | | 964,972 | |
PUT OPTIONS - 6.62% | | | | | | | | | | | | |
iShares 20+ Year Treasury Bond ETF, Expires 3/10/2023, Strike Price $102.90 | | | 97 | | | | 965,732 | | | | 51,887 | |
iShares iBoxx $Investment Grade Corporate Bond ETF, Expires 3/10/2023, Strike Price $103.15 | | | 97 | | | | 1,022,671 | | | | 12,974 | |
S&P 500® Mini Index, Expires 3/10/2023, Strike Price $165.03 | | | 25 | | | | 959,875 | | | | 64 | |
| | | | | | | | | | | 64,925 | |
TOTAL PURCHASED OPTIONS (Cost $1,122,783) | | | | | | | | | | | 1,029,897 | |
| | | | | | | | | | | | |
Total Investments (Cost $1,491,591) - 141.68% | | | | | | | | | | | 1,389,851 | |
Liabilities in Excess of Other Assets - (41.68)% | | | | | | | | | | | (408,898 | ) |
TOTAL NET ASSETS - 100.00% | | | | | | | | | | $ | 980,953 | |
Percentages are stated as a percent of net assets.
| (a) | All or a portion of each of these securities is segregated as collateral for written options. The aggregate value of the securities segregated as collateral for written options is $359,954. |
| (c) | Purchased option contracts are held in connection with corresponding written option contracts. |
SCHEDULE OF OPTIONS WRITTEN
December 31, 2022
Description | | Expiration | | | Strike Price | | | Contracts | | | Notional Amount | | | Value | |
CALL OPTIONS | | | | | | | | | | | | | | | | | | |
S&P 500® Mini Index | | 3/10/2023 | | | $ | 165.03 | | | 25 | | | $ | (959,875 | ) | | $ | (548,647 | ) |
| | | | | | | | | | | | | | | | | (548,647 | ) |
PUT OPTIONS | | | | | | | | | | | | | | | | | | |
iShares 20+ Year Treasury Bond ETF | | 3/10/2023 | | | $ | 108.32 | | | 97 | | | | (965,732 | ) | | | (89,945 | ) |
iShares iBoxx $Investment Grade Corporate Bond ETF | | 3/10/2023 | | | $ | 108.58 | | | 97 | | | | (1,022,671 | ) | | | (37,804 | ) |
S&P 500® Mini Index | | 3/10/2023 | | | $ | 369.94 | | | 25 | | | | (959,875 | ) | | | (21,248 | ) |
| | | | | | | | | | | | | | | | | (148,997 | ) |
TOTAL OPTIONS WRITTEN (Premiums Received $730,117) | | | | | | | | | | | | | | | | $ | (697,644 | ) |
The accompanying notes are an integral part of these financial statements.
Milliman 6-Month Buffered S&P 500 with Par Up Outcome Fund - Mar/Sep
Schedule of Investments (Concluded)
December 31, 2022
The following is a summary of the fair valuations according to the inputs used as of December 31, 2022 in valuing the Fund’s assets and liabilities (see Note 2 in Notes to Financial Statements):
| | Level 1 | | | Level 2 | | | Level 3 | | | Total | |
Assets | | | | | | | | | | | | | | | | |
Purchased Options | | $ | – | | | $ | 1,029,897 | | | $ | – | | | $ | 1,029,897 | |
Exchange Traded Funds | | | 359,954 | | | | – | | | | – | | | | 359,954 | |
Total Assets | | $ | 359,954 | | | $ | 1,029,897 | | | $ | – | | | $ | 1,389,851 | |
| | | | | | | | | | | | | | | | |
Liabilities | | | | | | | | | | | | | | | | |
Options Written | | $ | – | | | $ | 697,644 | | | $ | – | | | $ | 697,644 | |
Total Liabilities | | $ | – | | | $ | 697,644 | | | $ | – | | | $ | 697,644 | |
The following tables summarize derivatives held by the Fund and their impact on the Fund's results of operations (see Note 3 in Notes to Financial Statements).
The location and value of derivative instruments (categorized by risk exposure) on the Statement of Assets and Liabilities as of December 31, 2022, was as follows:
| | Location | | Equity Risk | | | Interest Rate Risk | | | Total | |
Assets - Purchased options | | Investments, at value | | $ | 965,036 | | | $ | 64,861 | | | $ | 1,029,897 | |
Liabilities - Written options | | Options written, at value | | $ | 569,895 | | | $ | 127,749 | | | $ | 697,644 | |
The location and effect of derivative instruments (categorized by risk exposure) on the Statement of Operations for the period ended December 31, 2022, was as follows:
| | Realized Gain/(Loss) on Derivatives Recognized in Income | |
| | Location | | Equity Risk | | | Interest Rate Risk | | | Total | |
Purchased options | | Investments | | $ | (99,676 | ) | | $ | 164,222 | | | $ | 64,546 | |
Written options | | Written Options | | | 81,620 | | | | (234,450 | ) | | | (152,830 | ) |
| | | | $ | (18,056 | ) | | $ | (70,228 | ) | | $ | (88,284 | ) |
| | Change in Unrealized Appreciation/(Depreciation) on Derivatives Recognized in Income | |
| | Location | | Equity Risk | | | Interest Rate Risk | | | Total | |
Purchased options | | Investments | | $ | (101,826 | ) | | $ | 8,940 | | | $ | (92,886 | ) |
Written options | | Written Options | | | 69,092 | | | | (36,619 | ) | | | 32,473 | |
| | | | $ | (32,734 | ) | | $ | (27,679 | ) | | $ | (60,413 | ) |
Portfolio Holdings Summary
Asset Type | | % of Net Assets | |
Exchange Traded Funds | | | 36.69 | % |
Purchased Options | | | 104.99 | |
Total Investments | | | 141.68 | |
Written Options | | | (71.12 | ) |
Assets in Excess of Other Liabilities | | | 29.44 | |
Net Assets | | | 100.00 | % |
The accompanying notes are an integral part of these financial statements.
Milliman 6-Month Buffered S&P 500 with Par Up Outcome Fund - Apr/Oct
Schedule of Investments
December 31, 2022
| | Shares | | | Value | |
EXCHANGE TRADED FUNDS - 32.36% | | | | | | |
iShares 0-3 Month Treasury Bond ETF (a) | | | 707 | | | $ | 70,799 | |
iShares iBoxx $Investment Grade Corporate Bond ETF (a) | | | 508 | | | | 53,558 | |
SPDR Portfolio Intermediate Term Corporate Bond ETF (a) | | | 3,313 | | | | 105,453 | |
Vanguard Intermediate-Term Corporate Bond ETF (a) | | | 1,372 | | | | 106,344 | |
Vanguard Short-Term Treasury ETF (a) | | | 406 | | | | 23,475 | |
TOTAL EXCHANGE TRADED FUNDS (Cost $358,194) | | | | | | | 359,629 | |
| | Principal Amount | | | | |
U.S. TREASURY NOTE - 23.47% | | | | | | |
United States Treasury Note, 0.625%, 10/15/2024 (a) | | $ | 279,100 | | | | 260,839 | |
TOTAL U.S. TREASURY NOTE (Cost $261,513) | | | | | | | 260,839 | |
| | Contracts | | | Notional Amount | | | | |
PURCHASED OPTIONS - 107.02% (b)(c) | | | | | | | | | |
CALL OPTIONS - 107.01% | | | | | | | | | | | | |
S&P 500® Mini Index, Expires 4/10/2023, Strike Price $358.87 | | | 22 | | | $ | 844,690 | | | | 80,789 | |
S&P 500® Mini Index, Expires 4/10/2023, Strike Price $0.54 | | | 29 | | | | 1,113,455 | | | | 1,108,727 | |
| | | | | | | | | | | 1,189,516 | |
PUT OPTIONS - 0.01% | | | | | | | | | | | | |
S&P 500® Mini Index, Expires 4/10/2023, Strike Price $144.09 | | | 29 | | | | 1,113,455 | | | | 150 | |
| | | | | | | | | | | 150 | |
TOTAL PURCHASED OPTIONS (Cost $1,090,116) | | | | | | | | | | | 1,189,666 | |
| | | | | | | | | | | | |
Total Investments (Cost $1,709,823) - 162.85% | | | | | | | | | | | 1,810,134 | |
Liabilities in Excess of Other Assets - (62.85)% | | | | | | | | | | | (698,679 | ) |
TOTAL NET ASSETS - 100.00% | | | | | | | | | | $ | 1,111,455 | |
Percentages are stated as a percent of net assets.
| (a) | All or a portion of each of these securities is segregated as collateral for written options. The aggregate value of the securities segregated as collateral for written options is $620,468. |
| (c) | Purchased option contracts are held in connection with corresponding written option contracts. |
SCHEDULE OF OPTIONS WRITTEN
December 31, 2022
Description | | Expiration | | | Strike Price | | | Contracts | | | Notional Amount | | | Value | |
CALL OPTIONS | | | | | | | | | | | | | | | | | | | | |
S&P 500® Mini Index | | | 4/10/2023 | | | $ | 144.09 | | | | 29 | | | $ | (1,113,455 | ) | | $ | (697,592 | ) |
| | | | | | | | | | | | | | | | | | | (697,592 | ) |
PUT OPTIONS | | | | | | | | | | | | | | | | | | | | |
S&P 500® Mini Index | | | 4/10/2023 | | | $ | 322.98 | | | | 29 | | | | (1,113,455 | ) | | | (7,476 | ) |
| | | | | | | | | | | | | | | | | | | (7,476 | ) |
TOTAL OPTIONS WRITTEN (Premiums Received $658,517) | | | | | | | $ | (705,068 | ) |
The accompanying notes are an integral part of these financial statements.
Milliman 6-Month Buffered S&P 500 with Par Up Outcome Fund - Apr/Oct
Schedule of Investments (Concluded)
December 31, 2022
The following is a summary of the fair valuations according to the inputs used as of December 31, 2022 in valuing the Fund’s assets and liabilities (see Note 2 in Notes to Financial Statements):
| | Level 1 | | | Level 2 | | | Level 3 | | | Total | |
Assets | | | | | | | | | | | | | | | | |
Purchased Options | | $ | – | | | $ | 1,189,666 | | | $ | – | | | $ | 1,189,666 | |
Exchange Traded Funds | | | 359,629 | | | | – | | | | – | | | | 359,629 | |
U.S. Treasury Note | | | – | | | | 260,839 | | | | – | | | | 260,839 | |
Total Assets | | $ | 359,629 | | | $ | 1,450,505 | | | $ | – | | | $ | 1,810,134 | |
| | | | | | | | | | | | | | | | |
Liabilities | | | | | | | | | | | | | | | | |
Options Written | | $ | – | | | $ | 705,068 | | | $ | – | | | $ | 705,068 | |
Total Liabilities | | $ | – | | | $ | 705,068 | | | $ | – | | | $ | 705,068 | |
The following tables summarize derivatives held by the Fund and their impact on the Fund's results of operations (see Note 3 in Notes to Financial Statements).
The location and value of derivative instruments (categorized by risk exposure) on the Statement of Assets and Liabilities as of December 31, 2022, was as follows:
| | Location | | Equity Risk | | | Interest Rate Risk | | | Total | |
Assets - Purchased options | | Investments, at value | | $ | 1,189,666 | | | $ | – | | | $ | 1,189,666 | |
Liabilities - Written options | | Options written, at value | | $ | 705,068 | | | $ | – | | | $ | 705,068 | |
The location and effect of derivative instruments (categorized by risk exposure) on the Statement of Operations for the period ended December 31, 2022, was as follows:
| | Realized Gain/(Loss) on Derivatives Recognized in Income | |
| | Location | | Equity Risk | | | Interest Rate Risk | | | Total | |
Purchased options | | Investments | | $ | (287,774 | ) | | $ | 194,617 | | | $ | (93,157 | ) |
Written options | | Written Options | | | 161,184 | | | | (274,049 | ) | | | (112,865 | ) |
| | | | $ | (126,590 | ) | | $ | (79,432 | ) | | $ | (206,022 | ) |
| | Change in Unrealized Appreciation/(Depreciation) on Derivatives Recognized in Income | |
| | Location | | Equity Risk | | | Interest Rate Risk | | | Total | |
Purchased options | | Investments | | $ | 99,550 | | | $ | – | | | $ | 99,550 | |
Written options | | Written Options | | | (46,551 | ) | | | – | | | | (46,551 | ) |
| | | | $ | 52,999 | | | $ | – | | | $ | 52,999 | |
Portfolio Holdings Summary
Asset Type | | % of Net Assets | |
Exchange Traded Funds | | | 32.36 | % |
Purchased Options | | | 107.02 | |
U.S. Treasury Note | | | 23.47 | |
Total Investments | | | 162.85 | |
Written Options | | | (63.43 | ) |
Assets in Excess of Other Liabilities | | | 0.58 | |
Net Assets | | | 100.00 | % |
The accompanying notes are an integral part of these financial statements.
Milliman 6-Month Buffered S&P 500 with Par Up Outcome Fund - May/Nov
Schedule of Investments
December 31, 2022
| | Shares | | | Value | |
EXCHANGE TRADED FUNDS - 33.56% | | | | | | | | |
iShares 0-3 Month Treasury Bond ETF (a) | | | 1,038 | | | $ | 103,945 | |
iShares iBoxx $Investment Grade Corporate Bond ETF (a) | | | 732 | | | | 77,175 | |
SPDR Portfolio Intermediate Term Corporate Bond ETF (a) | | | 4,821 | | | | 153,453 | |
Vanguard Intermediate-Term Corporate Bond ETF (a) | | | 1,983 | | | | 153,702 | |
Vanguard Short-Term Treasury ETF (a) | | | 597 | | | | 34,519 | |
TOTAL EXCHANGE TRADED FUNDS (Cost $523,864) | | | | | | | 522,794 | |
| | Principal Amount | | | | |
U.S. TREASURY NOTE - 24.68% | | | | | | |
United States Treasury Note, 0.625%, 10/15/2024 (a) | | $ | 411,400 | | | | 384,482 | |
TOTAL U.S. TREASURY NOTE (Cost $384,891) | | | | | | | 384,482 | |
| | Contracts | | | Notional Amount | | | | |
PURCHASED OPTIONS - 101.54% (b)(c) | | | | | | | | | |
CALL OPTIONS - 101.50% | | | | | | | | | | | | |
S&P 500® Mini Index, Expires 5/10/2023, Strike Price $395.64 | | | 32 | | | $ | 1,228,640 | | | | 53,270 | |
S&P 500® Mini Index, Expires 5/10/2023, Strike Price $0.59 | | | 40 | | | | 1,535,800 | | | | 1,527,971 | |
| | | | | | | | | | | 1,581,241 | |
PUT OPTIONS - 0.04% | | | | | | | | | | | | |
S&P 500® Mini Index, Expires 5/10/2023, Strike Price $158.85 | | | 40 | | | | 1,535,800 | | | | 577 | |
| | | | | | | | | | | 577 | |
TOTAL PURCHASED OPTIONS (Cost $1,650,480) | | | | | | | | | | | 1,581,818 | |
| | | | | | | | | | | | |
Total Investments (Cost $2,559,235) - 159.78% | | | | | | | | | | | 2,489,094 | |
Liabilities in Excess of Other Assets - (59.78)% | | | | | | | | | | | (931,293 | ) |
TOTAL NET ASSETS - 100.00% | | | | | | | | | | $ | 1,557,801 | |
Percentages are stated as a percent of net assets.
| (a) | All or a portion of each of these securities is segregated as collateral for written options. The aggregate value of the securities segregated as collateral for written options is $907,276. |
| (c) | Purchased option contracts are held in connection with corresponding written option contracts. |
SCHEDULE OF OPTIONS WRITTEN
December 31, 2022
Description | | Expiration | | | Strike Price | | | Contracts | | | Notional Amount | | | Value | |
CALL OPTIONS | | | | | | | | | | | | | | | | | | |
S&P 500® Mini Index | | 5/10/2023 | | | $ | 158.85 | | | 40 | | | $ | (1,535,800 | ) | | $ | (905,258 | ) |
| | | | | | | | | | | | | | | | | (905,258 | ) |
PUT OPTIONS | | | | | | | | | | | | | | | | | | |
S&P 500® Mini Index | | 5/10/2023 | | | $ | 356.07 | | | 40 | | | | (1,535,800 | ) | | | (38,685 | ) |
| | | | | | | | | | | | | | | | | (38,685 | ) |
TOTAL OPTIONS WRITTEN (Premiums Received $987,579) | | | | | | | | | | | | | | | | $ | (943,943 | ) |
The accompanying notes are an integral part of these financial statements.
Milliman 6-Month Buffered S&P 500 with Par Up Outcome Fund - May/Nov
Schedule of Investments (Concluded)
December 31, 2022
The following is a summary of the fair valuations according to the inputs used as of December 31, 2022 in valuing the Fund’s assets and liabilities (see Note 2 in Notes to Financial Statements):
| | Level 1 | | | Level 2 | | | Level 3 | | | Total | |
Assets | | | | | | | | | | | | | | | | |
Purchased Options | | $ | – | | | $ | 1,581,818 | | | $ | – | | | $ | 1,581,818 | |
Exchange Traded Funds | | | 522,794 | | | | – | | | | – | | | | 522,794 | |
U.S. Treasury Note | | | – | | | | 384,482 | | | | – | | | | 384,482 | |
Total Assets | | $ | 522,794 | | | $ | 1,966,300 | | | $ | – | | | $ | 2,489,094 | |
| | | | | | | | | | | | | | | | |
Liabilities | | | | | | | | | | | | | | | | |
Options Written | | $ | – | | | $ | 943,943 | | | $ | – | | | $ | 943,943 | |
Total Liabilities | | $ | – | | | $ | 943,943 | | | $ | – | | | $ | 943,943 | |
The following tables summarize derivatives held by the Fund and their impact on the Fund's results of operations (see Note 3 in Notes to Financial Statements).
The location and value of derivative instruments (categorized by risk exposure) on the Statement of Assets and Liabilities as of December 31, 2022, was as follows:
| | Location | | Equity Risk | | | Interest Rate Risk | | | Total | |
Assets - Purchased options | | Investments, at value | | $ | 1,581,818 | | | $ | – | | | $ | 1,581,818 | |
Liabilities - Written options | | Options written, at value | | $ | 943,943 | | | $ | – | | | $ | 943,943 | |
The location and effect of derivative instruments (categorized by risk exposure) on the Statement of Operations for the period ended December 31, 2022, was as follows:
| | Realized Gain/(Loss) on Derivatives Recognized in Income | |
| | Location | | Equity Risk | | | Interest Rate Risk | | | Total | |
Purchased options | | Investments | | $ | (78,092 | ) | | $ | 74,755 | | | $ | (3,337 | ) |
Written options | | Written Options | | | 59,025 | | | | (150,687 | ) | | | (91,662 | ) |
| | | | $ | (19,067 | ) | | $ | (75,932 | ) | | $ | (94,999 | ) |
| | Change in Unrealized Appreciation/(Depreciation) on Derivatives Recognized in Income | |
| | Location | | Equity Risk | | | Interest Rate Risk | | | Total | |
Purchased options | | Investments | | $ | (68,662 | ) | | $ | – | | | $ | (68,662 | ) |
Written options | | Written Options | | | 43,636 | | | | – | | | | 43,636 | |
| | | | $ | (25,026 | ) | | $ | – | | | $ | (25,026 | ) |
Portfolio Holdings Summary
Asset Type | | % of Net Assets | |
Exchange Traded Funds | | | 33.56 | % |
Purchased Options | | | 101.54 | |
U.S. Treasury Note | | | 24.68 | |
Total Investments | | | 159.78 | |
Written Options | | | (60.59 | ) |
Assets in Excess of Other Liabilities | | | 0.81 | |
Net Assets | | | 100.00 | % |
The accompanying notes are an integral part of these financial statements.
Milliman 6-Month Buffered S&P 500 with Par Up Outcome Fund - Jun/Dec
Schedule of Investments
December 31, 2022
| | Shares | | | Value | |
EXCHANGE TRADED FUNDS - 33.90% | | | | | | | | |
iShares 0-3 Month Treasury Bond ETF (a) | | | 736 | | | $ | 73,703 | |
iShares iBoxx $Investment Grade Corporate Bond ETF (a) | | | 500 | | | | 52,715 | |
SPDR Portfolio Intermediate Term Corporate Bond ETF (a) | | | 3,383 | | | | 107,681 | |
Vanguard Intermediate-Term Corporate Bond ETF (a) | | | 1,379 | | | | 106,886 | |
Vanguard Short-Term Treasury ETF (a) | | | 424 | | | | 24,516 | |
TOTAL EXCHANGE TRADED FUNDS (Cost $370,328) | | | | | | | 365,501 | |
| | Principal Amount | | | | |
U.S. TREASURY NOTE - 25.21% | | | | | | |
United States Treasury Note, 0.750%, 12/31/2023 (a) | | $ | 282,600 | | | | 271,718 | |
TOTAL U.S. TREASURY NOTE (Cost $271,769) | | | | | | | 271,718 | |
| | Contracts | | | Notional Amount | | | | |
PURCHASED OPTIONS - 103.01% (b)(c) | | | | | | | | | |
CALL OPTIONS - 102.94% | | | | | | | | | | | | |
S&P 500® Mini Index, Expires 6/12/2023, Strike Price $399.06 | | | 23 | | | $ | 883,085 | | | | 41,540 | |
S&P 500® Mini Index, Expires 6/12/2023, Strike Price $0.60 | | | 28 | | | | 1,075,060 | | | | 1,068,237 | |
| | | | | | | | | | | 1,109,777 | |
PUT OPTIONS - 0.07% | | | | | | | | | | | | |
S&P 500® Mini Index, Expires 6/12/2023, Strike Price $160.22 | | | 28 | | | | 1,075,060 | | | | 718 | |
| | | | | | | | | | | 718 | |
TOTAL PURCHASED OPTIONS (Cost $1,152,320) | | | | | | | | | | | 1,110,495 | |
| | | | | | | | | | | | |
Total Investments (Cost $1,794,417) - 162.12% | | | | | | | | | | | 1,747,714 | |
Liabilities in Excess of Other Assets - (62.12)% | | | | | | | | | | | (669,682 | ) |
TOTAL NET ASSETS - 100.00% | | | | | | | | | | $ | 1,078,032 | |
Percentages are stated as a percent of net assets.
| (a) | All or a portion of each of these securities is segregated as collateral for written options. The aggregate value of the securities segregated as collateral for written options is $637,219. |
| (c) | Purchased option contracts are held in connection with corresponding written option contracts. |
SCHEDULE OF OPTIONS WRITTEN
December 31, 2022
Description | | Expiration | | | Strike Price | | | Contracts | | | Notional Amount | | | Value | |
CALL OPTIONS | | | | | | | | | | | | | | | | | | | | |
S&P 500® Mini Index | | | 6/12/2023 | | | $ | 160.22 | | | | 28 | | | $ | (1,075,060 | ) | | $ | (630,192 | ) |
| | | | | | | | | | | | | | | | | | | (630,192 | ) |
PUT OPTIONS | | | | | | | | | | | | | | | | | | | | |
S&P 500® Mini Index | | | 6/12/2023 | | | $ | 359.15 | | | | 28 | | | | (1,075,060 | ) | | | (34,851 | ) |
| | | | | | | | | | | | | | | | | | | (34,851 | ) |
TOTAL OPTIONS WRITTEN (Premiums Received $690,243) | | | | | | | | | | $ | (665,043 | ) |
The accompanying notes are an integral part of these financial statements.
Milliman 6-Month Buffered S&P 500 with Par Up Outcome Fund - Jun/Dec
Schedule of Investments (Concluded)
December 31, 2022
The following is a summary of the fair valuations according to the inputs used as of December 31, 2022 in valuing the Fund’s assets and liabilities (see Note 2 in Notes to Financial Statements):
| | Level 1 | | | Level 2 | | | Level 3 | | | Total | |
Assets | | | | | | | | | | | | | | | | |
Purchased Options | | $ | – | | | $ | 1,110,495 | | | $ | – | | | $ | 1,110,495 | |
Exchange Traded Funds | | | 365,501 | | | | – | | | | – | | | | 365,501 | |
U.S. Treasury Note | | | – | | | | 271,718 | | | | – | | | | 271,718 | |
Total Assets | | $ | 365,501 | | | $ | 1,382,213 | | | $ | – | | | $ | 1,747,714 | |
| | | | | | | | | | | | | | | | |
Liabilities | | | | | | | | | | | | | | | | |
Options Written | | $ | – | | | $ | 665,043 | | | $ | – | | | $ | 665,043 | |
Total Liabilities | | $ | – | | | $ | 665,043 | | | $ | – | | | $ | 665,043 | |
The following tables summarize derivatives held by the Fund and their impact on the Fund's results of operations (see Note 3 in Notes to Financial Statements).
The location and value of derivative instruments (categorized by risk exposure) on the Statement of Assets and Liabilities as of December 31, 2022, was as follows:
| | Location | | Equity Risk | | | Interest Rate Risk | | | Total | |
Assets - Purchased options | | Investments, at value | | $ | 1,110,495 | | | $ | – | | | $ | 1,110,495 | |
Liabilities - Written options | | Options written, at value | | $ | 665,043 | | | $ | – | | | $ | 665,043 | |
The location and effect of derivative instruments (categorized by risk exposure) on the Statement of Operations for the period ended December 31, 2022, was as follows:
| | Realized Gain/(Loss) on Derivatives Recognized in Income | |
| | Location | | Equity Risk | | | Interest Rate Risk | | | Total | |
Purchased options | | Investments | | $ | 493 | | | $ | (56,932 | ) | | $ | (56,439 | ) |
Written options | | Written Options | | | 6,068 | | | | 29,677 | | | | 35,745 | |
| | | | $ | 6,561 | | | $ | (27,255 | ) | | $ | (20,694 | ) |
| | Change in Unrealized Appreciation/(Depreciation) on Derivatives Recognized in Income | |
| | Location | | | Equity Risk | | | | Interest Rate Risk | | | | Total | |
Purchased options | | Investments | | $ | (41,825 | ) | | $ | – | | | $ | (41,825 | ) |
Written options | | Written Options | | | 25,200 | | | | – | | | | 25,200 | |
| | | | $ | (16,625 | ) | | $ | – | | | $ | (16,625 | ) |
Portfolio Holdings Summary
Asset Type | | % of Net Assets | |
Exchange Traded Funds | | | 33.90 | % |
Purchased Options | | | 103.01 | |
U.S. Treasury Note | | | 25.21 | |
Total Investments | | | 162.12 | |
Written Options | | | (61.69 | ) |
Liabilities in Excess of Other Assets | | | (0.43 | ) |
Net Assets | | | 100.00 | % |
The accompanying notes are an integral part of these financial statements.
Milliman 6-Month Parred Down S&P 500 with Par Up Outcome Fund - Jan/Jul
Schedule of Investments
December 31, 2022
| | Shares | | | Value | |
EXCHANGE TRADED FUNDS - 36.86% | | | | | | | | |
iShares 0-3 Month Treasury Bond ETF (a) | | | 824 | | | $ | 82,515 | |
Schwab Short-Term U.S. Treasury ETF (a) | | | 1,666 | | | | 80,368 | |
SPDR Portfolio Short Term Treasury ETF (a) | | | 1,391 | | | | 40,186 | |
Vanguard Short-Term Treasury ETF (a) | | | 1,392 | | | | 80,486 | |
TOTAL EXCHANGE TRADED FUNDS (Cost $293,492) | | | | | | | 283,555 | |
| | Contracts | | | Notional Amount | | | | |
PURCHASED OPTIONS - 119.71% (b)(c) | | | | | | | | | | | | |
CALL OPTIONS - 110.43% | | | | | | | | | | | | |
S&P 500® Mini Index, Expires 1/10/2023, Strike Price $385.47 | | | 15 | | | $ | 575,925 | | | | 6,590 | |
S&P 500® Mini Index, Expires 1/10/2023, Strike Price $0.40 | | | 22 | | | | 844,690 | | | | 843,245 | |
| | | | | | | | | | | 849,835 | |
PUT OPTIONS - 9.28% | | | | | | | | | | | | |
iShares 20+ Year Treasury Bond ETF, Expires 1/10/2023, Strike Price $108.70 | | | 72 | | | | 716,832 | | | | 64,897 | |
iShares iBoxx $Investment Grade Corporate Bond ETF, Expires 1/10/2023, Strike Price $105.47 | | | 74 | | | | 780,182 | | | | 6,559 | |
S&P 500® Mini Index, Expires 1/10/2023, Strike Price $154.58 | | | 22 | | | | 844,690 | | | | – | |
| | | | | | | | | | | 71,456 | |
TOTAL PURCHASED OPTIONS (Cost $940,210) | | | | | | | | | | | 921,291 | |
| | | | | | | | | | | | |
Total Investments (Cost $1,233,702) - 156.57% | | | | | | | | | | | 1,204,846 | |
Liabilities in Excess of Other Assets - (56.57)% | | | | | | | | | | | (435,310 | ) |
TOTAL NET ASSETS - 100.00% | | | | | | | | | | $ | 769,536 | |
Percentages are stated as a percent of net assets.
| (a) | All or a portion of each of these securities is segregated as collateral for written options. The aggregate value of the securities segregated as collateral for written options is $283,555. |
| (c) | Purchased option contracts are held in connection with corresponding written option contracts. |
SCHEDULE OF OPTIONS WRITTEN
December 31, 2022
Description | | Expiration | | | Strike Price | | | Contracts | | | Notional Amount | | | Value | |
CALL OPTIONS | | | | | | | | | | | | | | | | | | |
S&P 500® Mini Index | | 1/10/2023 | | | $ | 154.58 | | | 22 | | | $ | (844,690 | ) | | $ | (504,469 | ) |
| | | | | | | | | | | | | | | | | (504,469 | ) |
PUT OPTIONS | | | | | | | | | | | | | | | | | | |
iShares 20+ Year Treasury Bond ETF | | 1/10/2023 | | | $ | 114.42 | | | 72 | | | | (716,832 | ) | | | (105,966 | ) |
iShares iBoxx $Investment Grade Corporate Bond ETF | | 1/10/2023 | | | $ | 111.02 | | | 74 | | | | (780,182 | ) | | | (40,477 | ) |
S&P 500® Mini Index | | 1/10/2023 | | | $ | 385.47 | | | 11 | | | | (422,345 | ) | | | (5,706 | ) |
| | | | | | | | | | | | | | | | | (152,149 | ) |
TOTAL OPTIONS WRITTEN (Premiums Received $616,988) | | | | | | | | | | | | | | | | $ | (656,618 | ) |
The accompanying notes are an integral part of these financial statements.
Milliman 6-Month Parred Down S&P 500 with Par Up Outcome Fund - Jan/Jul
Schedule of Investments (Concluded)
December 31, 2022
The following is a summary of the fair valuations according to the inputs used as of December 31, 2022 in valuing the Fund’s assets and liabilities (see Note 2 in Notes to Financial Statements):
| | Level 1 | | | Level 2 | | | Level 3 | | | Total | |
Assets | | | | | | | | | | | | | | | | |
Purchased Options | | $ | – | | | $ | 921,291 | | | $ | – | | | $ | 921,291 | |
Exchange Traded Funds | | | 283,555 | | | | – | | | | – | | | | 283,555 | |
Total Assets | | $ | 283,555 | | | $ | 921,291 | | | $ | – | | | $ | 1,204,846 | |
| | | | | | | | | | | | | | | | |
Liabilities | | | | | | | | | | | | | | | | |
Options Written | | $ | – | | | $ | 656,618 | | | $ | – | | | $ | 656,618 | |
Total Liabilities | | $ | – | | | $ | 656,618 | | | $ | – | | | $ | 656,618 | |
The following tables summarize derivatives held by the Fund and their impact on the Fund's results of operations (see Note 3 in Notes to Financial Statements).
The location and value of derivative instruments (categorized by risk exposure) on the Statement of Assets and Liabilities as of December 31, 2022, was as follows:
| | Location | | Equity Risk | | | Interest Rate Risk | | | Total | |
Assets - Purchased options | | Investments, at value | | $ | 849,834 | | | $ | 71,457 | | | $ | 921,291 | |
Liabilities - Written options | | Options written, at value | | $ | 510,175 | | | $ | 146,443 | | | $ | 656,618 | |
The location and effect of derivative instruments (categorized by risk exposure) on the Statement of Operations for the period ended December 31, 2022, was as follows:
| | Realized Gain/(Loss) on Derivatives Recognized in Income | | | | | | | | | | | | |
| | Location | | Equity Risk | | | Interest Rate Risk | | | Total | |
Purchased options | | Investments | | $ | (199,569 | ) | | $ | 194,196 | | | $ | (5,373 | ) |
Written options | | Written Options | | | 105,087 | | | | (258,458 | ) | | | (153,371 | ) |
| | | | $ | (94,482 | ) | | $ | (64,262 | ) | | $ | (158,744 | ) |
| | Change in Unrealized Appreciation/(Depreciation) on Derivatives Recognized in Income | |
| | Location | | | Equity Risk | | | | Interest Rate Risk | | | | Total | |
Purchased options | | Investments | | $ | (41,823 | ) | | $ | 22,906 | | | $ | (18,917 | ) |
Written options | | Written Options | | | 28,380 | | | | (68,010 | ) | | | (39,630 | ) |
| | | | $ | (13,443 | ) | | $ | (45,104 | ) | | $ | (58,547 | ) |
Portfolio Holdings Summary
Asset Type | | % of Net Assets | |
Exchange Traded Funds | | | 36.86 | % |
Purchased Options | | | 119.71 | |
Total Investments | | | 156.57 | |
Written Options | | | (85.32 | ) |
Assets in Excess of Other Liabilities | | | 28.75 | |
Net Assets | | | 100.00 | % |
The accompanying notes are an integral part of these financial statements.
Milliman 6-Month Parred Down S&P 500 with Par Up Outcome Fund - Feb/Aug
Schedule of Investments
December 31, 2022
| | Shares | | | Value | |
EXCHANGE TRADED FUNDS - 39.43% | | | | | | | | |
iShares 0-3 Month Treasury Bond ETF (a) | | | 1,344 | | | $ | 134,588 | |
Schwab Short-Term U.S. Treasury ETF (a) | | | 2,727 | | | | 131,550 | |
SPDR Portfolio Short Term Treasury ETF (a) | | | 2,276 | | | | 65,754 | |
Vanguard Short-Term Treasury ETF (a) | | | 2,278 | | | | 131,714 | |
TOTAL EXCHANGE TRADED FUNDS (Cost $474,524) | | | | | | | 463,606 | |
| | Contracts | | | Notional Amount | | | | |
PURCHASED OPTIONS - 119.42% (b)(c) | | | | | | | | | |
CALL OPTIONS - 104.50% | | | | | | | | | | | | |
S&P 500® Mini Index, Expires 2/10/2023, Strike Price $421.03 | | | 24 | | | $ | 921,480 | | | | 2,089 | |
S&P 500® Mini Index, Expires 2/10/2023, Strike Price $0.44 | | | 32 | | | | 1,228,640 | | | | 1,226,669 | |
| | | | | | | | | | | 1,228,758 | |
PUT OPTIONS - 14.92% | | | | | | | | | | | | |
iShares 20+ Year Treasury Bond ETF, Expires 2/10/2023, Strike Price $111.57 | | | 115 | | | | 1,144,940 | | | | 136,356 | |
iShares iBoxx $Investment Grade Corporate Bond ETF, Expires 2/10/2023, Strike Price $108.17 | | | 119 | | | | 1,254,617 | | | | 38,995 | |
S&P 500® Mini Index, Expires 2/10/2023, Strike Price $168.85 | | | 32 | | | | 1,228,640 | | | | 20 | |
| | | | | | | | | | | 175,371 | |
TOTAL PURCHASED OPTIONS (Cost $1,465,852) | | | | | | | | | | | 1,404,129 | |
| | | | | | | | | | | | |
Total Investments (Cost $1,940,376) - 158.85% | | | | | | | | | | | 1,867,735 | |
Liabilities in Excess of Other Assets - (58.85)% | | | | | | | | | | | (691,866 | ) |
TOTAL NET ASSETS - 100.00% | | | | | | | | | | $ | 1,175,869 | |
Percentages are stated as a percent of net assets.
| (a) | All or a portion of each of these securities is segregated as collateral for written options. The aggregate value of the securities segregated as collateral for written options is $463,606. |
| (c) | Purchased option contracts are held in connection with corresponding written option contracts. |
SCHEDULE OF OPTIONS WRITTEN
December 31, 2022
Description | | Expiration | | | Strike Price | | | Contracts | | | Notional Amount | | | Value | |
CALL OPTIONS | | | | | | | | | | | | | | | | | | |
S&P 500® Mini Index | | 2/10/2023 | | | $ | 168.85 | | | 32 | | | $ | (1,228,640 | ) | | $ | (690,536 | ) |
| | | | | | | | | | | | | | | | | (690,536 | ) |
PUT OPTIONS | | | | | | | | | | | | | | | | | | |
iShares 20+ Year Treasury Bond ETF | | 2/10/2023 | | | $ | 117.44 | | | 115 | | | | (1,144,940 | ) | | | (210,001 | ) |
iShares iBoxx $Investment Grade Corporate Bond ETF | | 2/10/2023 | | | $ | 113.86 | | | 119 | | | | (1,254,617 | ) | | | (101,068 | ) |
S&P 500® Mini Index | | 2/10/2023 | | | $ | 421.03 | | | 16 | | | | (614,320 | ) | | | (57,418 | ) |
| | | | | | | | | | | | | | | | | (368,487 | ) |
TOTAL OPTIONS WRITTEN (Premiums Received $950,640) | | | | | | | | | | | | | | | | $ | (1,059,023 | ) |
The accompanying notes are an integral part of these financial statements.
Milliman 6-Month Parred Down S&P 500 with Par Up Outcome Fund - Feb/Aug
Schedule of Investments (Concluded)
December 31, 2022
The following is a summary of the fair valuations according to the inputs used as of December 31, 2022 in valuing the Fund’s assets and liabilities (see Note 2 in Notes to Financial Statements):
| | Level 1 | | | Level 2 | | | Level 3 | | | Total | |
Assets | | | | | | | | | | | | | | | | |
Purchased Options | | $ | – | | | $ | 1,404,129 | | | $ | – | | | $ | 1,404,129 | |
Exchange Traded Funds | | | 463,606 | | | | – | | | | – | | | | 463,606 | |
Total Assets | | $ | 463,606 | | | $ | 1,404,129 | | | $ | – | | | $ | 1,867,735 | |
| | | | | | | | | | | | | | | | |
Liabilities | | | | | | | | | | | | | | | | |
Options Written | | $ | – | | | $ | 1,059,023 | | | $ | – | | | $ | 1,059,023 | |
Total Liabilities | | $ | – | | | $ | 1,059,023 | | | $ | – | | | $ | 1,059,023 | |
The following tables summarize derivatives held by the Fund and their impact on the Fund's results of operations (see Note 3 in Notes to Financial Statements).
The location and value of derivative instruments (categorized by risk exposure) on the Statement of Assets and Liabilities as of December 31, 2022, was as follows:
| | Location | | Equity Risk | | | Interest Rate Risk | | | Total | |
Assets - Purchased options | | Investments, at value | | $ | 1,228,778 | | | $ | 175,351 | | | $ | 1,404,129 | |
Liabilities - Written options | | Options written, at value | | $ | 747,954 | | | $ | 311,069 | | | $ | 1,059,023 | |
The location and effect of derivative instruments (categorized by risk exposure) on the Statement of Operations for the period ended December 31, 2022, was as follows:
| | Realized Gain/(Loss) on Derivatives Recognized in Income | |
| | Location | | Equity Risk | | | Interest Rate Risk | | | Total | |
Purchased options | | Investments | | $ | (94,391 | ) | | $ | 85,639 | | | $ | (8,752 | ) |
Written options | | Written Options | | | 52,643 | | | | (147,672 | ) | | | (95,029 | ) |
| | | | $ | (41,748 | ) | | $ | (62,033 | ) | | $ | (103,781 | ) |
| | Change in Unrealized Appreciation/(Depreciation) on Derivatives Recognized in Income | |
| | Location | | Equity Risk | | | Interest Rate Risk | | | Total | |
Purchased options | | Investments | | $ | (175,784 | ) | | $ | 114,061 | | | $ | (61,723 | ) |
Written options | | Written Options | | | 96,314 | | | | (204,697 | ) | | | (108,383 | ) |
| | | | $ | (79,470 | ) | | $ | (90,636 | ) | | $ | (170,106 | ) |
Portfolio Holdings Summary
Asset Type | | % of Net Assets | |
Exchange Traded Funds | | | 39.43 | % |
Purchased Options | | | 119.42 | |
Total Investments | | | 158.85 | |
Written Options | | | (90.07 | ) |
Assets in Excess of Other Liabilities | | | 31.22 | |
Net Assets | | | 100.00 | % |
The accompanying notes are an integral part of these financial statements.
Milliman 6-Month Parred Down S&P 500 with Par Up Outcome Fund - Mar/Sep
Schedule of Investments
December 31, 2022
| | Shares | | | Value | |
EXCHANGE TRADED FUNDS - 37.51% | | | | | | | | |
iShares 0-3 Month Treasury Bond ETF (a) | | | 905 | | | $ | 90,627 | |
Schwab Short-Term U.S. Treasury ETF (a) | | | 1,847 | | | | 89,099 | |
SPDR Portfolio Short Term Treasury ETF (a) | | | 1,542 | | | | 44,548 | |
Vanguard Short-Term Treasury ETF (a) | | | 1,543 | | | | 89,217 | |
TOTAL EXCHANGE TRADED FUNDS (Cost $321,459) | | | | | | | 313,491 | |
| | Contracts | | | Notional Amount | | | | |
PURCHASED OPTIONS - 108.32% (b)(c) | | | | | | | | | | | | |
CALL OPTIONS - 101.57% | | | | | | | | | | | | |
S&P 500® Mini Index, Expires 3/10/2023, Strike Price $411.06 | | | 17 | | | $ | 652,715 | | | | 7,492 | |
S&P 500® Mini Index, Expires 3/10/2023, Strike Price $0.64 | | | 22 | | | | 844,690 | | | | 841,365 | |
| | | | | | | | | | | 848,857 | |
PUT OPTIONS - 6.75% | | | | | | | | | | | | |
iShares 20+ Year Treasury Bond ETF, Expires 3/10/2023, Strike Price $102.92 | | | 84 | | | | 836,304 | | | | 45,045 | |
iShares iBoxx $Investment Grade Corporate Bond ETF, Expires 3/10/2023, Strike Price $103.17 | | | 84 | | | | 885,612 | | | | 11,292 | |
S&P 500® Mini Index, Expires 3/10/2023, Strike Price $165.05 | | | 22 | | | | 844,690 | | | | 56 | |
| | | | | | | | | | | 56,393 | |
TOTAL PURCHASED OPTIONS (Cost $986,312) | | | | | | | | | | | 905,250 | |
| | | | | | | | | | | | |
Total Investments (Cost $1,307,771) - 145.83% | | | | | | | | | | | 1,218,741 | |
Liabilities in Excess of Other Assets - (45.83)% | | | | | | | | | | | (383,006 | ) |
TOTAL NET ASSETS - 100.00% | | | | | | | | | | $ | 835,735 | |
Percentages are stated as a percent of net assets.
| (a) | All or a portion of each of these securities is segregated as collateral for written options. The aggregate value of the securities segregated as collateral for written options is $313,491. |
| (c) | Purchased option contracts are held in connection with corresponding written option contracts. |
SCHEDULE OF OPTIONS WRITTEN
December 31, 2022
Description | | Expiration | | | Strike Price | | | Contracts | | | Notional Amount | | | Value | |
CALL OPTIONS | | | | | | | | | | | | | | | | | | |
S&P 500® Mini Index | | 3/10/2023 | | | $ | 165.05 | | | 22 | | | $ | (844,690 | ) | | $ | (482,766 | ) |
| | | | | | | | | | | | | | | | | (482,766 | ) |
PUT OPTIONS | | | | | | | | | | | | | | | | | | |
iShares 20+ Year Treasury Bond ETF | | 3/10/2023 | | | $ | 108.34 | | | 84 | | | | (836,304 | ) | | | (78,019 | ) |
iShares iBoxx $Investment Grade Corporate Bond ETF | | 3/10/2023 | | | $ | 108.60 | | | 84 | | | | (885,612 | ) | | | (32,862 | ) |
S&P 500® Mini Index | | 3/10/2023 | | | $ | 411.06 | | | 11 | | | | (422,345 | ) | | | (31,591 | ) |
| | | | | | | | | | | | | | | | | (142,472 | ) |
TOTAL OPTIONS WRITTEN (Premiums Received $641,974) | | | | | | | | | | | | | | | | $ | (625,238 | ) |
The accompanying notes are an integral part of these financial statements.
Milliman 6-Month Parred Down S&P 500 with Par Up Outcome Fund - Mar/Sep
Schedule of Investments (Concluded)
December 31, 2022
The following is a summary of the fair valuations according to the inputs used as of December 31, 2022 in valuing the Fund’s assets and liabilities (see Note 2 in Notes to Financial Statements):
| | Level 1 | | | Level 2 | | | Level 3 | | | Total | |
Assets | | | | | | | | | | | | | | | | |
Purchased Options | | $ | – | | | $ | 905,250 | | | $ | – | | | $ | 905,250 | |
Exchange Traded Funds | | | 313,491 | | | | – | | | | – | | | | 313,491 | |
Total Assets | | $ | 313,491 | | | $ | 905,250 | | | $ | – | | | $ | 1,218,741 | |
| | | | | | | | | | | | | | | | |
Liabilities | | | | | | | | | | | | | | | | |
Options Written | | $ | – | | | $ | 625,238 | | | $ | – | | | $ | 625,238 | |
Total Liabilities | | $ | – | | | $ | 625,238 | | | $ | – | | | $ | 625,238 | |
The following tables summarize derivatives held by the Fund and their impact on the Fund's results of operations (see Note 3 in Notes to Financial Statements).
The location and value of derivative instruments (categorized by risk exposure) on the Statement of Assets and Liabilities as of December 31, 2022, was as follows:
| | Location | | Equity Risk | | | Interest Rate Risk | | | Total | |
Assets - Purchased options | | Investments, at value | | $ | 848,913 | | | $ | 56,337 | | | $ | 905,250 | |
Liabilities - Written options | | Options written, at value | | $ | 514,357 | | | $ | 110,881 | | | $ | 625,238 | |
The location and effect of derivative instruments (categorized by risk exposure) on the Statement of Operations for the period ended December 31, 2022, was as follows:
| | Realized Gain/(Loss) on Derivatives Recognized in Income | |
| | Location | | | Equity Risk | | | | Interest Rate Risk | | | | Total | |
Purchased options | | Investments | | $ | (78,459 | ) | | $ | 144,766 | | | $ | 66,307 | |
Written options | | Written Options | | | 48,540 | | | | (206,118 | ) | | | (157,578 | ) |
| | | | $ | (29,919 | ) | | $ | (61,352 | ) | | $ | (91,271 | ) |
| | Change in Unrealized Appreciation/(Depreciation) on Derivatives Recognized in Income | |
| | Location | | Equity Risk | | | Interest Rate Risk | | | Total | |
Purchased options | | Investments | | $ | (88,889 | ) | | $ | 7,827 | | | $ | (81,062 | ) |
Written options | | Written Options | | | 48,533 | | | | (31,797 | ) | | | 16,736 | |
| | | | $ | (40,356 | ) | | $ | (23,970 | ) | | $ | (64,326 | ) |
Portfolio Holdings Summary
Asset Type | | % of Net Assets | |
Exchange Traded Funds | | | 37.51 | % |
Purchased Options | | | 108.32 | |
Total Investments | | | 145.83 | |
Written Options | | | (74.82 | ) |
Assets in Excess of Other Liabilities | | | 28.99 | |
Net Assets | | | 100.00 | % |
The accompanying notes are an integral part of these financial statements.
Milliman 6-Month Parred Down S&P 500 with Par Up Outcome Fund - Apr/Oct
Schedule of Investments
December 31, 2022
| | Shares | | | Value | |
EXCHANGE TRADED FUNDS - 32.46% | | | | | | | | |
iShares 0-3 Month Treasury Bond ETF (a) | | | 554 | | | $ | 55,478 | |
iShares iBoxx $Investment Grade Corporate Bond ETF (a) | | | 398 | | | | 41,961 | |
SPDR Portfolio Intermediate Term Corporate Bond ETF (a) | | | 2,596 | | | | 82,631 | |
Vanguard Intermediate-Term Corporate Bond ETF (a) | | | 1,075 | | | | 83,322 | |
Vanguard Short-Term Treasury ETF (a) | | | 318 | | | | 18,387 | |
TOTAL EXCHANGE TRADED FUNDS (Cost $280,570) | | | | | | | 281,779 | |
| | Principal Amount | | | | |
U.S. TREASURY NOTE - 23.54% | | | | | | |
United States Treasury Note, 0.625%, 10/15/2024 (a) | | $ | 218,700 | | | | 204,391 | |
TOTAL U.S. TREASURY NOTE (Cost $204,919) | | | | | | | 204,391 | |
| | Contracts | | | Notional Amount | | | | |
PURCHASED OPTIONS - 103.66% (b)(c) | | | | | | | | | | | | |
CALL OPTIONS - 103.65% | | | | | | | | | | | | |
S&P 500® Mini Index, Expires 4/10/2023, Strike Price $358.89 | | | 16 | | | $ | 614,320 | | | | 58,732 | |
S&P 500® Mini Index, Expires 4/10/2023, Strike Price $0.56 | | | 22 | | | | 844,690 | | | | 841,060 | |
| | | | | | | | | | | 899,792 | |
PUT OPTIONS - 0.01% | | | | | | | | | | | | |
S&P 500® Mini Index, Expires 4/10/2023, Strike Price $144.11 | | | 22 | | | | 844,690 | | | | 114 | |
| | | | | | | | | | | 114 | |
TOTAL PURCHASED OPTIONS (Cost $824,973) | | | | | | | | | | | 899,906 | |
| | | | | | | | | | | | |
Total Investments (Cost $1,310,462) - 159.66% | | | | | | | | | | | 1,386,076 | |
Liabilities in Excess of Other Assets - (59.66)% | | | | | | | | | | | (517,924 | ) |
TOTAL NET ASSETS - 100.00% | | | | | | | | | | $ | 868,152 | |
Percentages are stated as a percent of net assets.
| (a) | All or a portion of each of these securities is segregated as collateral for written options. The aggregate value of the securities segregated as collateral for written options is $486,170. |
| (c) | Purchased option contracts are held in connection with corresponding written option contracts. |
SCHEDULE OF OPTIONS WRITTEN
December 31, 2022
Description | | Expiration | | | Strike Price | | | Contracts | | | Notional Amount | | | Value | |
CALL OPTIONS | | | | | | | | | | | | | | | | | | |
S&P 500® Mini Index | | 4/10/2023 | | | $ | 144.11 | | | 22 | | | $ | (844,690 | ) | | $ | (529,164 | ) |
| | | | | | | | | | | | | | | | | (529,164 | ) |
PUT OPTIONS | | | | | | | | | | | | | | | | | | |
S&P 500® Mini Index | | 4/10/2023 | | | $ | 358.89 | | | 11 | | | | (422,345 | ) | | | (8,991 | ) |
| | | | | | | | | | | | | | | | | (8,991 | ) |
TOTAL OPTIONS WRITTEN (Premiums Received $497,329) | | | | | | | | | | | | | | | | $ | (538,155 | ) |
The accompanying notes are an integral part of these financial statements.
Milliman 6-Month Parred Down S&P 500 with Par Up Outcome Fund - Apr/Oct
Schedule of Investments (Concluded)
December 31, 2022
The following is a summary of the fair valuations according to the inputs used as of December 31, 2022 in valuing the Fund’s assets and liabilities (see Note 2 in Notes to Financial Statements):
| | Level 1 | | | Level 2 | | | Level 3 | | | Total | |
Assets | | | | | | | | | | | | | | | | |
Purchased Options | | $ | – | | | $ | 899,906 | | | $ | – | | | $ | 899,906 | |
Exchange Traded Funds | | | 281,779 | | | | – | | | | – | | | | 281,779 | |
U.S. Treasury Note | | | – | | | | 204,391 | | | | – | | | | 204,391 | |
Total Assets | | $ | 281,779 | | | $ | 1,104,297 | | | $ | – | | | $ | 1,386,076 | |
| | | | | | | | | | | | | | | | |
Liabilities | | | | | | | | | | | | | | | | |
Options Written | | $ | – | | | $ | 538,155 | | | $ | – | | | $ | 538,155 | |
Total Liabilities | | $ | – | | | $ | 538,155 | | | $ | – | | | $ | 538,155 | |
The following tables summarize derivatives held by the Fund and their impact on the Fund's results of operations (see Note 3 in Notes to Financial Statements).
The location and value of derivative instruments (categorized by risk exposure) on the Statement of Assets and Liabilities as of December 31, 2022, was as follows:
| | Location | | Equity Risk | | | Interest Rate Risk | | | Total | |
Assets - Purchased options | | Investments, at value | | $ | 899,906 | | | $ | – | | | $ | 899,906 | |
Liabilities - Written options | | Options written, at value | | $ | 538,155 | | | $ | – | | | $ | 538,155 | |
The location and effect of derivative instruments (categorized by risk exposure) on the Statement of Operations for the period ended
December 31, 2022, was as follows:
| | Realized Gain/(Loss) on Derivatives Recognized in Income | |
| | Location | | Equity Risk | | | Interest Rate Risk | | | Total | |
Purchased options | | Investments | | $ | (226,210 | ) | | $ | 156,677 | | | $ | (69,533 | ) |
Written options | | Written Options | | | 122,899 | | | | (220,228 | ) | | | (97,329 | ) |
| | | | $ | (103,311 | ) | | $ | (63,551 | ) | | $ | (166,862 | ) |
| | Change in Unrealized Appreciation/(Depreciation) on Derivatives Recognized in Income | |
| | Location | | Equity Risk | | | Interest Rate Risk | | | Total | |
Purchased options | | Investments | | $ | 74,934 | | | $ | – | | | $ | 74,934 | |
Written options | | Written Options | | | (40,826 | ) | | | – | | | | (40,826 | ) |
| | | | $ | 34,108 | | | $ | – | | | $ | 34,108 | |
Portfolio Holdings Summary
Asset Type | | % of Net Assets | |
Exchange Traded Funds | | | 32.46 | % |
Purchased Options | | | 103.66 | |
U.S. Treasury Note | | | 23.54 | |
Total Investments | | | 159.66 | |
Written Options | | | (61.99 | ) |
Assets in Excess of Other Liabilities | | | 2.33 | |
Net Assets | | | 100.00 | % |
The accompanying notes are an integral part of these financial statements.
Milliman 6-Month Parred Down S&P 500 with Par Up Outcome Fund - May/Nov
Schedule of Investments
December 31, 2022
| | Shares | | | Value | |
EXCHANGE TRADED FUNDS - 33.52% | | | | | | | | |
iShares 0-3 Month Treasury Bond ETF (a) | | | 600 | | | $ | 60,084 | |
iShares iBoxx $Investment Grade Corporate Bond ETF (a) | | | 424 | | | | 44,702 | |
SPDR Portfolio Intermediate Term Corporate Bond ETF (a) | | | 2,785 | | | | 88,647 | |
Vanguard Intermediate-Term Corporate Bond ETF (a) | | | 1,147 | | | | 88,904 | |
Vanguard Short-Term Treasury ETF (a) | | | 345 | | | | 19,948 | |
TOTAL EXCHANGE TRADED FUNDS (Cost $302,241) | | | | | | | 302,285 | |
| | Principal Amount | | | | |
U.S. TREASURY NOTE - 24.64% | | | | | | |
United States Treasury Note, 0.625%, 10/15/2024 (a) | | $ | 237,800 | | | | 222,241 | |
TOTAL U.S. TREASURY NOTE (Cost $222,671) | | | | | | | 222,241 | |
| | Contracts | | | Notional Amount | | | | |
PURCHASED OPTIONS - 96.54% (b)(c) | | | | | | | | | | | | |
CALL OPTIONS - 96.50% | | | | | | | | | | | | |
S&P 500® Mini Index, Expires 5/10/2023, Strike Price $395.66 | | | 18 | | | $ | 691,110 | | | | 29,946 | |
S&P 500® Mini Index, Expires 5/10/2023, Strike Price $0.61 | | | 22 | | | | 844,690 | | | | 840,340 | |
| | | | | | | | | | | 870,286 | |
PUT OPTIONS - 0.04% | | | | | | | | | | | | |
S&P 500® Mini Index, Expires 5/10/2023, Strike Price $158.87 | | | 22 | | | | 844,690 | | | | 318 | |
| | | | | | | | | | | 318 | |
TOTAL PURCHASED OPTIONS (Cost $895,542) | | | | | | | | | | | 870,604 | |
| | | | | | | | | | | | |
Total Investments (Cost $1,420,454) - 154.70% | | | | | | | | | | | 1,395,130 | |
Liabilities in Excess of Other Assets - (54.70)% | | | | | | | | | | | (493,346 | ) |
TOTAL NET ASSETS - 100.00% | | | | | | | | | | $ | 901,784 | |
Percentages are stated as a percent of net assets.
| (a) | All or a portion of each of these securities is segregated as collateral for written options. The aggregate value of the securities segregated as collateral for written options is $524,526. |
| (c) | Purchased option contracts are held in connection with corresponding written option contracts. |
SCHEDULE OF OPTIONS WRITTEN
December 31, 2022
Description | | Expiration | | | Strike Price | | | Contracts | | | Notional Amount | | | Value | |
CALL OPTIONS | | | | | | | | | | | | | | | | | | |
S&P 500® Mini Index | | 5/10/2023 | | | $ | 158.87 | | | 22 | | | $ | (844,690 | ) | | $ | (497,849 | ) |
| | | | | | | | | | | | | | | | | (497,849 | ) |
PUT OPTIONS | | | | | | | | | | | | | | | | | | |
S&P 500® Mini Index | | 5/10/2023 | | | $ | 395.66 | | | 11 | | | | (422,345 | ) | | | (25,828 | ) |
| | | | | | | | | | | | | | | | | (25,828 | ) |
TOTAL OPTIONS WRITTEN (Premiums Received $536,875) | | | | | | | | | | | | | | | | $ | (523,677 | ) |
The accompanying notes are an integral part of these financial statements.
Milliman 6-Month Parred Down S&P 500 with Par Up Outcome Fund - May/Nov
Schedule of Investments (Concluded)
December 31, 2022
The following is a summary of the fair valuations according to the inputs used as of December 31, 2022 in valuing the Fund’s assets and liabilities (see Note 2 in Notes to Financial Statements):
| | Level 1 | | | Level 2 | | | Level 3 | | | Total | |
Assets | | | | | | | | | | | | | | | | |
Purchased Options | | $ | – | | | $ | 870,604 | | | $ | – | | | $ | 870,604 | |
Exchange Traded Funds | | | 302,285 | | | | – | | | | – | | | | 302,285 | |
U.S. Treasury Note | | | – | | | | 222,241 | | | | – | | | | 222,241 | |
Total Assets | | $ | 302,285 | | | $ | 1,092,845 | | | $ | – | | | $ | 1,395,130 | |
| | | | | | | | | | | | | | | | |
Liabilities | | | | | | | | | | | | | | | | |
Options Written | | $ | – | | | $ | 523,677 | | | $ | – | | | $ | 523,677 | |
Total Liabilities | | $ | – | | | $ | 523,677 | | | $ | – | | | $ | 523,677 | |
The following tables summarize derivatives held by the Fund and their impact on the Fund's results of operations (see Note 3 in Notes to Financial Statements).
The location and value of derivative instruments (categorized by risk exposure) on the Statement of Assets and Liabilities as of December 31, 2022, was as follows:
| | Location | | Equity Risk | | | Interest Rate Risk | | | Total | |
Assets - Purchased options | | Investments, at value | | $ | 870,604 | | | $ | – | | | $ | 870,604 | |
Liabilities - Written options | | Options written, at value | | $ | 523,677 | | | $ | – | | | $ | 523,677 | |
The location and effect of derivative instruments (categorized by risk exposure) on the Statement of Operations for the period ended December 31, 2022, was as follows:
| | Realized Gain/(Loss) on Derivatives Recognized in Income | |
| | Location | | Equity Risk | | | Interest Rate Risk | | | Total | |
Purchased options | | Investments | | $ | (62,372 | ) | | $ | 62,563 | | | $ | 191 | |
Written options | | Written Options | | | 40,643 | | | | (125,693 | ) | | | (85,050 | ) |
| | | | $ | (21,729 | ) | | $ | (63,130 | ) | | $ | (84,859 | ) |
| | Change in Unrealized Appreciation/(Depreciation) on Derivatives Recognized in Income | |
| | Location | | Equity Risk | | | Interest Rate Risk | | | Total | |
Purchased options | | Investments | | $ | (24,938 | ) | | $ | – | | | $ | (24,938 | ) |
Written options | | Written Options | | | 13,198 | | | | – | | | | 13,198 | |
| | | | $ | (11,740 | ) | | $ | – | | | $ | (11,740 | ) |
Portfolio Holdings Summary
Asset Type | | % of Net Assets | |
Exchange Traded Funds | | | 33.52 | % |
Purchased Options | | | 96.54 | |
U.S. Treasury Note | | | 24.64 | |
Total Investments | | | 154.70 | |
Written Options | | | (58.07 | ) |
Assets in Excess of Other Liabilities | | | 3.37 | |
Net Assets | | | 100.00 | % |
The accompanying notes are an integral part of these financial statements.
Milliman 6-Month Parred Down S&P 500 with Par Up Outcome Fund - Jun/Dec
Schedule of Investments
December 31, 2022
| | Shares | | | Value | |
EXCHANGE TRADED FUNDS - 32.78% | | | | | | | | |
iShares 0-3 Month Treasury Bond ETF (a) | | | 630 | | | $ | 63,088 | |
iShares iBoxx $Investment Grade Corporate Bond ETF (a) | | | 428 | | | | 45,124 | |
SPDR Portfolio Intermediate Term Corporate Bond ETF (a) | | | 2,894 | | | | 92,116 | |
Vanguard Intermediate-Term Corporate Bond ETF (a) | | | 1,180 | | | | 91,462 | |
Vanguard Short-Term Treasury ETF (a) | | | 363 | | | | 20,989 | |
TOTAL EXCHANGE TRADED FUNDS (Cost $316,941) | | | | | | | 312,779 | |
| | Principal Amount | | | | |
U.S. TREASURY NOTE - 24.36% | | | | | | |
United States Treasury Note, 0.750%, 12/31/2023 (a) | | $ | 241,800 | | | | 232,489 | |
TOTAL U.S. TREASURY NOTE (Cost $232,533) | | | | | | | 232,489 | |
| | Contracts | | | Notional Amount | | | | |
PURCHASED OPTIONS - 99.60% (b)(c) | | | | | | | | | | | | |
CALL OPTIONS - 99.54% | | | | | | | | | | | | |
S&P 500® Mini Index, Expires 6/12/2023, Strike Price $399.08 | | | 19 | | | $ | 729,505 | | | | 34,297 | |
S&P 500® Mini Index, Expires 6/12/2023, Strike Price $0.62 | | | 24 | | | | 921,480 | | | | 915,584 | |
| | | | | | | | | | | 949,881 | |
PUT OPTIONS - 0.06% | | | | | | | | | | | | |
S&P 500® Mini Index, Expires 6/12/2023, Strike Price $160.24 | | | 24 | | | | 921,480 | | | | 616 | |
| | | | | | | | | | | 616 | |
TOTAL PURCHASED OPTIONS (Cost $985,895) | | | | | | | | | | | 950,497 | |
| | | | | | | | | | | | |
Total Investments (Cost $1,535,369) - 156.74% | | | | | | | | | | | 1,495,765 | |
Liabilities in Excess of Other Assets - (56.74)% | | | | | | | | | | | (541,487 | ) |
TOTAL NET ASSETS - 100.00% | | | | | | | | | | $ | 954,278 | |
Percentages are stated as a percent of net assets.
| (a) | All or a portion of each of these securities is segregated as collateral for written options. The aggregate value of the securities segregated as collateral for written options is $545,268. |
| (c) | Purchased option contracts are held in connection with corresponding written option contracts. |
SCHEDULE OF OPTIONS WRITTEN
December 31, 2022
Description | | Expiration | | | Strike Price | | | Contracts | | | Notional Amount | | | Value | |
CALL OPTIONS | | | | | | | | | | | | | | | | | | |
S&P 500® Mini Index | | 6/12/2023 | | | $ | 160.24 | | | 24 | | | $ | (921,480 | ) | | $ | (540,117 | ) |
| | | | | | | | | | | | | | | | | (540,117 | ) |
PUT OPTIONS | | | | | | | | | | | | | | | | | | |
S&P 500® Mini Index | | 6/12/2023 | | | $ | 399.08 | | | 12 | | | | (460,740 | ) | | | (32,459 | ) |
| | | | | | | | | | | | | | | | | (32,459 | ) |
TOTAL OPTIONS WRITTEN (Premiums Received $591,825) | | | | | | | | | | | | | | | | $ | (572,576 | ) |
The accompanying notes are an integral part of these financial statements.
Milliman 6-Month Parred Down S&P 500 with Par Up Outcome Fund - Jun/Dec
Schedule of Investments (Concluded)
December 31, 2022
The following is a summary of the fair valuations according to the inputs used as of December 31, 2022 in valuing the Fund’s assets and liabilities (see Note 2 in Notes to Financial Statements):
| | Level 1 | | | Level 2 | | | Level 3 | | | Total | |
Assets | | | | | | | | | | | | | | | | |
Purchased Options | | $ | – | | | $ | 950,497 | | | $ | – | | | $ | 950,497 | |
Exchange Traded Funds | | | 312,779 | | | | – | | | | – | | | | 312,779 | |
U.S. Treasury Note | | | – | | | | 232,489 | | | | – | | | | 232,489 | |
Total Assets | | $ | 312,779 | | | $ | 1,182,986 | | | $ | – | | | $ | 1,495,765 | |
| | | | | | | | | | | | | | | | |
Liabilities | | | | | | | | | | | | | | | | |
Options Written | | $ | – | | | $ | 572,576 | | | $ | – | | | $ | 572,576 | |
Total Liabilities | | $ | – | | | $ | 572,576 | | | $ | – | | | $ | 572,576 | |
The following tables summarize derivatives held by the Fund and their impact on the Fund's results of operations (see Note 3 in Notes to Financial Statements).
The location and value of derivative instruments (categorized by risk exposure) on the Statement of Assets and Liabilities as of December 31, 2022, was as follows:
| | Location | | Equity Risk | | | Interest Rate Risk | | | Total | |
Assets - Purchased options | | Investments, at value | | $ | 950,497 | | | $ | – | | | $ | 950,497 | |
Liabilities - Written options | | Options written, at value | | $ | 572,576 | | | $ | – | | | $ | 572,576 | |
The location and effect of derivative instruments (categorized by risk exposure) on the Statement of Operations for the period ended December 31, 2022, was as follows:
| | Realized Gain/(Loss) on Derivatives Recognized in Income | |
| | Location | | Equity Risk | | | Interest Rate Risk | | | Total | |
Purchased options | | Investments | | $ | (11,332 | ) | | $ | (48,347 | ) | | $ | (59,679 | ) |
Written options | | Written Options | | | 10,607 | | | | 24,813 | | | | 35,420 | |
| | | | $ | (725 | ) | | $ | (23,534 | ) | | $ | (24,259 | ) |
| | Change in Unrealized Appreciation/(Depreciation) on Derivatives Recognized in Income | |
| | Location | | | Equity Risk | | | | Interest Rate Risk | | | | Total | |
Purchased options | | Investments | | $ | (35,399 | ) | | $ | – | | | $ | (35,399 | ) |
Written options | | Written Options | | | 19,249 | | | | – | | | | 19,249 | |
| | | | $ | (16,150 | ) | | $ | – | | | $ | (16,150 | ) |
Portfolio Holdings Summary
Asset Type | | % of Net Assets | |
Exchange Traded Funds | | | 32.78 | % |
Purchased Options | | | 99.60 | |
U.S. Treasury Note | | | 24.36 | |
Total Investments | | | 156.74 | |
Written Options | | | (60.00 | ) |
Assets in Excess of Other Liabilities | | | 3.26 | |
Net Assets | | | 100.00 | % |
The accompanying notes are an integral part of these financial statements.
Milliman 1-Year Buffered S&P 500 with Spread Outcome Fund - Jan
Schedule of Investments
December 31, 2022
EXCHANGE TRADED FUNDS - 40.15% | | Shares | | | Value | |
| | | | | | |
iShares 0-3 Month Treasury Bond ETF (a) | | | 1,000 | | | $ | 100,140 | |
Schwab Short-Term U.S. Treasury ETF (a) | | | 1,968 | | | | 94,936 | |
SPDR Portfolio Short Term Treasury ETF (a) | | | 1,646 | | | | 47,553 | |
Vanguard Short-Term Treasury ETF (a) | | | 1,645 | | | | 95,114 | |
TOTAL EXCHANGE TRADED FUNDS (Cost $349,485) | | | | | | | 337,743 | |
| | Contracts | | | Notional Amount | | | | |
PURCHASED OPTIONS - 145.17% (b)(c) | | | | | | | | | |
CALL OPTIONS - 100.23% | | | | | | | | | | | | |
S&P 500® Mini Index, Expires 1/10/2023, Strike Price $475.58 | | | 22 | | | $ | 844,690 | | | | 5 | |
S&P 500® Mini Index, Expires 1/10/2023, Strike Price $0.48 | | | 22 | | | | 844,690 | | | | 843,069 | |
| | | | | | | | | | | 843,074 | |
PUT OPTIONS - 44.94% | | | | | | | | | | | | |
iShares 20+ Year Treasury Bond ETF, Expires 1/10/2023, Strike Price $134.71 | | | 70 | | | | 696,920 | | | | 244,875 | |
iShares iBoxx $Investment Grade Corporate Bond ETF, Expires 1/10/2023, Strike Price $122.88 | | | 77 | | | | 811,811 | | | | 133,186 | |
S&P 500® Mini Index, Expires 1/10/2023, Strike Price $187.29 | | | 22 | | | | 844,690 | | | | 5 | |
| | | | | | | | | | | 378,066 | |
TOTAL PURCHASED OPTIONS (Cost $1,154,745) | | | | | | | | | | | 1,221,140 | |
| | | | | | | | | | | | |
Total Investments (Cost $1,504,230) - 185.32% | | | | | | | | | | | 1,558,883 | |
Liabilities in Excess of Other Assets - (85.32)% | | | | | | | | | | | (717,680 | ) |
TOTAL NET ASSETS - 100.00% | | | | | | | | | | $ | 841,203 | |
Percentages are stated as a percent of net assets.
| (a) | All or a portion of each of these securities is segregated as collateral for written options. The aggregate value of the securities segregated as collateral for written options is $337,743. |
| (c) | Purchased option contracts are held in connection with corresponding written option contracts. |
SCHEDULE OF OPTIONS WRITTEN
December 31, 2022
Description | | Expiration | | | Strike Price | | | Contracts | | | Notional Amount | | | Value | |
CALL OPTIONS | | | | | | | | | | | | | | | | | | | | |
S&P 500® Mini Index | | | 1/10/2023 | | | $ | 187.29 | | | | 22 | | | $ | (844,690 | ) | | $ | (432,597 | ) |
| | | | | | | | | | | | | | | | | | | (432,597 | ) |
PUT OPTIONS | | | | | | | | | | | | | | | | | | | | |
iShares 20+ Year Treasury Bond ETF | | | 1/10/2023 | | | $ | 141.80 | | | | 70 | | | | (696,920 | ) | | | (294,443 | ) |
iShares iBoxx $Investment Grade Corporate | | | | | | | | | | | | | | | | | | | | |
Bond ETF | | | 1/10/2023 | | | $ | 129.35 | | | | 77 | | | | (811,811 | ) | | | (182,942 | ) |
S&P 500® Mini Index | | | 1/10/2023 | | | $ | 420.34 | | | | 22 | | | | (844,690 | ) | | | (79,477 | ) |
| | | | | | | | | | | | | | | | | | | (556,862 | ) |
TOTAL OPTIONS WRITTEN (Premiums Received $777,373) | | | | | | | | | | | | $ | (989,459 | ) |
The accompanying notes are an integral part of these financial statements.
Milliman 1-Year Buffered S&P 500 with Spread Outcome Fund - Jan
Schedule of Investments (Concluded)
December 31, 2022
The following is a summary of the fair valuations according to the inputs used as of December 31, 2022 in valuing the Fund’s assets and liabilities (see Note 2 in Notes to Financial Statements):
| | Level 1 | | | Level 2 | | | Level 3 | | | Total | |
Assets | | | | | | | | | | | | | | | | |
Purchased Options | | $ | – | | | $ | 1,221,140 | | | $ | – | | | $ | 1,221,140 | |
Exchange Traded Funds | | | 337,743 | | | | – | | | | – | | | | 337,743 | |
Total Assets | | $ | 337,743 | | | $ | 1,221,140 | | | $ | – | | | $ | 1,558,883 | |
| | | | | | | | | | | | | | | | |
Liabilities | | | | | | | | | | | | | | | | |
Options Written | | $ | – | | | $ | 989,459 | | | $ | – | | | $ | 989,459 | |
Total Liabilities | | $ | – | | | $ | 989,459 | | | $ | – | | | $ | 989,459 | |
The following tables summarize derivatives held by the Fund and their impact on the Fund's results of operations (see Note 3 in Notes to Financial Statements).
The location and value of derivative instruments (categorized by risk exposure) on the Statement of Assets and Liabilities as of December 31, 2022, was as follows:
| | Location | | Equity Risk | | | Interest Rate Risk | | | Total | |
Assets - Purchased options | | Investments, at value | | $ | 843,079 | | | $ | 378,061 | | | $ | 1,221,140 | |
Liabilities - Written options | | Options written, at value | | $ | 512,074 | | | $ | 477,385 | | | $ | 989,459 | |
The location and effect of derivative instruments (categorized by risk exposure) on the Statement of Operations for the period ended December 31, 2022, was as follows:
| | Change in Unrealized Appreciation/(Depreciation) on Derivatives Recognized in Income | |
| | Location | | Equity Risk | | | Interest Rate Risk | | | Total | |
Purchased options | | Investments | | $ | (236,328 | ) | | $ | 302,723 | | | $ | 66,395 | |
Written options | | Written Options | | | 147,871 | | | | (359,957 | ) | | | (212,086 | ) |
| | | | $ | (88,457 | ) | | $ | (57,234 | ) | | $ | (145,691 | ) |
Portfolio Holdings Summary
Asset Type | | % of Net Assets | |
Exchange Traded Funds | | | 40.15 | % |
Purchased Options | | | 145.17 | |
Total Investments | | | 185.32 | |
Written Options | | | (117.63 | ) |
Assets in Excess of Other Liabilities | | | 32.31 | |
Net Assets | | | 100.00 | % |
The accompanying notes are an integral part of these financial statements.
Milliman 1-Year Buffered S&P 500 with Spread Outcome Fund - Feb
Schedule of Investments
December 31, 2022
| | Shares | | | Value | |
EXCHANGE TRADED FUNDS - 38.99% | | | | | | | | |
iShares 0-3 Month Treasury Bond ETF (a) | | | 1,000 | | | $ | 100,140 | |
Schwab Short-Term U.S. Treasury ETF (a) | | | 1,988 | | | | 95,901 | |
SPDR Portfolio Short Term Treasury ETF (a) | | | 1,663 | | | | 48,044 | |
Vanguard Short-Term Treasury ETF (a) | | | 1,661 | | | | 96,039 | |
TOTAL EXCHANGE TRADED FUNDS (Cost $349,476) | | | | | | | 340,124 | |
| | Contracts | | | Notional Amount | | | | |
PURCHASED OPTIONS - 134.22% (b)(c) | | | | | | | | | | | | |
CALL OPTIONS - 96.68% | | | | | | | | | | | | |
S&P 500® Mini Index, Expires 2/10/2023, Strike Price $462.34 | | | 22 | | | $ | 844,690 | | | | 72 | |
S&P 500® Mini Index, Expires 2/10/2023, Strike Price $0.46 | | | 22 | | | | 844,690 | | | | 843,291 | |
| | | | | | | | | | | 843,363 | |
PUT OPTIONS - 37.54% | | | | | | | | | | | | |
iShares 20+ Year Treasury Bond ETF, Expires 2/10/2023, Strike Price $129.92 | | | 73 | | | | 726,788 | | | | 223,700 | |
iShares iBoxx $Investment Grade Corporate Bond ETF, Expires 2/10/2023, Strike Price $118.37 | | | 80 | | | | 843,440 | | | | 103,704 | |
S&P 500® Mini Index, Expires 2/10/2023, Strike Price $180.62 | | | 22 | | | | 844,690 | | | | 17 | |
| | | | | | | | | | | 327,421 | |
TOTAL PURCHASED OPTIONS (Cost $1,122,304) | | | | | | | | | | | 1,170,784 | |
| | | | | | | | | | | | |
Total Investments (Cost $1,471,780) - 173.21% | | | | | | | | | | | 1,510,908 | |
Liabilities in Excess of Other Assets - (73.21)% | | | | | | | | | | | (638,648 | ) |
TOTAL NET ASSETS - 100.00% | | | | | | | | | | $ | 872,260 | |
Percentages are stated as a percent of net assets.
| (a) | All or a portion of each of these securities is segregated as collateral for written options. The aggregate value of the securities segregated as collateral for written options is $340,124. |
| (c) | Purchased option contracts are held in connection with corresponding written option contracts. |
SCHEDULE OF OPTIONS WRITTEN
December 31, 2022
Description | | Expiration | | | Strike Price | | | Contracts | | | Notional Amount | | | Value | |
CALL OPTIONS | | | | | | | | | | | | | | | | | | | | |
S&P 500® Mini Index | | | 2/10/2023 | | | $ | 180.62 | | | | 22 | | | $ | (844,690 | ) | | $ | (448,983 | ) |
| | | | | | | | | | | | | | | | | | | (448,983 | ) |
PUT OPTIONS | | | | | | | | | | | | | | | | | | | | |
iShares 20+ Year Treasury Bond ETF | | | 2/10/2023 | | | $ | 136.76 | | | | 73 | | | | (726,788 | ) | | | (270,842 | ) |
iShares iBoxx $Investment Grade Corporate Bond ETF | | | 2/10/2023 | | | $ | 124.60 | | | | 80 | | | | (843,440 | ) | | | (152,471 | ) |
S&P 500® Mini Index | | | 2/10/2023 | | | $ | 405.38 | | | | 22 | | | | (844,690 | ) | | | (49,824 | ) |
| | | | | | | | | | | | | | | | | | | (473,137 | ) |
TOTAL OPTIONS WRITTEN (Premiums Received $755,813) | | | | | | | | | | | | | | | | | | $ | (922,120 | ) |
The accompanying notes are an integral part of these financial statements.
Milliman 1-Year Buffered S&P 500 with Spread Outcome Fund - Feb
Schedule of Investments (Concluded)
December 31, 2022
The following is a summary of the fair valuations according to the inputs used as of December 31, 2022 in valuing the Fund’s assets and liabilities (see Note 2 in Notes to Financial Statements):
| | Level 1 | | | Level 2 | | | Level 3 | | | Total | |
Assets | | | | | | | | | | | | | | | | |
Purchased Options | | $ | – | | | $ | 1,170,784 | | | $ | – | | | $ | 1,170,784 | |
Exchange Traded Funds | | | 340,124 | | | | – | | | | – | | | | 340,124 | |
Total Assets | | $ | 340,124 | | | $ | 1,170,784 | | | $ | – | | | $ | 1,510,908 | |
| | | | | | | | | | | | | | | | |
Liabilities | | | | | | | | | | | | | | | | |
Options Written | | $ | – | | | $ | 922,120 | | | $ | – | | | $ | 922,120 | |
Total Liabilities | | $ | – | | | $ | 922,120 | | | $ | – | | | $ | 922,120 | |
The following tables summarize derivatives held by the Fund and their impact on the Fund's results of operations (see Note 3 in Notes to Financial Statements).
The location and value of derivative instruments (categorized by risk exposure) on the Statement of Assets and Liabilities as of December 31, 2022, was as follows:
| | Location | | Equity Risk | | | Interest Rate Risk | | | Total | |
Assets - Purchased options | | Investments, at value | | $ | 843,380 | | | $ | 327,404 | | | $ | 1,170,784 | |
Liabilities - Written options | | Options written, at value | | $ | 498,807 | | | $ | 423,313 | | | $ | 922,120 | |
The location and effect of derivative instruments (categorized by risk exposure) on the Statement of Operations for the period ended December 31, 2022, was as follows:
| | Change in Unrealized Appreciation/(Depreciation) on Derivatives Recognized in Income | |
| | Location | | | Equity Risk | | | | Interest Rate Risk | | | | Total | |
Purchased options | | Investments | | $ | (204,419 | ) | | $ | 252,899 | | | $ | 48,480 | |
Written options | | Written Options | | | 141,074 | | | | (307,381 | ) | | | (166,307 | ) |
| | | | $ | (63,345 | ) | | $ | (54,482 | ) | | $ | (117,827 | ) |
Portfolio Holdings Summary
Asset Type | | % of Net Assets | |
Exchange Traded Funds | | | 38.99 | % |
Purchased Options | | | 134.22 | |
Total Investments | | | 173.21 | |
Written Options | | | (105.71 | ) |
Assets in Excess of Other Liabilities | | | 32.50 | |
Net Assets | | | 100.00 | % |
The accompanying notes are an integral part of these financial statements.
Milliman 1-Year Buffered S&P 500 with Spread Outcome Fund - Mar
Schedule of Investments
December 31, 2022
| | Shares | | | Value | |
EXCHANGE TRADED FUNDS - 38.21% | | | | | | | | |
iShares 0-3 Month Treasury Bond ETF (a) | | | 998 | | | $ | 99,940 | |
Schwab Short-Term U.S. Treasury ETF (a) | | | 1,966 | | | | 94,840 | |
SPDR Portfolio Short Term Treasury ETF (a) | | | 1,642 | | | | 47,437 | |
Vanguard Short-Term Treasury ETF (a) | | | 1,643 | | | | 94,998 | |
TOTAL EXCHANGE TRADED FUNDS (Cost $345,695) | | | | | | | 337,215 | |
| | Contracts | | | Notional Amount | | | | |
PURCHASED OPTIONS - 134.93% (b)(c) | | | | | | | | | | | | |
CALL OPTIONS - 104.30% | | | | | | | | | | | | |
S&P 500® Mini Index, Expires 3/10/2023, Strike Price $433.86 | | | 24 | | | $ | 921,480 | | | | 2,396 | |
S&P 500® Mini Index, Expires 3/10/2023, Strike Price $0.45 | | | 24 | | | | 921,480 | | | | 918,306 | |
| | | | | | | | | | | 920,702 | |
PUT OPTIONS - 30.63% | | | | | | | | | | | | |
iShares 20+ Year Treasury Bond ETF, Expires 3/10/2023, Strike Price $127.54 | | | 74 | | | | 736,744 | | | | 200,783 | |
iShares iBoxx $Investment Grade Corporate Bond ETF, Expires 3/10/2023, Strike Price $114.11 | | | 83 | | | | 875,069 | | | | 69,473 | |
S&P 500® Mini Index, Expires 3/10/2023, Strike Price $170.82 | | | 24 | | | | 921,480 | | | | 78 | |
| | | | | | | | | | | 270,334 | |
TOTAL PURCHASED OPTIONS (Cost $1,182,035) | | | | | | | | | | | 1,191,036 | |
| | | | | | | | | | | | |
Total Investments (Cost $1,527,730) - 173.14% | | | | | | | | | | | 1,528,251 | |
Liabilities in Excess of Other Assets - (73.14)% | | | | | | | | | | | (645,577 | ) |
TOTAL NET ASSETS - 100.00% | | | | | | | | | | $ | 882,674 | |
Percentages are stated as a percent of net assets.
| (a) | All or a portion of each of these securities is segregated as collateral for written options. The aggregate value of the securities segregated as collateral for written options is $337,215. |
| (c) | Purchased option contracts are held in connection with corresponding written option contracts. |
SCHEDULE OF OPTIONS WRITTEN
December 31, 2022
Description | | Expiration | | | Strike Price | | | Contracts | | | Notional Amount | | | Value | |
CALL OPTIONS | | | | | | | | | | | | | | | | | | |
S&P 500® Mini Index | | 3/10/2023 | | | $ | 170.82 | | | 24 | | | $ | (921,480 | ) | | $ | (512,924 | ) |
| | | | | | | | | | | | | | | | | (512,924 | ) |
PUT OPTIONS | | | | | | | | | | | | | | | | | | |
iShares 20+ Year Treasury Bond ETF | | 3/10/2023 | | | $ | 134.25 | | | 74 | | | | (736,744 | ) | | | (250,647 | ) |
iShares iBoxx $Investment Grade Corporate Bond ETF | | 3/10/2023 | | | $ | 120.12 | | | 83 | | | | (875,069 | ) | | | (120,234 | ) |
S&P 500® Mini Index | | 3/10/2023 | | | $ | 383.37 | | | 24 | | | | (921,480 | ) | | | (31,530 | ) |
| | | | | | | | | | | | | | | | | (402,411 | ) |
TOTAL OPTIONS WRITTEN (Premiums Received $797,283) | | | | | | | | | | | | | | | | $ | (915,335 | ) |
The accompanying notes are an integral part of these financial statements.
Milliman 1-Year Buffered S&P 500 with Spread Outcome Fund - Mar
Schedule of Investments (Concluded)
December 31, 2022
The following is a summary of the fair valuations according to the inputs used as of December 31, 2022 in valuing the Fund’s assets and liabilities (see Note 2 in Notes to Financial Statements):
| | Level 1 | | | Level 2 | | | Level 3 | | | Total | |
Assets | | | | | | | | | | | | | | | | |
Purchased Options | | $ | – | | | $ | 1,191,036 | | | $ | – | | | $ | 1,191,036 | |
Exchange Traded Funds | | | 337,215 | | | | – | | | | – | | | | 337,215 | |
Total Assets | | $ | 337,215 | | | $ | 1,191,036 | | | $ | – | | | $ | 1,528,251 | |
| | | | | | | | | | | | | | | | |
Liabilities | | | | | | | | | | | | | | | | |
Options Written | | $ | – | | | $ | 915,335 | | | $ | – | | | $ | 915,335 | |
Total Liabilities | | $ | – | | | $ | 915,335 | | | $ | – | | | $ | 915,335 | |
The following tables summarize derivatives held by the Fund and their impact on the Fund's results of operations (see Note 3 in Notes to Financial Statements).
The location and value of derivative instruments (categorized by risk exposure) on the Statement of Assets and Liabilities as of December 31, 2022, was as follows:
| | Location | | Equity Risk | | | Interest Rate Risk | | | Total | |
Assets - Purchased options | | Investments, at value | | $ | 920,780 | | | $ | 270,256 | | | $ | 1,191,036 | |
Liabilities - Written options | | Options written, at value | | $ | 544,454 | | | $ | 370,881 | | | $ | 915,335 | |
The location and effect of derivative instruments (categorized by risk exposure) on the Statement of Operations for the period ended December 31, 2022, was as follows:
| | Change in Unrealized Appreciation/(Depreciation) on Derivatives Recognized in Income | |
| | Location | | | Equity Risk | | | | Interest Rate Risk | | | | Total | |
Purchased options | | Investments | | $ | (175,040 | ) | | $ | 184,042 | | | $ | 9,002 | |
Written options | | Written Options | | | 125,412 | | | | (243,464 | ) | | | (118,052 | ) |
| | | | $ | (49,628 | ) | | $ | (59,422 | ) | | $ | (109,050 | ) |
Portfolio Holdings Summary
Asset Type | | % of Net Assets | |
Exchange Traded Funds | | | 38.21 | % |
Purchased Options | | | 134.93 | |
Total Investments | | | 173.14 | |
Written Options | | | (103.70 | ) |
Assets in Excess of Other Liabilities | | | 30.56 | |
Net Assets | | | 100.00 | % |
The accompanying notes are an integral part of these financial statements.
Milliman 1-Year Buffered S&P 500 with Spread Outcome Fund - Apr
Schedule of Investments
December 31, 2022
| | Shares | | | Value | |
EXCHANGE TRADED FUNDS - 38.44% | | | | | | | | |
iShares 0-3 Month Treasury Bond ETF (a) | | | 1,020 | | | $ | 102,143 | |
Schwab Short-Term U.S. Treasury ETF (a) | | | 2,025 | | | | 97,686 | |
SPDR Portfolio Short Term Treasury ETF (a) | | | 1,691 | | | | 48,853 | |
Vanguard Short-Term Treasury ETF (a) | | | 1,693 | | | | 97,889 | |
TOTAL EXCHANGE TRADED FUNDS (Cost $352,067) | | | | | | | 346,571 | |
| | Contracts | | | Notional Amount | | | | |
PURCHASED OPTIONS - 119.17% (b)(c) | | | | | | | | | | | | |
CALL OPTIONS - 97.76% | | | | | | | | | | | | |
S&P 500® Mini Index, Expires 4/10/2023, Strike Price $449.67 | | | 23 | | | $ | 883,085 | | | | 1,959 | |
S&P 500® Mini Index, Expires 4/10/2023, Strike Price $0.46 | | | 23 | | | | 883,085 | | | | 879,517 | |
| | | | | | | | | | | 881,476 | |
PUT OPTIONS - 21.41% | | | | | | | | | | | | |
iShares 20+ Year Treasury Bond ETF, Expires 4/10/2023, Strike Price $117.28 | | | 83 | | | | 826,348 | | | | 144,189 | |
iShares iBoxx $Investment Grade Corporate Bond ETF, Expires 4/10/2023, Strike Price $110.49 | | | 88 | | | | 927,784 | | | | 48,630 | |
S&P 500® Mini Index, Expires 4/10/2023, Strike Price $176.97 | | | 23 | | | | 883,085 | | | | 258 | |
| | | | | | | | | | | 193,077 | |
TOTAL PURCHASED OPTIONS (Cost $1,177,038) | | | | | | | | | | | 1,074,553 | |
| | | | | | | | | | | | |
Total Investments (Cost $1,529,105) - 157.61% | | | | | | | | | | | 1,421,124 | |
Liabilities in Excess of Other Assets - (57.61)% | | | | | | | | | | | (519,471 | ) |
TOTAL NET ASSETS - 100.00% | | | | | | | | | | $ | 901,653 | |
Percentages are stated as a percent of net assets.
| (a) | All or a portion of each of these securities is segregated as collateral for written options. The aggregate value of the securities segregated as collateral for written options is $346,571. |
| (c) | Purchased option contracts are held in connection with corresponding written option contracts. |
SCHEDULE OF OPTIONS WRITTEN
December 31, 2022
Description | | Expiration | | | Strike Price | | | Contracts | | | Notional Amount | | | Value | |
CALL OPTIONS | | | | | | | | | | | | | | | | | | | | |
S&P 500® Mini Index | | | 4/10/2023 | | | $ | 176.97 | | | | 23 | | | $ | (883,085 | ) | | $ | (478,551 | ) |
| | | | | | | | | | | | | | | | | | | (478,551 | ) |
PUT OPTIONS | | | | | | | | | | | | | | | | | | | | |
iShares 20+ Year Treasury Bond ETF | | | 4/10/2023 | | | $ | 123.45 | | | | 83 | | | | (826,348 | ) | | | (190,424 | ) |
iShares iBoxx $Investment Grade Corporate Bond ETF | | | 4/10/2023 | | | $ | 116.30 | | | | 88 | | | | (927,784 | ) | | | (93,405 | ) |
S&P 500® Mini Index | | | 4/10/2023 | | | $ | 397.17 | | | | 23 | | | | (883,085 | ) | | | (51,061 | ) |
| | | | | | | | | | | | | | | | | | | (334,890 | ) |
TOTAL OPTIONS WRITTEN (Premiums Received $792,213) | | | | | | | | | | | | | | | | | | $ | (813,441 | ) |
The accompanying notes are an integral part of these financial statements.
Milliman 1-Year Buffered S&P 500 with Spread Outcome Fund - Apr
Schedule of Investments (Concluded)
December 31, 2022
The following is a summary of the fair valuations according to the inputs used as of December 31, 2022 in valuing the Fund’s assets and liabilities (see Note 2 in Notes to Financial Statements):
| | Level 1 | | | Level 2 | | | Level 3 | | | Total | |
Assets | | | | | | | | | | | | | | | | |
Purchased Options | | $ | – | | | $ | 1,074,553 | | | $ | – | | | $ | 1,074,553 | |
Exchange Traded Funds | | | 346,571 | | | | – | | | | – | | | | 346,571 | |
Total Assets | | $ | 346,571 | | | $ | 1,074,553 | | | $ | – | | | $ | 1,421,124 | |
| | | | | | | | | | | | | | | | |
Liabilities | | | | | | | | | | | | | | | | |
Options Written | | $ | – | | | $ | 813,441 | | | $ | – | | | $ | 813,441 | |
Total Liabilities | | $ | – | | | $ | 813,441 | | | $ | – | | | $ | 813,441 | |
The following tables summarize derivatives held by the Fund and their impact on the Fund's results of operations (see Note 3 in Notes to Financial Statements).
The location and value of derivative instruments (categorized by risk exposure) on the Statement of Assets and Liabilities as of December 31, 2022, was as follows:
| | Location | | Equity Risk | | | Interest Rate Risk | | | Total | |
Assets - Purchased options | | Investments, at value | | $ | 881,735 | | | $ | 192,818 | | | $ | 1,074,553 | |
Liabilities - Written options | | Options written, at value | | $ | 529,612 | | | $ | 283,829 | | | $ | 813,441 | |
The location and effect of derivative instruments (categorized by risk exposure) on the Statement of Operations for the period ended December 31, 2022, was as follows:
| | Change in Unrealized Appreciation/(Depreciation) on Derivatives Recognized in Income | |
| | Location | | | Equity Risk | | | | Interest Rate Risk | | | | Total | |
Purchased options | | Investments | | $ | (201,821 | ) | | $ | 99,336 | | | $ | (102,485 | ) |
Written options | | Written Options | | | 130,167 | | | | (151,395 | ) | | | (21,228 | ) |
| | | | $ | (71,654 | ) | | $ | (52,059 | ) | | $ | (123,713 | ) |
Portfolio Holdings Summary
Asset Type | | % of Net Assets | |
Exchange Traded Funds | | | 38.44 | % |
Purchased Options | | | 119.17 | |
Total Investments | | | 157.61 | |
Written Options | | | (90.21 | ) |
Assets in Excess of Other Liabilities | | | 32.60 | |
Net Assets | | | 100.00 | % |
The accompanying notes are an integral part of these financial statements.
Milliman 1-Year Buffered S&P 500 with Spread Outcome Fund - May
Schedule of Investments
December 31, 2022
| | Shares | | | Value | |
EXCHANGE TRADED FUNDS - 36.10% | | | | | | |
iShares 0-3 Month Treasury Bond ETF (a) | | | 994 | | | $ | 99,539 | |
Schwab Short-Term U.S. Treasury ETF (a) | | | 1,975 | | | | 95,274 | |
SPDR Portfolio Short Term Treasury ETF (a) | | | 1,650 | | | | 47,669 | |
Vanguard Short-Term Treasury ETF (a) | | | 1,650 | | | | 95,403 | |
TOTAL EXCHANGE TRADED FUNDS (Cost $343,183) | | | | | | | 337,885 | |
PURCHASED OPTIONS - 118.87% (b)(c) | | Contracts | | | Notional Amount | | | | |
CALL OPTIONS - 104.97% | | | | | | | | | | | | |
S&P 500® Mini Index, Expires 5/10/2023, Strike Price $408.59 | | | 25 | | | $ | 959,875 | | | | 26,999 | |
S&P 500® Mini Index, Expires 5/10/2023, Strike Price $0.42 | | | 25 | | | | 959,875 | | | | 955,400 | |
| | | | | | | | | | | 982,399 | |
PUT OPTIONS - 13.90% | | | | | | | | | | | | |
iShares 20+ Year Treasury Bond ETF, Expires 5/10/2023, Strike Price $110.62 | | | 85 | | | | 846,260 | | | | 100,365 | |
iShares iBoxx $ Investment Grade Corporate Bond ETF, Expires 5/10/2023, Strike Price $106.30 | | | 89 | | | | 938,327 | | | | 29,428 | |
S&P 500® Mini Index, Expires 5/10/2023, Strike Price $160.46 | | | 25 | | | | 959,875 | | | | 374 | |
| | | | | | | | | | | 130,167 | |
TOTAL PURCHASED OPTIONS (Cost $1,176,052) | | | | | | | | | | | 1,112,566 | |
| | | | | | | | | | | | |
Total Investments (Cost $1,519,235) - 154.97% | | | | | | | | | | | 1,450,451 | |
Liabilities in Excess of Other Assets - (54.97)% | | | | | | | | | | | (514,539 | ) |
TOTAL NET ASSETS - 100.00% | | | | | | | | | | $ | 935,912 | |
Percentages are stated as a percent of net assets.
| (a) | All or a portion of each of these securities is segregated as collateral for written options. The aggregate value of the securities segregated as collateral for written options is $337,885. |
| (c) | Purchased option contracts are held in connection with corresponding written option contracts. |
SCHEDULE OF OPTIONS WRITTEN
December 31, 2022
Description | | Expiration | | | Strike Price | | | Contracts | | | Notional Amount | | | Value | |
CALL OPTIONS | | | | | | | | | | | | | | | | | | | | |
S&P 500® Mini Index | | | 5/10/2023 | | | $ | 160.46 | | | | 25 | | | $ | (959,875 | ) | | $ | (561,833 | ) |
| | | | | | | | | | | | | | | | | | | (561,833 | ) |
PUT OPTIONS | | | | | | | | | | | | | | | | | | | | |
iShares 20+ Year Treasury Bond ETF | | | 5/10/2023 | | | $ | 116.44 | | | | 85 | | | | (846,260 | ) | | | (140,520 | ) |
iShares iBoxx $ Investment Grade Corporate Bond ETF | | | 5/10/2023 | | | $ | 111.89 | | | | 89 | | | | (938,327 | ) | | | (60,721 | ) |
S&P 500® Mini Index | | | 5/10/2023 | | | $ | 360.12 | | | | 25 | | | | (959,875 | ) | | | (26,720 | ) |
| | | | | | | | | | | | | | | | | | | (227,961 | ) |
TOTAL OPTIONS WRITTEN (Premiums Received $792,821) | | | | | | | | | | | | | | $ | (789,794 | ) |
The accompanying notes are an integral part of these financial statements.
Milliman 1-Year Buffered S&P 500 with Spread Outcome Fund - May
Schedule of Investments (Concluded)
December 31, 2022
The following is a summary of the fair valuations according to the inputs used as of December 31, 2022 in valuing the Fund’s assets and liabilities (see Note 2 in Notes to Financial Statements):
| | Level 1 | | | Level 2 | | | Level 3 | | | Total | |
Assets | | | | | | | | | | | | |
Purchased Options | | $ | – | | | $ | 1,112,566 | | | $ | – | | | $ | 1,112,566 | |
Exchange Traded Funds | | | 337,885 | | | | – | | | | – | | | | 337,885 | |
Total Assets | | $ | 337,885 | | | $ | 1,112,566 | | | $ | – | | | $ | 1,450,451 | |
| | | | | | | | | | | | | | | | |
Liabilities | | | | | | | | | | | | | | | | |
Options Written | | $ | – | | | $ | 789,794 | | | $ | – | | | $ | 789,794 | |
Total Liabilities | | $ | – | | | $ | 789,794 | | | $ | – | | | $ | 789,794 | |
The following tables summarize derivatives held by the Fund and their impact on the Fund's results of operations (see Note 3 in Notes to Financial Statements).
The location and value of derivative instruments (categorized by risk exposure) on the Statement of Assets and Liabilities as of December 31, 2022, was as follows:
| | Location | | Equity Risk | | | Interest Rate Risk | | | Total | |
Assets - Purchased options | | Investments, at value | | $ | 982,773 | | | $ | 129,793 | | | $ | 1,112,566 | |
Liabilities - Written options | | Options written, at value | | $ | 588,553 | | | $ | 201,241 | | | $ | 789,794 | |
The location and effect of derivative instruments (categorized by risk exposure) on the Statement of Operations for the period ended December 31, 2022, was as follows:
| | Change in Unrealized Appreciation/(Depreciation) on Derivatives Recognized in Income | |
| | Location | | Equity Risk | | | Interest Rate Risk | | | Total | |
Purchased options | | Investments | | $ | (98,257 | ) | | $ | 34,772 | | | $ | (63,485 | ) |
Written options | | Written Options | | | 71,135 | | | | (68,108 | ) | | | 3,027 | |
| | | | $ | (27,122 | ) | | $ | (33,336 | ) | | $ | (60,458 | ) |
Portfolio Holdings Summary
Asset Type | | % of Net Assets | |
Exchange Traded Funds | | | 36.10 | % |
Purchased Options | | | 118.87 | |
Total Investments | | | 154.97 | |
Written Options | | | (84.38 | ) |
Assets in Excess of Other Liabilities | | | 29.41 |
|
Net Assets | | | 100.00 | % |
The accompanying notes are an integral part of these financial statements.
Milliman 1-Year Buffered S&P 500 with Spread Outcome Fund - Jun
Schedule of Investments
December 31, 2022
| | Shares | | | Value | |
EXCHANGE TRADED FUNDS - 35.31% | | | | | | |
iShares 0-3 Month Treasury Bond ETF (a) | | | 990 | | | $ | 99,139 | |
Schwab Short-Term U.S. Treasury ETF (a) | | | 1,982 | | | | 95,612 | |
SPDR Portfolio Short Term Treasury ETF (a) | | | 1,656 | | | | 47,842 | |
Vanguard Short-Term Treasury ETF (a) | | | 1,656 | | | | 95,749 | |
TOTAL EXCHANGE TRADED FUNDS (Cost $342,304) | | | | | | | 338,342 | |
PURCHASED OPTIONS - 120.57% (b)(c) | | Contracts | | | Notional Amount | | | | |
CALL OPTIONS - 108.49% | | | | | | | | | | | | |
S&P 500® Mini Index, Expires 6/12/2023, Strike Price $399.05 | | | 26 | | | $ | 998,270 | | | | 46,971 | |
S&P 500® Mini Index, Expires 6/12/2023, Strike Price $0.41 | | | 26 | | | | 998,270 | | | | 992,419 | |
| | | | | | | | | | | 1,039,390 | |
PUT OPTIONS - 12.08% | | | | | | | | | | | | |
iShares 20+ Year Treasury Bond ETF, Expires 6/12/2023, Strike Price $107.83 | | | 88 | | | | 876,128 | | | | 88,549 | |
iShares iBoxx $ Investment Grade Corporate Bond ETF, Expires 6/12/2023, Strike Price $104.79 | | | 90 | | | | 948,870 | | | | 26,624 | |
S&P 500® Mini Index, Expires 6/12/2023, Strike Price $156.44 | | | 26 | | | | 998,270 | | | | 613 | |
| | | | | | | | | | | 115,786 | |
TOTAL PURCHASED OPTIONS (Cost $1,181,351) | | | | | | | | | | | 1,155,176 | |
| | | | | | | | | | | | |
Total Investments (Cost $1,523,655) - 155.88% | | | | | | | | | | | 1,493,518 | |
Liabilities in Excess of Other Assets - (55.88)% | | | | | | | | | | | (535,409 | ) |
TOTAL NET ASSETS - 100.00% | | | | | | | | | | $ | 958,109 | |
Percentages are stated as a percent of net assets.
| (a) | All or a portion of each of these securities is segregated as collateral for written options. The aggregate value of the securities segregated as collateral for written options is $338,342. |
| (c) | Purchased option contracts are held in connection with corresponding written option contracts. |
SCHEDULE OF OPTIONS WRITTEN
December 31, 2022
Description | | Expiration | | | Strike Price | | | Contracts | | | Notional Amount | | | Value | |
CALL OPTIONS | | | | | | | | | | | | | | | | | | | | |
S&P 500® Mini Index | | | 6/12/2023 | | | $ | 156.44 | | | | 26 | | | $ | (998,270 | ) | | $ | (595,058 | ) |
| | | | | | | | | | | | | | | | | | | (595,058 | ) |
PUT OPTIONS | | | | | | | | | | | | | | | | | | | | |
iShares 20+ Year Treasury Bond ETF | | | 6/12/2023 | | | $ | 113.51 | | | | 88 | | | | (876,128 | ) | | | (126,280 | ) |
iShares iBoxx $ Investment Grade Corporate Bond ETF | | | 6/12/2023 | | | $ | 110.30 | | | | 90 | | | | (948,870 | ) | | | (54,228 | ) |
S&P 500® Mini Index | | | 6/12/2023 | | | $ | 351.09 | | | | 26 | | | | (998,270 | ) | | | (27,127 | ) |
| | | | | | | | | | | | | | | | | | | (207,635 | ) |
TOTAL OPTIONS WRITTEN (Premiums Received $788,831) | | | | | | | | | | | | | | | $ | (802,693 | ) |
The accompanying notes are an integral part of these financial statements.
Milliman 1-Year Buffered S&P 500 with Spread Outcome Fund - Jun
Schedule of Investments (Concluded)
December 31, 2022
The following is a summary of the fair valuations according to the inputs used as of December 31, 2022 in valuing the Fund’s assets and liabilities (see Note 2 in Notes to Financial Statements):
| | Level 1 | | | Level 2 | | | Level 3 | | | Total | |
Assets | | | | | | | | | | | | |
Purchased Options | | $ | – | | | $ | 1,155,176 | | | $ | – | | | $ | 1,155,176 | |
Exchange Traded Funds | | | 338,342 | | | | – | | | | – | | | | 338,342 | |
Total Assets | | $ | 338,342 | | | $ | 1,155,176 | | | $ | – | | | $ | 1,493,518 | |
| | | | | | | | | | | | | | | | |
Liabilities | | | | | | | | | | | | | | | | |
Options Written | | $ | – | | | $ | 802,693 | | | $ | – | | | $ | 802,693 | |
Total Liabilities | | $ | – | | | $ | 802,693 | | | $ | – | | | $ | 802,693 | |
The following tables summarize derivatives held by the Fund and their impact on the Fund's results of operations (see Note 3 in Notes to Financial Statements).
The location and value of derivative instruments (categorized by risk exposure) on the Statement of Assets and Liabilities as of December 31, 2022, was as follows:
| | Location | | Equity Risk | | | Interest Rate Risk | | | Total | |
Assets - Purchased options | | Investments, at value | | $ | 1,040,003 | | | $ | 115,173 | | | $ | 1,155,176 | |
Liabilities - Written options | | Options written, at value | | $ | 622,185 | | | $ | 180,508 | | | $ | 802,693 | |
The location and effect of derivative instruments (categorized by risk exposure) on the Statement of Operations for the period ended December 31, 2022, was as follows:
| | Change in Unrealized Appreciation/(Depreciation) on Derivatives Recognized in Income | |
| | Location | | Equity Risk | | | Interest Rate Risk | | | Total | |
Purchased options | | Investments | | $ | (57,588 | ) | | $ | 31,414 | | | $ | (26,174 | ) |
Written options | | Written Options | | | 44,732 | | | | (58,594 | ) | | | (13,862 | ) |
| | | | $ | (12,856 | ) | | $ | (27,180 | ) | | $ | (40,036 | ) |
Portfolio Holdings Summary
Asset Type | | % of Net Assets | |
Exchange Traded Funds | | | 35.31 | % |
Purchased Options | | | 120.57 | |
Total Investments | | | 155.88 | |
Written Options | | | (83.77 | ) |
Assets in Excess of Other Liabilities | | | 27.89 |
|
Net Assets | | | 100.00 | % |
The accompanying notes are an integral part of these financial statements.
Milliman 1-Year Buffered S&P 500 with Spread Outcome Fund - Jul
Schedule of Investments
December 31, 2022
| | Shares | | | Value | |
EXCHANGE TRADED FUNDS - 34.52% | | | | | | |
iShares 0-3 Month Treasury Bond ETF (a) | | | 985 | | | $ | 98,638 | |
Schwab Short-Term U.S. Treasury ETF (a) | | | 1,976 | | | | 95,322 | |
SPDR Portfolio Short Term Treasury ETF (a) | | | 1,650 | | | | 47,669 | |
Vanguard Short-Term Treasury ETF (a) | | | 1,651 | | | | 95,460 | |
TOTAL EXCHANGE TRADED FUNDS (Cost $341,258) | | | | | | | 337,089 | |
PURCHASED OPTIONS - 120.96% (b)(c) | | Contracts | | | Notional Amount | | | | |
CALL OPTIONS - 107.75% | | | | | | | | | |
S&P 500® Mini Index, Expires 7/10/2023, Strike Price $394.35 | | | 26 | | | $ | 998,270 | | | | 59,915 | |
S&P 500® Mini Index, Expires 7/10/2023, Strike Price $0.40 | | | 26 | | | | 998,270 | | | | 992,259 | |
| | | | | | | | | | | 1,052,174 | |
PUT OPTIONS - 13.21% | | | | | | | | | | | | |
iShares 20+ Year Treasury Bond ETF, Expires 7/10/2023, Strike Price $108.70 | | | 87 | | | | 866,172 | | | | 94,792 | |
iShares iBoxx $ Investment Grade Corporate Bond ETF, Expires 7/10/2023, Strike Price $105.47 | | | 90 | | | | 948,870 | | | | 33,404 | |
S&P 500® Mini Index, Expires 7/10/2023, Strike Price $154.58 | | | 26 | | | | 998,270 | | | | 827 | |
| | | | | | | | | | | 129,023 | |
TOTAL PURCHASED OPTIONS (Cost $1,175,621) | | | | | | | | | | | 1,181,197 | |
| | | | | | | | | | | | |
Total Investments (Cost $1,516,879) - 155.48% | | | | | | | | | | | 1,518,286 | |
Liabilities in Excess of Other Assets - (55.48)% | | | | | | | | | | | (541,729 | ) |
TOTAL NET ASSETS - 100.00% | | | | | | | | | | $ | 976,557 | |
Percentages are stated as a percent of net assets.
| (a) | All or a portion of each of these securities is segregated as collateral for written options. The aggregate value of the securities segregated as collateral for written options is $337,089. |
| (c) | Purchased option contracts are held in connection with corresponding written option contracts. |
SCHEDULE OF OPTIONS WRITTEN
December 31, 2022
Description | | Expiration | | | Strike Price | | | Contracts | | | Notional Amount | | | Value | |
CALL OPTIONS | | | | | | | | | | | | | | | |
S&P 500® Mini Index | | | 7/10/2023 | | | $ | 154.58 | | | | 26 | | | $ | (998,270 | ) | | $ | (600,698 | ) |
| | | | | | | | | | | | | | | | | | | (600,698 | ) |
PUT OPTIONS | | | | | | | | | | | | | | | | | | | | |
iShares 20+ Year Treasury Bond ETF | | | 7/10/2023 | | | $ | 114.42 | | | | 87 | | | | (866,172 | ) | | | (131,798 | ) |
iShares iBoxx $ Investment Grade Corporate Bond ETF | | | 7/10/2023 | | | $ | 111.02 | | | | 90 | | | | (948,870 | ) | | | (59,960 | ) |
S&P 500® Mini Index | | | 7/10/2023 | | | $ | 346.92 | | | | 26 | | | | (998,270 | ) | | | (28,284 | ) |
| | | | | | | | | | | | | | | | | | | (220,042 | ) |
TOTAL OPTIONS WRITTEN (Premiums Received $787,421) | | | | | | | | | | | | | | | $ | (820,740 | ) |
The accompanying notes are an integral part of these financial statements.
Milliman 1-Year Buffered S&P 500 with Spread Outcome Fund - Jul
Schedule of Investments (Concluded)
December 31, 2022
The following is a summary of the fair valuations according to the inputs used as of December 31, 2022 in valuing the Fund’s assets and liabilities (see Note 2 in Notes to Financial Statements):
| | Level 1 | | | Level 2 | | | Level 3 | | | Total | |
Assets | | | | | | | | | | | | | | | | |
Purchased Options | | $ | – | | | $ | 1,181,197 | | | $ | – | | | $ | 1,181,197 | |
Exchange Traded Funds | | | 337,089 | | | | – | | | | – | | | | 337,089 | |
Total Assets | | $ | 337,089 | | | $ | 1,181,197 | | | $ | – | | | $ | 1,518,286 | |
| | | | | | | | | | | | | | | | |
Liabilities | | | | | | | | | | | | | | | | |
Options Written | | $ | – | | | $ | 820,740 | | | $ | – | | | $ | 820,740 | |
Total Liabilities | | $ | – | | | $ | 820,740 | | | $ | – | | | $ | 820,740 | |
The following tables summarize derivatives held by the Fund and their impact on the Fund's results of operations (see Note 3 in Notes to Financial Statements).
The location and value of derivative instruments (categorized by risk exposure) on the Statement of Assets and Liabilities as of December 31, 2022, was as follows:
| | Location | | Equity Risk | | | Interest Rate Risk | | | Total | |
Assets - Purchased options | | Investments, at value | | $ | 1,053,001 | | | $ | 128,196 | | | $ | 1,181,197 | |
Liabilities - Written options | | Options written, at value | | $ | 628,982 | | | $ | 191,758 | | | $ | 820,740 | |
The location and effect of derivative instruments (categorized by risk exposure) on the Statement of Operations for the period ended December 31, 2022, was as follows:
| | Change in Unrealized Appreciation/(Depreciation) on Derivatives Recognized in Income | |
| | Location | | Equity Risk | | | Interest Rate Risk | | | Total | |
Purchased options | | Investments | | $ | (30,037 | ) | | $ | 35,613 | | | $ | 5,576 | |
Written options | | Written Options | | | 28,477 | | | | (61,796 | ) | | | (33,319 | ) |
| | | | $ | (1,560 | ) | | $ | (26,183 | ) | | $ | (27,743 | ) |
Portfolio Holdings Summary
Asset Type | | % of Net Assets | |
Exchange Traded Funds | | | 34.52 | % |
Purchased Options | | | 120.96 | |
Total Investments | | | 155.48 | |
Written Options | | | (84.05 | ) |
Assets in Excess of Other Liabilities | | | 28.57 |
|
Net Assets | | | 100.00 | % |
The accompanying notes are an integral part of these financial statements.
Milliman 1-Year Buffered S&P 500 with Spread Outcome Fund - Aug
Schedule of Investments
December 31, 2022
EXCHANGE TRADED FUNDS - 37.21% | | Shares | | | Value | |
iShares 0-3 Month Treasury Bond ETF (a) | | | 983 | | | $ | 98,438 | |
Schwab Short-Term U.S. Treasury ETF (a) | | | 1,987 | | | | 95,853 | |
SPDR Portfolio Short Term Treasury ETF (a) | | | 1,659 | | | | 47,929 | |
Vanguard Short-Term Treasury ETF (a) | | | 1,660 | | | | 95,980 | |
TOTAL EXCHANGE TRADED FUNDS (Cost $342,394) | | | | | | | 338,200 | |
PURCHASED OPTIONS - 120.71% (b)(c) | | Contracts | | | Notional Amount | | | | |
CALL OPTIONS - 103.29% | | | | | | | | | |
S&P 500® Mini Index, Expires 8/10/2023, Strike Price $430.48 | | | 24 | | | $ | 921,480 | | | | 23,644 | |
S&P 500® Mini Index, Expires 8/10/2023, Strike Price $0.44 | | | 24 | | | | 921,480 | | | | 914,880 | |
| | | | | | | | | | | 938,524 | |
PUT OPTIONS - 17.42% | | | | | | | | | | | | |
iShares 20+ Year Treasury Bond ETF, Expires 8/10/2023, Strike Price $111.57 | | | 85 | | | | 846,260 | | | | 113,366 | |
iShares iBoxx $ Investment Grade Corporate Bond ETF, Expires 8/10/2023, Strike Price $108.17 | | | 88 | | | | 927,784 | | | | 43,638 | |
S&P 500® Mini Index, Expires 8/10/2023, Strike Price $168.85 | | | 24 | | | | 921,480 | | | | 1,311 | |
| | | | | | | | | | | 158,315 | |
TOTAL PURCHASED OPTIONS (Cost $1,161,714) | | | | | | | | | | | 1,096,839 | |
| | | | | | | | | | | | |
Total Investments (Cost $1,504,108) - 157.92% | | | | | | | | | | | 1,435,039 | |
Liabilities in Excess of Other Assets - (57.92)% | | | | | | | | | | | (526,332 | ) |
TOTAL NET ASSETS - 100.00% | | | | | | | | | | $ | 908,707 | |
Percentages are stated as a percent of net assets.
| (a) | All or a portion of each of these securities is segregated as collateral for written options. The aggregate value of the securities segregated as collateral for written options is $338,200. |
| (c) | Purchased option contracts are held in connection with corresponding written option contracts. |
SCHEDULE OF OPTIONS WRITTEN
December 31, 2022
Description | | Expiration | | | Strike Price | | | Contracts | | | Notional Amount | | | Value | |
CALL OPTIONS | | | | | | | | | | | | | | | |
S&P 500® Mini Index | | | 8/10/2023 | | | $ | 168.85 | | | | 24 | | | $ | (921,480 | ) | | $ | (521,562 | ) |
| | | | | | | | | | | | | | | | | | | (521,562 | ) |
PUT OPTIONS | | | | | | | | | | | | | | | | | | | | |
iShares 20+ Year Treasury Bond ETF | | | 8/10/2023 | | | $ | 117.44 | | | | 85 | | | | (846,260 | ) | | | (151,332 | ) |
iShares iBoxx $ Investment Grade Corporate Bond ETF | | | 8/10/2023 | | | $ | 113.86 | | | | 88 | | | | (927,784 | ) | | | (75,110 | ) |
S&P 500® Mini Index | | | 8/10/2023 | | | $ | 378.93 | | | | 24 | | | | (921,480 | ) | | | (52,164 | ) |
| | | | | | | | | | | | | | | | | | | (278,606 | ) |
TOTAL OPTIONS WRITTEN (Premiums Received $769,764) | | | | | | | | | | | | | $ | (800,168 | ) |
The accompanying notes are an integral part of these financial statements.
Milliman 1-Year Buffered S&P 500 with Spread Outcome Fund - Aug
Schedule of Investments (Concluded)
December 31, 2022
The following is a summary of the fair valuations according to the inputs used as of December 31, 2022 in valuing the Fund’s assets and liabilities (see Note 2 in Notes to Financial Statements):
| | Level 1 | | | Level 2 | | | Level 3 | | | Total | |
Assets | | | | | | | | | | | | |
Purchased Options | | $ | – | | | $ | 1,096,839 | | | $ | – | | | $ | 1,096,839 | |
Exchange Traded Funds | | | 338,200 | | | | – | | | | – | | | | 338,200 | |
Total Assets | | $ | 338,200 | | | $ | 1,096,839 | | | $ | – | | | $ | 1,435,039 | |
Liabilities | | | | | | | | | | | | | | | | |
Options Written | | $ | – | | | $ | 800,168 | | | $ | – | | | $ | 800,168 | |
Total Liabilities | | $ | – | | | $ | 800,168 | | | $ | – | | | $ | 800,168 | |
The following tables summarize derivatives held by the Fund and their impact on the Fund's results of operations (see Note 3 in Notes to Financial Statements).
The location and value of derivative instruments (categorized by risk exposure) on the Statement of Assets and Liabilities as of December 31, 2022, was as follows:
| | Location | | Equity Risk | | | Interest Rate Risk | | | Total | |
Assets - Purchased options | | Investments, at value | | $ | 939,835 | | | $ | 157,004 | | | $ | 1,096,839 | |
Liabilities - Written options | | Options written, at value | | $ | 573,726 | | | $ | 226,442 | | | $ | 800,168 | |
The location and effect of derivative instruments (categorized by risk exposure) on the Statement of Operations for the period ended December 31, 2022, was as follows:
| | Change in Unrealized Appreciation/(Depreciation) on Derivatives Recognized in Income | |
| | Location | | Equity Risk | | | Interest Rate Risk | | | Total | |
Purchased options | | Investments | | $ | (143,280 | ) | | $ | 78,404 | | | $ | (64,876 | ) |
Written options | | Written Options | | | 81,855 | | | | (112,259 | ) | | | (30,404 | ) |
| | | | $ | (61,425 | ) | | $ | (33,855 | ) | | $ | (95,280 | ) |
Portfolio Holdings Summary
Asset Type | | % of Net Assets | |
Exchange Traded Funds | | | 37.21 | % |
Purchased Options | | | 120.71 | |
Total Investments | | | 157.92 | |
Written Options | | | (88.06 | ) |
Assets in Excess of Other Liabilities | | | 30.14 |
|
Net Assets | | | 100.00 | % |
The accompanying notes are an integral part of these financial statements.
Milliman 1-Year Buffered S&P 500 with Spread Outcome Fund - Sep
Schedule of Investments
December 31, 2022
| | Shares | | | Value | |
EXCHANGE TRADED FUNDS - 36.07% | | | | | | |
iShares 0-3 Month Treasury Bond ETF (a) | | | 976 | | | $ | 97,737 | |
Schwab Short-Term U.S. Treasury ETF (a) | | | 1,983 | | | | 95,660 | |
SPDR Portfolio Short Term Treasury ETF (a) | | | 1,656 | | | | 47,842 | |
Vanguard Short-Term Treasury ETF (a) | | | 1,657 | | | | 95,807 | |
TOTAL EXCHANGE TRADED FUNDS (Cost $339,659) | | | | | | | 337,046 | |
PURCHASED OPTIONS - 112.51% (b)(c) | | Contracts | | | Notional Amount | | | | |
CALL OPTIONS - 101.59% | | | | | | | | | |
S&P 500® Mini Index, Expires 9/11/2023, Strike Price $422.74 | | | 24 | | | $ | 921,480 | | | | 35,210 | |
S&P 500® Mini Index, Expires 9/11/2023, Strike Price $0.45 | | | 24 | | | | 921,480 | | | | 914,140 | |
| | | | | | | | | | | 949,350 | |
PUT OPTIONS - 10.92% | | | | | | | | | | | | |
iShares 20+ Year Treasury Bond ETF, Expires 9/11/2023, Strike Price $102.92 | | | 92 | | | | 915,952 | | | | 72,375 | |
iShares iBoxx $ Investment Grade Corporate Bond ETF, Expires 9/11/2023, Strike Price $103.17 | | | 92 | | | | 969,956 | | | | 28,228 | |
S&P 500® Mini Index, Expires 9/11/2023, Strike Price $164.88 | | | 24 | | | | 921,480 | | | | 1,529 | |
| | | | | | | | | | | 102,132 | |
TOTAL PURCHASED OPTIONS (Cost $1,144,560) | | | | | | | | | | | 1,051,482 | |
| | | | | | | | | | | | |
Total Investments (Cost $1,484,219) - 148.58% | | | | | | | | | | | 1,388,528 | |
Liabilities in Excess of Other Assets - (48.58)% | | | | | | | | | | | (453,962 | ) |
TOTAL NET ASSETS - 100.00% | | | | | | | | | | $ | 934,566 | |
Percentages are stated as a percent of net assets.
| (a) | All or a portion of each of these securities is segregated as collateral for written options. The aggregate value of the securities segregated as collateral for written options is $337,046. |
| (c) | Purchased option contracts are held in connection with corresponding written option contracts. |
SCHEDULE OF OPTIONS WRITTEN
December 31, 2022
Description | | Expiration | | | Strike Price | | | Contracts | | | Notional Amount | | | Value | |
CALL OPTIONS | | | | | | | | | | | | | | | |
S&P 500® Mini Index | | | 9/11/2023 | | | $ | 164.88 | | | | 24 | | | $ | (921,480 | ) | | $ | (532,522 | ) |
| | | | | | | | | | | | | | | | | | | (532,522 | ) |
PUT OPTIONS | | | | | | | | | | | | | | | | | | | | |
iShares 20+ Year Treasury Bond ETF | | | 9/11/2023 | | | $ | 108.34 | | | | 92 | | | | (915,952 | ) | | | (102,864 | ) |
iShares iBoxx $ Investment Grade Corporate Bond ETF | | | 9/11/2023 | | | $ | 108.60 | | | | 92 | | | | (969,956 | ) | | | (48,744 | ) |
S&P 500® Mini Index | | | 9/11/2023 | | | $ | 370.00 | | | | 24 | | | | (921,480 | ) | | | (48,435 | ) |
| | | | | | | | | | | | | | | | | | | (200,043 | ) |
TOTAL OPTIONS WRITTEN (Premiums Received $760,576) | | | | | | | | | | | | | | $ | (732,565 | ) |
The accompanying notes are an integral part of these financial statements.
Milliman 1-Year Buffered S&P 500 with Spread Outcome Fund - Sep
Schedule of Investments (Concluded)
December 31, 2022
The following is a summary of the fair valuations according to the inputs used as of December 31, 2022 in valuing the Fund’s assets and liabilities (see Note 2 in Notes to Financial Statements):
| | Level 1 | | | Level 2 | | | Level 3 | | | Total | |
Assets | | | | | | | | | | | | |
Purchased Options | | $ | – | | | $ | 1,051,482 | | | $ | – | | | $ | 1,051,482 | |
Exchange Traded Funds | | | 337,046 | | | | – | | | | – | | | | 337,046 | |
Total Assets | | $ | 337,046 | | | $ | 1,051,482 | | | $ | – | | | $ | 1,388,528 | |
| | | | | | | | | | | | | | | | |
Liabilities | | | | | | | | | | | | | | | | |
Options Written | | $ | – | | | $ | 732,565 | | | $ | – | | | $ | 732,565 | |
Total Liabilities | | $ | – | | | $ | 732,565 | | | $ | – | | | $ | 732,565 | |
The following tables summarize derivatives held by the Fund and their impact on the Fund's results of operations (see Note 3 in Notes to Financial Statements).
The location and value of derivative instruments (categorized by risk exposure) on the Statement of Assets and Liabilities as of December 31, 2022, was as follows:
| | Location | | Equity Risk | | | Interest Rate Risk | | | Total | |
Assets - Purchased options | | Investments, at value | | $ | 950,879 | | | $ | 100,603 | | | $ | 1,051,482 | |
Liabilities - Written options | | Options written, at value | | $ | 580,956 | | | $ | 151,609 | | | $ | 732,565 | |
The location and effect of derivative instruments (categorized by risk exposure) on the Statement of Operations for the period ended December 31, 2022, was as follows:
| | Change in Unrealized Appreciation/(Depreciation) on Derivatives Recognized in Income | |
| | Location | | Equity Risk | | | Interest Rate Risk | | | Total | |
Purchased options | | Investments | | $ | (108,534 | ) | | $ | 15,456 | | | $ | (93,078 | ) |
Written options | | Written Options | | | 59,424 | | | | (31,413 | ) | | | 28,011 | |
| | | | $ | (49,110 | ) | | $ | (15,957 | ) | | $ | (65,067 | ) |
Portfolio Holdings Summary
Asset Type | | % of Net Assets | |
Exchange Traded Funds | | | 36.07 | % |
Purchased Options | | | 112.51 | |
Total Investments | | | 148.58 | |
Written Options | | | (78.39 | ) |
Assets in Excess of Other Liabilities | | | 29.81 |
|
Net Assets | | | 100.00 | % |
The accompanying notes are an integral part of these financial statements.
Milliman 1-Year Buffered S&P 500 with Spread Outcome Fund - Oct
Schedule of Investments
December 31, 2022
| | Shares | | | Value | |
EXCHANGE TRADED FUNDS - 31.09% | | | | | | | | |
iShares 0-3 Month Treasury Bond ETF (a) | | | 437 | | | $ | 43,761 | |
iShares iBoxx $ Investment Grade Corporate Bond ETF (a) | | | 465 | | | | 49,025 | |
SPDR Portfolio Intermediate Term Corporate Bond ETF (a) | | | 3,036 | | | | 96,636 | |
Vanguard Intermediate-Term Corporate Bond ETF (a) | | | 1,260 | | | | 97,663 | |
Vanguard Short-Term Treasury ETF (a) | | | 748 | | | | 43,249 | |
TOTAL EXCHANGE TRADED FUNDS (Cost $323,208) | | | | | | | 330,334 | |
| | Principal Amount | | | | |
U.S. TREASURY NOTE - 22.60% | | | | | | |
United States Treasury Note, 0.625%, 10/15/2024 (a) | | $ | 256,900 | | | | 240,091 | |
TOTAL U.S. TREASURY NOTE (Cost $240,676) | | | | | | | 240,091 | |
| | Contracts | | | Notional Amount | | | | |
PURCHASED OPTIONS - 108.22% (b)(c) | | | | | | | | | | | | |
CALL OPTIONS - 108.08% | | | | | | | | | | | | |
S&P 500® Mini Index, Expires 10/10/2023, Strike Price $371.18 | | | 27 | | | $ | 1,036,665 | | | | 119,991 | |
S&P 500® Mini Index, Expires 10/10/2023, Strike Price $0.38 | | | 27 | | | | 1,036,665 | | | | 1,028,239 | |
| | | | | | | | | | | 1,148,230 | |
PUT OPTIONS - 0.14% | | | | | | | | | | | | |
S&P 500® Mini Index, Expires 10/10/2023, Strike Price $144.88 | | | 27 | | | | 1,036,665 | | | | 1,464 | |
| | | | | | | | | | | 1,464 | |
TOTAL PURCHASED OPTIONS (Cost $1,062,943) | | | | | | | | | | | 1,149,694 | |
Total Investments (Cost $1,626,827) - 161.91% | | | | | | | | | | | 1,720,119 | |
Liabilities in Excess of Other Assets - (61.91)% | | | | | | | | | | | (657,632 | ) |
TOTAL NET ASSETS - 100.00% | | | | | | | | | | $ | 1,062,487 | |
Percentages are stated as a percent of net assets.
| (a) | All or a portion of each of these securities is segregated as collateral for written options. The aggregate value of the securities segregated as collateral for written options is $570,425. |
| (c) | Purchased option contracts are held in connection with corresponding written option contracts. |
SCHEDULE OF OPTIONS WRITTEN
December 31, 2022
Description | | Expiration | | | Strike Price | | | Contracts | | | Notional Amount | | | Value | |
CALL OPTIONS | | | | | | | | | | | | | | | | | | | | |
S&P 500® Mini Index | | | 10/10/2023 | | | $ | 144.88 | | | | 27 | | | $ | (1,036,665 | ) | | $ | (651,363 | ) |
| | | | | | | | | | | | | | | | | | | (651,363 | ) |
PUT OPTIONS | | | | | | | | | | | | | | | | | | | | |
S&P 500® Mini Index | | | 10/10/2023 | | | $ | 325.14 | | | | 27 | | | | (1,036,665 | ) | | | (27,912 | ) |
| | | | | | | | | | | | | | | | | | | (27,912 | ) |
TOTAL OPTIONS WRITTEN (Premiums Received $645,557) | | | | | | | | | | | | $ | (679,275 | ) |
The accompanying notes are an integral part of these financial statements.
Milliman 1-Year Buffered S&P 500 with Spread Outcome Fund - Oct
Schedule of Investments (Concluded)
December 31, 2022
The following is a summary of the fair valuations according to the inputs used as of December 31, 2022 in valuing the Fund’s assets and liabilities (see Note 2 in Notes to Financial Statements):
| | Level 1 | | | Level 2 | | | Level 3 | | | Total | |
Assets | | | | | | | | | | | | |
Purchased Options | | $ | – | | | $ | 1,149,694 | | | $ | – | | | $ | 1,149,694 | |
Exchange Traded Funds | | | 330,334 | | | | – | | | | – | | | | 330,334 | |
U.S. Treasury Note | | | – | | | | 240,091 | | | | – | | | | 240,091 | |
Total Assets | | $ | 330,334 | | | $ | 1,389,785 | | | $ | – | | | $ | 1,720,119 | |
| | | | | | | | | | | | | | | | |
Liabilities | | | | | | | | | | | | | | | | |
Options Written | | $ | – | | | $ | 679,275 | | | $ | – | | | $ | 679,275 | |
Total Liabilities | | $ | – | | | $ | 679,275 | | | $ | – | | | $ | 679,275 | |
The following tables summarize derivatives held by the Fund and their impact on the Fund's results of operations (see Note 3 in Notes to Financial Statements).
The location and value of derivative instruments (categorized by risk exposure) on the Statement of Assets and Liabilities as of December 31, 2022, was as follows:
| | Location | | Equity Risk | | | Interest Rate Risk | | | Total | |
Assets - Purchased options | | Investments, at value | | $ | 1,149,694 | | | $ | – | | | $ | 1,149,694 | |
Liabilities - Written options | | Options written, at value | | $ | 679,275 | | | $ | – | | | $ | 679,275 | |
The location and effect of derivative instruments (categorized by risk exposure) on the Statement of Operations for the period ended December 31, 2022, was as follows:
| | Change in Unrealized Appreciation/(Depreciation) on Derivatives Recognized in Income | |
| | Location | | | Equity Risk | | | | Interest Rate Risk | | | | Total | |
Purchased options | | Investments | | $ | 86,750 | | | $ | – | | | $ | 86,750 | |
Written options | | Written Options | | | (33,718 | ) | | | – | | | | (33,718 | ) |
| | | | $ | 53,032 | | | $ | – | | | $ | 53,032 | |
Portfolio Holdings Summary
Asset Type | | % of Net Assets | |
Exchange Traded Funds | | | 31.09 | % |
Purchased Options | | | 108.22 | |
U.S. Treasury Note | | | 22.60 | |
Total Investments | | | 161.91 | |
Written Options | | | (63.94 | ) |
Assets in Excess of Other Liabilities | | | 2.03 | |
Net Assets | | | 100.00 | % |
The accompanying notes are an integral part of these financial statements.
Milliman 1-Year Buffered S&P 500 with Spread Outcome Fund - Nov
Schedule of Investments
December 31, 2022
| | Shares | | | Value | |
EXCHANGE TRADED FUNDS - 33.10% | | | | | | | | |
iShares 0-3 Month Treasury Bond ETF (a) | | | 433 | | | $ | 43,361 | |
iShares iBoxx $ Investment Grade Corporate Bond ETF (a) | | | 455 | | | | 47,970 | |
SPDR Portfolio Intermediate Term Corporate Bond ETF (a) | | | 2,990 | | | | 95,172 | |
Vanguard Intermediate-Term Corporate Bond ETF (a) | | | 1,231 | | | | 95,415 | |
Vanguard Short-Term Treasury ETF (a) | | | 746 | | | | 43,134 | |
TOTAL EXCHANGE TRADED FUNDS (Cost $322,981) | | | | | | | 325,052 | |
| | Principal Amount | | | | |
U.S. TREASURY NOTE - 24.43% | | | | | | |
United States Treasury Note, 0.625%, 10/15/2024 (a) | | $ | 256,700 | | | | 239,904 | |
TOTAL U.S. TREASURY NOTE (Cost $240,367) | | | | | | | 239,904 | |
| | Contracts | | | Notional Amount | | | | |
PURCHASED OPTIONS - 103.64% (b)(c) | | | | | | | | | | | | |
CALL OPTIONS - 103.45% | | | | | | | | | | | | |
S&P 500® Mini Index, Expires 11/10/2023, Strike Price $407.30 | | | 25 | | | $ | 959,875 | | | | 64,760 | |
S&P 500® Mini Index, Expires 11/10/2023, Strike Price $0.42 | | | 25 | | | | 959,875 | | | | 951,172 | |
| | | | | | | | | | | 1,015,932 | |
PUT OPTIONS - 0.19% | | | | | | | | | | | | |
S&P 500® Mini Index, Expires 11/10/2023, Strike Price $158.65 | | | 25 | | | | 959,875 | | | | 1,909 | |
| | | | | | | | | | | 1,909 | |
TOTAL PURCHASED OPTIONS (Cost $1,069,780) | | | | | | | | | | | 1,017,841 | |
| | | | | | | | | | | | |
Total Investments (Cost $1,633,128) - 161.17% | | | | | | | | | | | 1,582,797 | |
Liabilities in Excess of Other Assets - (61.17)% | | | | | | | | | | | (600,768 | ) |
TOTAL NET ASSETS - 100.00% | | | | | | | | | | $ | 982,029 | |
Percentages are stated as a percent of net assets.
| (a) | All or a portion of each of these securities is segregated as collateral for written options. The aggregate value of the securities segregated as collateral for written options is $564,956. |
| (c) | Purchased option contracts are held in connection with corresponding written option contracts. |
SCHEDULE OF OPTIONS WRITTEN
December 31, 2022
Description | | Expiration | | | Strike Price | | | Contracts | | | Notional Amount | | | Value | |
CALL OPTIONS | | | | | | | | | | | | | | | | | | | | |
S&P 500® Mini Index | | | 11/10/2023 | | | $ | 158.65 | | | | 25 | | | $ | (959,875 | ) | | $ | (570,476 | ) |
| | | | | | | | | | | | | | | | | | | (570,476 | ) |
PUT OPTIONS | | | | | | | | | | | | | | | | | | | | |
S&P 500® Mini Index | | | 11/10/2023 | | | $ | 356.05 | | | | 25 | | | | (959,875 | ) | | | (45,994 | ) |
| | | | | | | | | | | | | | | | | | | (45,994 | ) |
TOTAL OPTIONS WRITTEN (Premiums Received $646,863) | | | | | | | | | | | | $ | (616,470 | ) |
The accompanying notes are an integral part of these financial statements.
Milliman 1-Year Buffered S&P 500 with Spread Outcome Fund - Nov
Schedule of Investments (Concluded)
December 31, 2022
The following is a summary of the fair valuations according to the inputs used as of December 31, 2022 in valuing the Fund’s assets and liabilities (see Note 2 in Notes to Financial Statements):
| | Level 1 | | | Level 2 | | | Level 3 | | | Total | |
Assets | | | | | | | | | |
Purchased Options | | $ | – | | | $ | 1,017,841 | | | $ | – | | | $ | 1,017,841 | |
Exchange Traded Funds | | | 325,052 | | | | – | | | | – | | | | 325,052 | |
U.S. Treasury Note | | | – | | | | 239,904 | | | | – | | | | 239,904 | |
Total Assets | | $ | 325,052 | | | $ | 1,257,745 | | | $ | – | | | $ | 1,582,797 | |
Liabilities | | | | | | | | | | | | | | | | |
Options Written | | $ | – | | | $ | 616,470 | | | $ | – | | | $ | 616,470 | |
Total Liabilities | | $ | – | | | $ | 616,470 | | | $ | – | | | $ | 616,470 | |
The following tables summarize derivatives held by the Fund and their impact on the Fund's results of operations (see Note 3 in Notes to Financial Statements).
The location and value of derivative instruments (categorized by risk exposure) on the Statement of Assets and Liabilities as of December 31, 2022, was as follows:
| | Location | | Equity Risk | | | Interest Rate Risk | | | Total | |
Assets - Purchased options | | Investments, at value | | $ | 1,017,841 | | | $ | – | | | $ | 1,017,841 | |
Liabilities - Written options | | Options written, at value | | $ | 616,470 | | | $ | – | | | $ | 616,470 | |
The location and effect of derivative instruments (categorized by risk exposure) on the Statement of Operations for the period ended December 31, 2022, was as follows:
| | Change in Unrealized Appreciation/(Depreciation) on Derivatives Recognized in Income | |
| | Location | | | Equity Risk | | | | Interest Rate Risk | | | | Total | |
Purchased options | | Investments | | $ | (51,939 | ) | | $ | – | | | $ | (51,939 | ) |
Written options | | Written Options | | | 30,393 | | | | – | | | | 30,393 | |
| | | | $ | (21,546 | ) | | $ | – | | | $ | (21,546 | ) |
Portfolio Holdings Summary
Asset Type | | % of Net Assets | |
Exchange Traded Funds | | | 33.10 | % |
Purchased Options | | | 103.64 | |
U.S. Treasury Note | | | 24.43 | |
Total Investments | | | 161.17 | |
Written Options | | | (62.77 | ) |
Assets in Excess of Other Liabilities | | | 1.60 | |
Net Assets | | | 100.00 | % |
The accompanying notes are an integral part of these financial statements.
Milliman 1-Year Buffered S&P 500 with Spread Outcome Fund - Dec
Schedule of Investments
December 31, 2022
| | Shares | | | Value | |
EXCHANGE TRADED FUNDS - 33.06% | | | |
iShares 0-3 Month Treasury Bond ETF (a) | | | 432 | | | $ | 43,260 | |
iShares iBoxx $ Investment Grade Corporate Bond ETF (a) | | | 438 | | | | 46,179 | |
SPDR Portfolio Intermediate Term Corporate Bond ETF (a) | | | 2,957 | | | | 94,121 | |
Vanguard Intermediate-Term Corporate Bond ETF (a) | | | 1,206 | | | | 93,477 | |
Vanguard Short-Term Treasury ETF (a) | | | 745 | | | | 43,076 | |
TOTAL EXCHANGE TRADED FUNDS (Cost $324,157) | | | | | | | 320,113 | |
| | Principal Amount | | | | |
U.S. TREASURY NOTE - 24.59% | | | | | | |
United States Treasury Note, 0.750%, 12/31/2023 (a) | | $ | 247,600 | | | | 238,066 | |
TOTAL U.S. TREASURY NOTE (Cost $238,110) | | | | | | | 238,066 | |
| | Contracts | | | Notional Amount | | | | |
PURCHASED OPTIONS - 104.94% (b)(c) | | | | | | | | | | | | |
CALL OPTIONS - 104.72% | | | | | | | | | | | | |
S&P 500® Mini Index, Expires 12/11/2023, Strike Price $411.83 | | | 25 | | | $ | 959,875 | | | | 64,046 | |
S&P 500® Mini Index, Expires 12/11/2023, Strike Price $0.42 | | | 25 | | | | 959,875 | | | | 949,934 | |
| | | | | | | | | | | 1,013,980 | |
PUT OPTIONS - 0.22% | | | | | | | | | | | | |
S&P 500® Mini Index, Expires 12/11/2023, Strike Price $160.04 | | | 25 | | | | 959,875 | | | | 2,175 | |
| | | | | | | | | | | 2,175 | |
TOTAL PURCHASED OPTIONS (Cost $1,077,506) | | | | | | | | | | | 1,016,155 | |
Total Investments (Cost $1,639,773) - 162.59% | | | | | | | | | | | 1,574,334 | |
Liabilities in Excess of Other Assets - (62.59)% | | | | | | | | | | | (606,088 | ) |
TOTAL NET ASSETS - 100.00% | | | | | | | | | | $ | 968,246 | |
Percentages are stated as a percent of net assets.
| (a) | All or a portion of each of these securities is segregated as collateral for written options. The aggregate value of the securities segregated as collateral for written options is $558,179. |
| (c) | Purchased option contracts are held in connection with corresponding written option contracts. |
SCHEDULE OF OPTIONS WRITTEN
December 31, 2022
Description | | Expiration | | | Strike Price | | | Contracts | | | Notional Amount | | | Value | |
CALL OPTIONS | | | | | | | | | | | | | | | | | | | | |
S&P 500® Mini Index | | | 12/11/2023 | | | $ | 160.04 | | | | 25 | | | $ | (959,875 | ) | | $ | (567,320 | ) |
| | | | | | | | | | | | | | | | | | | (567,320 | ) |
PUT OPTIONS | | | | | | | | | | | | | | | | | | | | |
S&P 500® Mini Index | | | 12/11/2023 | | | $ | 359.17 | | | | 25 | | | | (959,875 | ) | | | (50,835 | ) |
| | | | | | | | | | | | | | | | | | | (50,835 | ) |
TOTAL OPTIONS WRITTEN (Premiums Received $650,763) | | | | | | | | | $ | (618,155 | ) |
The accompanying notes are an integral part of these financial statements.
Milliman 1-Year Buffered S&P 500 with Spread Outcome Fund - Dec
Schedule of Investments (Concluded)
December 31, 2022
The following is a summary of the fair valuations according to the inputs used as of December 31, 2022 in valuing the Fund’s assets and liabilities (see Note 2 in Notes to Financial Statements):
| | Level 1 | | | Level 2 | | | Level 3 | | | Total | |
Assets | | | | | | | | | |
Purchased Options | | $ | – | | | $ | 1,016,155 | | | $ | – | | | $ | 1,016,155 | |
Exchange Traded Funds | | | 320,113 | | | | – | | | | – | | | | 320,113 | |
U.S. Treasury Note | | | – | | | | 238,066 | | | | – | | | | 238,066 | |
Total Assets | | $ | 320,113 | | | $ | 1,254,221 | | | $ | – | | | $ | 1,574,334 | |
Liabilities | | | | | | | | | | | | | | | | |
Options Written | | $ | – | | | $ | 618,155 | | | $ | – | | | $ | 618,155 | |
Total Liabilities | | $ | – | | | $ | 618,155 | | | $ | – | | | $ | 618,155 | |
The following tables summarize derivatives held by the Fund and their impact on the Fund's results of operations (see Note 3 in Notes to Financial Statements).
The location and value of derivative instruments (categorized by risk exposure) on the Statement of Assets and Liabilities as of December 31, 2022, was as follows:
| | Location | | Equity Risk | | | Interest Rate Risk | | | Total | |
Assets - Purchased options | | Investments, at value | | $ | 1,016,155 | | | $ | – | | | $ | 1,016,155 | |
Liabilities - Written options | | Options written, at value | | $ | 618,155 | | | $ | – | | | $ | 618,155 | |
The location and effect of derivative instruments (categorized by risk exposure) on the Statements of Operations for the period ended December 31, 2022, was as follows:
| | Change in Unrealized Appreciation/(Depreciation) on Derivatives Recognized in Income | |
| | Location | | | Equity Risk | | | | Interest Rate Risk | | | | Total | |
Purchased options | | Investments | | $ | (61,351 | ) | | $ | – | | | $ | (61,351 | ) |
Written options | | Written Options | | | 32,608 | | | | – | | | | 32,608 | |
| | | | $ | (28,743 | ) | | $ | – | | | $ | (28,743 | ) |
Portfolio Holdings Summary
Asset Type | | % of Net Assets | |
Exchange Traded Funds | | | 33.06 | % |
Purchased Options | | | 104.94 | |
U.S. Treasury Note | | | 24.59 | |
Total Investments | | | 162.59 | |
Written Options | | | (63.84 | ) |
Assets in Excess of Other Liabilities | | | 1.25 | |
Net Assets | | | 100.00 | % |
The accompanying notes are an integral part of these financial statements.
Milliman 1-Year Floored S&P 500 with Par Up Outcome Fund - Jan
Schedule of Investments
December 31, 2022
| | Shares | | | Value | |
EXCHANGE TRADED FUNDS - 41.25% | | | | | | | | |
iShares 0-3 Month Treasury Bond ETF (a) | | | 1,000 | | | $ | 100,140 | |
Schwab Short-Term U.S. Treasury ETF (a) | | | 1,968 | | | | 94,936 | |
SPDR Portfolio Short Term Treasury ETF (a) | | | 1,646 | | | | 47,553 | |
Vanguard Short-Term Treasury ETF (a) | | | 1,645 | | | | 95,115 | |
TOTAL EXCHANGE TRADED FUNDS (Cost $349,486) | | | | | | | 337,744 | |
| | Contracts | | | Notional Amount | | | | |
PURCHASED OPTIONS - 158.85% (b)(c) | | | | | | | | | | | | |
CALL OPTIONS - 102.99% | | | | | | | | | | | | |
S&P 500® Mini Index, Expires 1/10/2023, Strike Price $467.03 | | | 11 | | | $ | 422,345 | | | | 2 | |
S&P 500® Mini Index, Expires 1/10/2023, Strike Price $0.47 | | | 22 | | | | 844,690 | | | | 843,091 | |
| | | | | | | | | | | 843,093 | |
PUT OPTIONS - 55.86% | | | | | | | | | | | | |
iShares 20+ Year Treasury Bond ETF, Expires 1/10/2023, Strike Price $134.70 | | | 70 | | | | 696,920 | | | | 244,805 | |
iShares iBoxx $ Investment Grade Corporate Bond ETF, Expires 1/10/2023, Strike Price | | | | | | | | | | | | |
$122.87 | | | 77 | | | | 811,811 | | | | 133,109 | |
S&P 500® Mini Index, Expires 1/10/2023, Strike Price $420.33 | | | 22 | | | | 844,690 | | | | 79,455 | |
S&P 500® Mini Index, Expires 1/10/2023, Strike Price $187.28 | | | 22 | | | | 844,690 | | | | 5 | |
| | | | | | | | | | | 457,374 | |
TOTAL PURCHASED OPTIONS (Cost $1,183,953) | | | | | | | | | | | 1,300,467 | |
| | | | | | | | | | | | |
Total Investments (Cost $1,533,439) - 200.10% | | | | | | | | | | | 1,638,211 | |
Liabilities in Excess of Other Assets - (100.10)% | | | | | | | | | | | (819,493 | ) |
TOTAL NET ASSETS - 100.00% | | | | | | | | | | $ | 818,718 | |
Percentages are stated as a percent of net assets.
| (a) | All or a portion of each of these securities is segregated as collateral for written options. The aggregate value of the securities segregated as collateral for written options is $337,744. |
| (c) | Purchased option contracts are held in connection with corresponding written option contracts. |
SCHEDULE OF OPTIONS WRITTEN
December 31, 2022
Description | | Expiration | | | Strike Price | | | Contracts | | | Notional Amount | | | Value | |
CALL OPTIONS | | | | | | | | | | | | | | | | | | | | |
S&P 500® Mini Index | | | 1/10/2023 | | | $ | 187.28 | | | | 22 | | | $ | (844,690 | ) | | $ | (432,619 | ) |
| | | | | | | | | | | | | | | | | | | (432,619 | ) |
PUT OPTIONS | | | | | | | | | | | | | | | | | | | | |
iShares 20+ Year Treasury Bond ETF | | | 1/10/2023 | | | $ | 141.79 | | | | 70 | | | | (696,920 | ) | | | (294,373 | ) |
iShares iBoxx $ Investment Grade Corporate | | | | | | | | | | | | | | | | | | | | |
Bond ETF | | | 1/10/2023 | | | $ | 129.34 | | | | 77 | | | | (811,811 | ) | | | (182,866 | ) |
S&P 500® Mini Index | | | 1/10/2023 | | | $ | 467.03 | | | | 22 | | | | (844,690 | ) | | | (182,067 | ) |
| | | | | | | | | | | | | | | | | | | (659,306 | ) |
TOTAL OPTIONS WRITTEN (Premiums Received $807,165) | | | | | | | | | $ | (1,091,925 | ) |
The accompanying notes are an integral part of these financial statements.
Milliman 1-Year Floored S&P 500 with Par Up Outcome Fund - Jan
Schedule of Investments (Concluded)
December 31, 2022
The following is a summary of the fair valuations according to the inputs used as of December 31, 2022 in valuing the Fund’s assets and liabilities (see Note 2 in Notes to Financial Statements):
| | Level 1 | | | Level 2 | | | Level 3 | | | Total | |
Assets | | | | | | | | | | | | | | | | |
Purchased Options | | $ | – | | | $ | 1,300,467 | | | $ | – | | | $ | 1,300,467 | |
Exchange Traded Funds | | | 337,744 | | | | – | | | | – | | | | 337,744 | |
Total Assets | | $ | 337,744 | | | $ | 1,300,467 | | | $ | – | | | $ | 1,638,211 | |
| | | | | | | | | | | | | | | | |
Liabilities | | | | | | | | | | | | | | | | |
Options Written | | $ | – | | | $ | 1,091,925 | | | $ | – | | | $ | 1,091,925 | |
Total Liabilities | | $ | – | | | $ | 1,091,925 | | | $ | – | | | $ | 1,091,925 | |
The following tables summarize derivatives held by the Fund and their impact on the Fund's results of operations (see Note 3 in Notes to Financial Statements).
The location and value of derivative instruments (categorized by risk exposure) on the Statement of Assets and Liabilities as of December 31, 2022, was as follows:
| | Location | | Equity Risk | | | Interest Rate Risk | | | Total | |
Assets - Purchased options | | Investments, at value | | $ | 922,553 | | | $ | 377,914 | | | $ | 1,300,467 | |
Liabilities - Written options | | Options written, at value | | $ | 614,686 | | | $ | 477,239 | | | $ | 1,091,925 | |
The location and effect of derivative instruments (categorized by risk exposure) on the Statement of Operations for the period ended December 31, 2022, was as follows:
| | Change in Unrealized Appreciation/(Depreciation) on Derivatives Recognized in Income | |
| | Location | | | Equity Risk | | | | Interest Rate Risk | | | | Total | |
Purchased options | | Investments | | $ | (186,208 | ) | | $ | 302,723 | | | $ | 116,515 | |
Written options | | Written Options | | | 75,050 | | | | (359,810 | ) | | | (284,760 | ) |
| | | | $ | (111,158 | ) | | $ | (57,087 | ) | | $ | (168,245 | ) |
Portfolio Holdings Summary
Asset Type | | % of Net Assets | |
Exchange Traded Funds | | | 41.25 | % |
Purchased Options | | | 158.85 | |
Total Investments | | | 200.10 | |
Written Options | | | (133.38 | ) |
Assets in Excess of Other Liabilities | | | 33.28 | |
Net Assets | | | 100.00 | % |
The accompanying notes are an integral part of these financial statements.
Milliman 1-Year Floored S&P 500 with Par Up Outcome Fund - Feb
Schedule of Investments
December 31, 2022
| | Shares | | | Value | |
EXCHANGE TRADED FUNDS - 40.96% | | | | | | | | |
iShares 0-3 Month Treasury Bond ETF (a) | | | 1,000 | | | $ | 100,140 | |
Schwab Short-Term U.S. Treasury ETF (a) | | | 1,988 | | | | 95,901 | |
SPDR Portfolio Short Term Treasury ETF (a) | | | 1,663 | | | | 48,044 | |
Vanguard Short-Term Treasury ETF (a) | | | 1,662 | | | | 96,097 | |
TOTAL EXCHANGE TRADED FUNDS (Cost $349,536) | | | | | | | 340,182 | |
| | Contracts | | | Notional Amount | | | | |
PURCHASED OPTIONS - 146.95% (b)(c) | | | | | | | | | | | | |
CALL OPTIONS - 101.54% | | | | | | | | | | | | |
S&P 500® Mini Index, Expires 2/10/2023, Strike Price $450.41 | | | 13 | | | $ | 499,135 | | | | 107 | |
S&P 500® Mini Index, Expires 2/10/2023, Strike Price $0.45 | | | 22 | | | | 844,690 | | | | 843,312 | |
| | | | | | | | | | | 843,419 | |
PUT OPTIONS - 45.41% | | | | | | | | | | | | |
iShares 20+ Year Treasury Bond ETF, Expires 2/10/2023, Strike Price $129.91 | | | 73 | | | | 726,788 | | | | 223,634 | |
iShares iBoxx $ Investment Grade Corporate Bond ETF, Expires 2/10/2023, Strike Price | | | | | | | | | | | | |
$118.36 | | | 80 | | | | 843,440 | | | | 103,624 | |
S&P 500® Mini Index, Expires 2/10/2023, Strike Price $405.37 | | | 22 | | | | 844,690 | | | | 49,807 | |
S&P 500® Mini Index, Expires 2/10/2023, Strike Price $180.61 | | | 22 | | | | 844,690 | | | | 17 | |
| | | | | | | | | | | 377,082 | |
TOTAL PURCHASED OPTIONS (Cost $1,145,206) | | | | | | | | | | | 1,220,501 | |
| | | | | | | | | | | | |
Total Investments (Cost $1,494,742) - 187.91% | | | | | | | | | | | 1,560,683 | |
Liabilities in Excess of Other Assets - (87.91)% | | | | | | | | | | | (730,184 | ) |
TOTAL NET ASSETS - 100.00% | | | | | | | | | | $ | 830,499 | |
Percentages are stated as a percent of net assets.
| (a) | All or a portion of each of these securities is segregated as collateral for written options. The aggregate value of the securities segregated as collateral for written options is $340,182. |
| (c) | Purchased option contracts are held in connection with corresponding written option contracts. |
SCHEDULE OF OPTIONS WRITTEN
December 31, 2022
Description | | Expiration | | | Strike Price | | | Contracts | | | Notional Amount | | | Value | |
CALL OPTIONS | | | | | | | | | | | | | | | | | | | | |
S&P 500® Mini Index | | | 2/10/2023 | | | $ | 180.61 | | | | 22 | | | $ | (844,690 | ) | | $ | (449,005 | ) |
| | | | | | | | | | | | | | | | | | | (449,005 | ) |
PUT OPTIONS | | | | | | | | | | | | | | | | | | | | |
iShares 20+ Year Treasury Bond ETF | | | 2/10/2023 | | | $ | 136.75 | | | | 73 | | | | (726,788 | ) | | | (270,771 | ) |
iShares iBoxx $ Investment Grade Corporate | | | | | | | | | | | | | | | | | | | | |
Bond ETF | | | 2/10/2023 | | | $ | 124.59 | | | | 80 | | | | (843,440 | ) | | | (152,379 | ) |
S&P 500® Mini Index | | | 2/10/2023 | | | $ | 450.41 | | | | 22 | | | | (844,690 | ) | | | (141,547 | ) |
| | | | | | | | | | | | | | | | | | | (564,697 | ) |
TOTAL OPTIONS WRITTEN (Premiums Received $778,826) | | | | | | | | | $ | (1,013,702 | ) |
The accompanying notes are an integral part of these financial statements.
Milliman 1-Year Floored S&P 500 with Par Up Outcome Fund - Feb
Schedule of Investments (Concluded)
December 31, 2022
The following is a summary of the fair valuations according to the inputs used as of December 31, 2022 in valuing the Fund’s assets and liabilities (see Note 2 in Notes to Financial Statements):
| | Level 1 | | | Level 2 | | | Level 3 | | | Total | |
Assets | | | | | | | | | | | | | | | | |
Purchased Options | | $ | – | | | $ | 1,220,501 | | | $ | – | | | $ | 1,220,501 | |
Exchange Traded Funds | | | 340,182 | | | | – | | | | – | | | | 340,182 | |
Total Assets | | $ | 340,182 | | | $ | 1,220,501 | | | $ | – | | | $ | 1,560,683 | |
| | | | | | | | | | | | | | | | |
Liabilities | | | | | | | | | | | | | | | | |
Options Written | | $ | – | | | $ | 1,013,702 | | | $ | – | | | $ | 1,013,702 | |
Total Liabilities | | $ | – | | | $ | 1,013,702 | | | $ | – | | | $ | 1,013,702 | |
The following tables summarize derivatives held by the Fund and their impact on the Fund's results of operations (see Note 3 in Notes to Financial Statements).
The location and value of derivative instruments (categorized by risk exposure) on the Statement of Assets and Liabilities as of December 31, 2022, was as follows:
| | Location | | Equity Risk | | | Interest Rate Risk | | | Total | |
Assets - Purchased options | | Investments, at value | | $ | 893,243 | | | $ | 327,258 | | | $ | 1,220,501 | |
Liabilities - Written options | | Options written, at value | | $ | 590,552 | | | $ | 423,150 | | | $ | 1,013,702 | |
The location and effect of derivative instruments (categorized by risk exposure) on the Statement of Operations for the period ended December 31, 2022, was as follows:
| | Change in Unrealized Appreciation/(Depreciation) on Derivatives Recognized in Income | |
| | Location | | | Equity Risk | | | | Interest Rate Risk | | | | Total | |
Purchased options | | Investments | | $ | (177,458 | ) | | $ | 252,753 | | | $ | 75,295 | |
Written options | | Written Options | | | 72,495 | | | | (307,371 | ) | | | (234,876 | ) |
| | | | $ | (104,963 | ) | | $ | (54,618 | ) | | $ | (159,581 | ) |
Portfolio Holdings Summary
| | % of Net | |
Asset Type | | Assets | |
Exchange Traded Funds | | | 40.96 | % |
Purchased Options | | | 146.95 | |
Total Investments | | | 187.91 | |
Written Options | | | (122.05 | ) |
Assets in Excess of Other Liabilities | | | 34.14 | |
Net Assets | | | 100.00 | % |
The accompanying notes are an integral part of these financial statements.
Milliman 1-Year Floored S&P 500 with Par Up Outcome Fund - Mar
Schedule of Investments
December 31, 2022
| | Shares | | | Value | |
EXCHANGE TRADED FUNDS - 39.63% | | | | | | | | |
iShares 0-3 Month Treasury Bond ETF (a) | | | 998 | | | $ | 99,940 | |
Schwab Short-Term U.S. Treasury ETF (a) | | | 1,966 | | | | 94,840 | |
SPDR Portfolio Short Term Treasury ETF (a) | | | 1,642 | | | | 47,437 | |
Vanguard Short-Term Treasury ETF (a) | | | 1,643 | | | | 94,998 | |
TOTAL EXCHANGE TRADED FUNDS (Cost $345,696) | | | | | | | 337,215 | |
PURCHASED OPTIONS - 143.66% (b)(c) | | Contracts | | | Notional Amount | | | | |
CALL OPTIONS - 108.22% | | | | | | | | | | | | |
S&P 500® Mini Index, Expires 3/10/2023, Strike Price $425.94 | | | 14 | | | $ | 537,530 | | | | 2,404 | |
S&P 500® Mini Index, Expires 3/10/2023, Strike Price $0.43 | | | 24 | | | | 921,480 | | | | 918,353 | |
| | | | | | | | | | | 920,757 | |
PUT OPTIONS - 35.44% | | | | | | | | | | | | |
iShares 20+ Year Treasury Bond ETF, Expires 3/10/2023, Strike Price $127.52 | | | 74 | | | | 736,744 | | | | 200,634 | |
iShares iBoxx $ Investment Grade Corporate Bond ETF, Expires 3/10/2023, Strike Price $114.09 | | | 83 | | | | 875,069 | | | | 69,356 | |
S&P 500® Mini Index, Expires 3/10/2023, Strike Price $383.35 | | | 24 | | | | 921,480 | | | | 31,510 | |
S&P 500® Mini Index, Expires 3/10/2023, Strike Price $170.80 | | | 24 | | | | 921,480 | | | | 78 | |
| | | | | | | | | | | 301,578 | |
TOTAL PURCHASED OPTIONS (Cost $1,205,061) | | | | | | | | | | | 1,222,335 | |
| | | | | | | | | | | | |
Total Investments (Cost $1,550,757) - 183.29% | | | | | | | | | | | 1,559,550 | |
Liabilities in Excess of Other Assets - (83.29)% | | | | | | | | | | | (708,724 | ) |
TOTAL NET ASSETS - 100.00% | | | | | | | | | | $ | 850,826 | |
Percentages are stated as a percent of net assets.
| (a) | All or a portion of each of these securities is segregated as collateral for written options. The aggregate value of the securities segregated as collateral for written options is $337,215. |
| (c) | Purchased option contracts are held in connection with corresponding written option contracts. |
SCHEDULE OF OPTIONS WRITTEN
December 31, 2022
Description | | Expiration | | | Strike Price | | | Contracts | | | Notional Amount | | | Value | |
CALL OPTIONS | | | | | | | | | | | | | | | | | | | | |
S&P 500® Mini Index | | | 3/10/2023 | | | $ | 170.80 | | | | 24 | | | $ | (921,480 | ) | | $ | (512,972 | ) |
| | | | | | | | | | | | | | | | | | | (512,972 | ) |
PUT OPTIONS | | | | | | | | | | | | | | | | | | | | |
iShares 20+ Year Treasury Bond ETF | | | 3/10/2023 | | | $ | 134.23 | | | | 74 | | | | (736,744 | ) | | | (250,493 | ) |
iShares iBoxx $ Investment Grade Corporate Bond ETF | | | 3/10/2023 | | | $ | 120.10 | | | | 83 | | | | (875,069 | ) | | | (120,063 | ) |
S&P 500® Mini Index | | | 3/10/2023 | | | $ | 425.94 | | | | 24 | | | | (921,480 | ) | | | (98,074 | ) |
| | | | | | | | | | | | | | | | | | | (468,630 | ) |
TOTAL OPTIONS WRITTEN (Premiums Received $823,401) | | | | | | | | | | $ | (981,602 | ) |
The accompanying notes are an integral part of these financial statements.
Milliman 1-Year Floored S&P 500 with Par Up Outcome Fund - Mar
Schedule of Investments (Concluded)
December 31, 2022
The following is a summary of the fair valuations according to the inputs used as of December 31, 2022 in valuing the Fund’s assets and liabilities (see Note 2 in Notes to Financial Statements):
| | Level 1 | | | Level 2 | | | Level 3 | | | Total | |
Assets | | | | | | | | | | | | |
Purchased Options | | $ | – | | | $ | 1,222,335 | | | $ | – | | | $ | 1,222,335 | |
Exchange Traded Funds | | | 337,215 | | | | – | | | | – | | | | 337,215 | |
Total Assets | | $ | 337,215 | | | $ | 1,222,335 | | | $ | - | | | $ | 1,559,550 | |
| | | | | | | | | | | | | | | | |
Liabilities | | | | | | | | | | | | | | | | |
Options Written | | $ | – | | | $ | 981,602 | | | $ | – | | | $ | 981,602 | |
Total Liabilities | | $ | – | | | $ | 981,602 | | | $ | – | | | $ | 981,602 | |
The following tables summarize derivatives held by the Fund and their impact on the Fund's results of operations (see Note 3 in Notes to Financial Statements).
The location and value of derivative instruments (categorized by risk exposure) on the Statement of Assets and Liabilities as of December 31, 2022, was as follows:
| | Location | | Equity Risk | | | Interest Rate Risk | | | Total | |
Assets - Purchased options | | Investments, at value | | $ | 952,345 |
| | $ | 269,990 | | | $ | 1,222,335 | |
Liabilities - Written options | | Options written, at value | | $ | 611,046 | | | $ | 370,556 |
| | $ | 981,602 |
|
The location and effect of derivative instruments (categorized by risk exposure) on the Statement of Operations for the period ended December 31, 2022, was as follows:
| | Change in Unrealized Appreciation/(Depreciation) on Derivatives Recognized in Income | |
| | | |
| | Location | | Equity Risk | | | Interest Rate Risk | | | Total | |
Purchased options | | Investments | | $ | (166,659 | ) | | $ | 183,933 | | | $ | 17,274 | |
Written options | | Written Options | | | 85,095 | | | | (243,296 | ) | | | (158,201 | ) |
| |
| | $ | (81,564 | ) | | $ | (59,363 | ) | | $ | (140,927 | ) |
Portfolio Holdings Summary
Asset Type | | % of Net Assets | |
Exchange Traded Funds | | | 39.63 | % |
Purchased Options | | | 143.66 | |
Total Investments | | | 183.29 | |
Written Options | | | (115.37 | ) |
Assets in Excess of Other Liabilities | | | 32.08 |
|
Net Assets | | | 100.00 | % |
The accompanying notes are an integral part of these financial statements.
Milliman 1-Year Floored S&P 500 with Par Up Outcome Fund - Apr
Schedule of Investments
December 31, 2022
| | Shares | | | Value | |
EXCHANGE TRADED FUNDS - 39.75% | | | | | | | | |
iShares 0-3 Month Treasury Bond ETF (a) | | | 1,059 | | | $ | 106,048 | |
Schwab Short-Term U.S. Treasury ETF (a) | | | 2,099 | | | | 101,256 | |
SPDR Portfolio Short Term Treasury ETF (a) | | | 1,753 | | | | 50,644 | |
Vanguard Short-Term Treasury ETF (a) | | | 1,754 | | | | 101,416 | |
TOTAL EXCHANGE TRADED FUNDS (Cost $365,066) | | | | | | | 359,364 | |
PURCHASED OPTIONS - 129.71% (b)(c) | | Contracts | | | Notional Amount | | | | |
CALL OPTIONS - 101.73% | | | | | | | | | | | | |
S&P 500® Mini Index, Expires 4/10/2023, Strike Price $441.28 | | | 14 | | | $ | 537,530 | | | | 1,981 | |
S&P 500® Mini Index, Expires 4/10/2023, Strike Price $0.44 | | | 24 | | | | 921,480 | | | | 917,805 | |
| | | | | | | | | | | 919,786 | |
PUT OPTIONS - 27.98% | | | | | | | | | | | | |
iShares 20+ Year Treasury Bond ETF, Expires 4/10/2023, Strike Price $117.26 | | | 86 | | | | 856,216 | | | | 149,223 | |
iShares iBoxx $Investment Grade Corporate Bond ETF, Expires 4/10/2023, Strike Price $110.47 | | | 91 | | | | 959,413 | | | | 50,150 | |
S&P 500® Mini Index, Expires 4/10/2023, Strike Price $397.15 | | | 24 | | | | 921,480 | | | | 53,257 | |
S&P 500® Mini Index, Expires 4/10/2023, Strike Price $176.95 | | | 24 | | | | 921,480 | | | | 269 | |
| | | | | | | | | | | 252,899 | |
TOTAL PURCHASED OPTIONS (Cost $1,260,532) | | | | | | | | | | | 1,172,685 | |
| | | | | | | | | | | | |
Total Investments (Cost $1,625,598) - 169.46% | | | | | | | | | | | 1,532,049 | |
Liabilities in Excess of Other Assets - (69.46)% | | | | | | | | | | | (628,001 | ) |
TOTAL NET ASSETS - 100.00% | | | | | | | | | | $ | 904,048 | |
Percentages are stated as a percent of net assets.
| (a) | All or a portion of each of these securities is segregated as collateral for written options. The aggregate value of the securities segregated as collateral for written options is $359,364. |
| (c) | Purchased option contracts are held in connection with corresponding written option contracts. |
SCHEDULE OF OPTIONS WRITTEN
December 31, 2022
Description | | Expiration | | | Strike Price | | | Contracts | | | Notional Amount | | | Value | |
CALL OPTIONS | | | | | | | | | | | | | | | | | | | | |
S&P 500® Mini Index | | | 4/10/2023 | | | $ | 176.95 | | | | 24 | | | $ | (921,480 | ) | | $ | (499,405 | ) |
| | | | | | | | | | | | | | | | | | | (499,405 | ) |
PUT OPTIONS | | |
|
| | | | | | | | | | | | | | | | |
iShares 20+ Year Treasury Bond ETF | | | 4/10/2023 | | | $ | 123.43 | | | | 86 | | | | (856,216 | ) | | | (197,124 | ) |
iShares iBoxx $Investment Grade Corporate Bond ETF | | | 4/10/2023 | | | $ | 116.28 | | | | 91 | | | | (959,413 | ) | | | (96,419 | ) |
S&P 500® Mini Index | | | 4/10/2023 | | | $ | 441.28 | | | | 24 | | | | (921,480 | ) | | | (130,192 | ) |
| | | | | | | | | | | | | | | | | | | (423,735 | ) |
TOTAL OPTIONS WRITTEN (Premiums Received $857,660) | | | | | | | | | | $ | (923,140 | ) |
The accompanying notes are an integral part of these financial statements.
Milliman 1-Year Floored S&P 500 with Par Up Outcome Fund - Apr
Schedule of Investments (Concluded)
December 31, 2022
The following is a summary of the fair valuations according to the inputs used as of December 31, 2022 in valuing the Fund’s assets and liabilities (see Note 2 in Notes to Financial Statements):
| | Level 1 | | | Level 2 | | | Level 3 | | | Total | |
Assets | | | | | | | | | | | | |
Purchased Options | | $ | – | | | $ | 1,172,685 | | | $ | – | | | $ | 1,172,685 | |
Exchange Traded Funds | | | 359,364 | | | | – | | | | – | | | | 359,364 | |
Total Assets | | $ | 359,364 | | | $ | 1,172,685 | | | $ | – | | | $ | 1,532,049 | |
| | | | | | | | | | | | | | | | |
Liabilities | | | | | | | | | | | | | | | | |
Options Written | | $ | – | | | $ | 923,140 | | | $ | – | | | $ | 923,140 | |
Total Liabilities | | $ | – | | | $ | 923,140 | | | $ | – | | | $ | 923,140 | |
The following tables summarize derivatives held by the Fund and their impact on the Fund's results of operations (see Note 3 in Notes to Financial Statements).
The location and value of derivative instruments (categorized by risk exposure) on the Statement of Assets and Liabilities as of December 31, 2022, was as follows:
| | Location | | Equity Risk | | | Interest Rate Risk | | | Total | |
Assets - Purchased options | | Investments, at value | | $ | 973,312 | | | $ | 199,373 | | | $ | 1,172,685 | |
Liabilities - Written options | | Options written, at value | | $ | 629,597 | | | $ | 293,543 | | | $ | 923,140 | |
The location and effect of derivative instruments (categorized by risk exposure) on the Statement of Operations for the period ended December 31, 2022, was as follows:
| | Change in Unrealized Appreciation/(Depreciation) on Derivatives Recognized in Income | |
| | Location | | | Equity Risk | | | | Interest Rate Risk | | | | Total | |
Purchased options | | Investments | | $ | (190,993 | ) | | $ | 103,146 | | | $ | (87,847 | ) |
Written options | | Written Options | | | 91,470 | | | | (156,950 | ) | | | (65,480 | ) |
| |
| | $ | (99,523 | ) | | $ | (53,804 | ) | | $ | (153,327 | ) |
Portfolio Holdings Summary
Asset Type | | % of Net Assets | |
Exchange Traded Funds | | | 39.75 | % |
Purchased Options | | | 129.71 | |
Total Investments | | | 169.46 | |
Written Options | | | (102.11 | ) |
Assets in Excess of Other Liabilities | | | 32.65 |
|
Net Assets | | | 100.00 | % |
The accompanying notes are an integral part of these financial statements.
Milliman 1-Year Floored S&P 500 with Par Up Outcome Fund - May
Schedule of Investments
December 31, 2022
| | Shares | | | Value | |
EXCHANGE TRADED FUNDS - 36.78% | | | | | | | | |
iShares 0-3 Month Treasury Bond ETF (a) | | | 994 | | | $ | 99,539 | |
Schwab Short-Term U.S. Treasury ETF (a) | | | 1,975 | | | | 95,274 | |
SPDR Portfolio Short Term Treasury ETF (a) | | | 1,650 | | | | 47,669 | |
Vanguard Short-Term Treasury ETF (a) | | | 1,650 | | | | 95,402 | |
TOTAL EXCHANGE TRADED FUNDS (Cost $343,183) | | |
| | | | 337,884 | |
| | Contracts | | | Notional Amount | | | | |
PURCHASED OPTIONS - 123.39% (b)(c) | | | | | | | | | | | | |
CALL OPTIONS - 106.34% | | | | | | | | | | | | |
S&P 500® Mini Index, Expires 5/10/2023, Strike Price $400.11 | | | 15 | | | $ | 575,925 | | | | 21,687 | |
S&P 500® Mini Index, Expires 5/10/2023, Strike Price $0.40 | | | 25 | | | | 959,875 | | | | 955,450 | |
| | | | | | | | | | | 977,137 | |
PUT OPTIONS - 17.05% | | |
| | | | | | | |
| |
iShares 20+ Year Treasury Bond ETF, Expires 5/10/2023, Strike Price $110.60 | | | 85 | | | | 846,260 | | | | 100,242 | |
iShares iBoxx $Investment Grade Corporate Bond ETF, Expires 5/10/2023, Strike Price $106.28 | | | 89 | | | | 938,327 | | | | 29,314 | |
S&P 500® Mini Index, Expires 5/10/2023, Strike Price $360.10 | | | 25 | | | | 959,875 | | | | 26,706 | |
S&P 500® Mini Index, Expires 5/10/2023, Strike Price $160.44 | | | 25 | | | | 959,875 | | | | 374 | |
| | | | | | | | | | | 156,636 | |
TOTAL PURCHASED OPTIONS (Cost $1,205,001) | | | | | | | | | | | 1,133,773 | |
| | | | | | | | | | | | |
Total Investments (Cost $1,548,184) - 160.17% | | | | | | | | | | | 1,471,657 | |
Liabilities in Excess of Other Assets - (60.17)% | | | | | | | | | | | (552,850 | ) |
TOTAL NET ASSETS - 100.00% | | | | | | | | | | $ | 918,807 | |
Percentages are stated as a percent of net assets.
| (a) | All or a portion of each of these securities is segregated as collateral for written options. The aggregate value of the securities segregated as collateral for written options is $337,884. |
| (c) | Purchased option contracts are held in connection with corresponding written option contracts. |
SCHEDULE OF OPTIONS WRITTEN
December 31, 2022
Description | | Expiration | | | Strike Price | | | Contracts | | | Notional Amount | | | Value | |
CALL OPTIONS | | | | | | | | | | | | | | | | | | | | |
S&P 500® Mini Index | | | 5/10/2023 | | | $ | 160.44 | | | | 25 | | | $ | (959,875 | ) | | $ | (561,882 | ) |
| | |
|
| | | | | | | | | | | | | | | (561,882 | ) |
PUT OPTIONS | | | | | | | | | | | | | | | | | | | | |
iShares 20+ Year Treasury Bond ETF | | | 5/10/2023 | | | $ | 116.42 | | | | 85 | | | | (846,260 | ) | | | (140,375 | ) |
iShares iBoxx $Investment Grade Corporate Bond ETF | | | 5/10/2023 | | | $ | 111.87 | | | | 89 | | | | (938,327 | ) | | | (60,573 | ) |
S&P 500® Mini Index | | | 5/10/2023 | | | $ | 400.11 | | | | 25 | | | | (959,875 | ) | | | (64,141 | ) |
| | | | | | | | | | | | | | | | | | | (265,089 | ) |
TOTAL OPTIONS WRITTEN (Premiums Received $820,579) | | | | | | | | | | $ | (826,971 | ) |
The accompanying notes are an integral part of these financial statements.
Milliman 1-Year Floored S&P 500 with Par Up Outcome Fund - May
Schedule of Investments (Concluded)
December 31, 2022
The following is a summary of the fair valuations according to the inputs used as of December 31, 2022 in valuing the Fund’s assets and liabilities (see Note 2 in Notes to Financial Statements):
| | Level 1 | | | Level 2 | | | Level 3 | | | Total | |
Assets | | | | | | | | | | | | |
Purchased Options | | $ | – | | | $ | 1,133,773 | | | $ | – | | | $ | 1,133,773 | |
Exchange Traded Funds | | | 337,884 | | | | – | | | | – | | | | 337,884 | |
Total Assets | | $ | 337,884 | | | $ | 1,133,773 | | | $ | – | | | $ | 1,471,657 | |
| | | | | | | | | | | | | | | | |
Liabilities | | | | | | | | | | | | | | | | |
Options Written | | $ | – | | | $ | 826,971 | | | $ | – | | | $ | 826,971 | |
Total Liabilities | | $ | – | | | $ | 826,971 | | | $ | – | | | $ | 826,971 | |
The following tables summarize derivatives held by the Fund and their impact on the Fund's results of operations (see Note 3 in Notes to Financial Statements).
The location and value of derivative instruments (categorized by risk exposure) on the Statement of Assets and Liabilities as of December 31, 2022, was as follows:
| | Location | | Equity Risk | | | Interest Rate Risk | | | Total | |
Assets - Purchased options | | Investments, at value | | $ | 1,004,217 | | | $ | 129,556 | | | $ | 1,133,773 | |
Liabilities - Written options | | Options written, at value | | $ | 626,023 | | | $ | 200,948 | | | $ | 826,971 | |
The location and effect of derivative instruments (categorized by risk exposure) on the Statement of Operations for the period ended December 31, 2022, was as follows:
| | Change in Unrealized Appreciation/(Depreciation) on Derivatives Recognized in Income | |
| | Location | | Equity Risk | | | Interest Rate Risk | | | Total | |
Purchased options | | Investments | | $ | (110,980 | ) | | $ | 39,752 | | | $ | (71,228 | ) |
Written options | | Written Options | | | 66,240 | | | | (72,632 | ) | | | (6,392 | ) |
| |
| | $ | (44,740 | ) | | $ | (32,880 | ) | | $ | (77,620 | ) |
Portfolio Holdings Summary
Asset Type | | % of Net Assets | |
Exchange Traded Funds | | | 36.78 | % |
Purchased Options | | | 123.39 | |
Total Investments | | | 160.17 | |
Written Options | | | (90.00 | ) |
Assets in Excess of Other Liabilities | | | 29.83 |
|
Net Assets | | | 100.00 | % |
The accompanying notes are an integral part of these financial statements.
Milliman 1-Year Floored S&P 500 with Par Up Outcome Fund - Jun
Schedule of Investments
December 31, 2022
| | Shares | | | Value | |
EXCHANGE TRADED FUNDS - 35.83% | | | | | | | | |
iShares 0-3 Month Treasury Bond ETF (a) | | | 990 | | | $ | 99,139 | |
Schwab Short-Term U.S. Treasury ETF (a) | | | 1,982 | | | | 95,612 | |
SPDR Portfolio Short Term Treasury ETF (a) | | | 1,656 | | | | 47,842 | |
Vanguard Short-Term Treasury ETF (a) | | | 1,656 | | | | 95,749 | |
TOTAL EXCHANGE TRADED FUNDS (Cost $342,304) | | | | | | | 338,342 | |
PURCHASED OPTIONS - 123.84% (b)(c) | | Contracts | | | Notional Amount | | | | |
CALL OPTIONS - 108.73% | | | | | | | | | | | | |
S&P 500® Mini Index, Expires 6/12/2023, Strike Price $390.08 | | | 15 | | | $ | 575,925 | | | | 34,190 | |
S&P 500® Mini Index, Expires 6/12/2023, Strike Price $0.39 | | | 26 | | | | 998,270 | | | | 992,470 | |
| | | | | | | | | | | 1,026,660 | |
PUT OPTIONS - 15.11% | | | | | | | | | | |
| |
iShares 20+ Year Treasury Bond ETF, Expires 6/12/2023, Strike Price $107.82 | | | 88 | | | | 876,128 | | | | 88,489 | |
iShares iBoxx $Investment Grade Corporate Bond ETF, Expires 6/12/2023, Strike Price $104.77 | | | 90 | | | | 948,870 | | | | 26,538 | |
S&P 500® Mini Index, Expires 6/12/2023, Strike Price $351.07 | | | 26 | | | | 998,270 | | | | 27,116 | |
S&P 500® Mini Index, Expires 6/12/2023, Strike Price $156.42 | | | 26 | | | | 998,270 | | | | 612 | |
| | | | | | | | | | | 142,755 | |
TOTAL PURCHASED OPTIONS (Cost $1,209,266) | | | | | | | | | | | 1,169,415 | |
| | | | | | | | | | | | |
Total Investments (Cost $1,551,570) - 159.67% | | | | | | | | | | | 1,507,757 | |
Liabilities in Excess of Other Assets - (59.67)% | | | | | | | | | | | (563,469 | ) |
TOTAL NET ASSETS - 100.00% | | | | | | | | | | $ | 944,288 | |
Percentages are stated as a percent of net assets.
| (a) | All or a portion of each of these securities is segregated as collateral for written options. The aggregate value of the securities segregated as collateral for written options is $338,342. |
| (c) | Purchased option contracts are held in connection with corresponding written option contracts. |
SCHEDULE OF OPTIONS WRITTEN
December 31, 2022
Description | | Expiration | | | Strike Price | | | Contracts | | | Notional Amount | | | Value | |
CALL OPTIONS | | | | | | | | | | | | | | | | | | | | |
S&P 500® Mini Index | | | 6/12/2023 | | | $ | 156.42 | | | | 26 | | | $ | (998,270 | ) | | $ | (595,109 | ) |
| | | | | | | | | | | | | | | | | | | (595,109 | ) |
PUT OPTIONS | | |
|
| | | | | | | | | | | | | | |
|
|
iShares 20+ Year Treasury Bond ETF | | | 6/12/2023 | | | $ | 113.49 | | | | 88 | | | | (876,128 | ) | | | (126,147 | ) |
iShares iBoxx $Investment Grade Corporate Bond ETF | | | 6/12/2023 | | | $ | 110.28 | | | | 90 | | | | (948,870 | ) | | | (54,073 | ) |
S&P 500® Mini Index | | | 6/12/2023 | | | $ | 390.08 | | | | 26 | | | | (998,270 | ) | | | (59,752 | ) |
| | |
|
| | | | | | | | | | | | | | | (239,972 | ) |
TOTAL OPTIONS WRITTEN (Premiums Received $820,944) | | | | | | | | | | $ | (835,081 | ) |
The accompanying notes are an integral part of these financial statements.
Milliman 1-Year Floored S&P 500 with Par Up Outcome Fund - Jun
Schedule of Investments (Concluded)
December 31, 2022
The following is a summary of the fair valuations according to the inputs used as of December 31, 2022 in valuing the Fund’s assets and liabilities (see Note 2 in Notes to Financial Statements):
| | Level 1 | | | Level 2 | | | Level 3 | | | Total | |
Assets | | | | | | | | | | | | |
Purchased Options | | $ | – | | | $ | 1,169,415 | | | $ | – | | | $ | 1,169,415 | |
Exchange Traded Funds | | | 338,342 | | | | – | | | | – | | | | 338,342 | |
Total Assets | | $ | 338,342 | | | $ | 1,169,415 | | | $ | – | | | $ | 1,507,757 | |
| | | | | | | | | | | | | | | | |
Liabilities | | | | | | | | | | | | | | | | |
Options Written | | $ | – | | | $ | 835,081 | | | $ | – | | | $ | 835,081 | |
Total Liabilities | | $ | – | | | $ | 835,081 | | | $ | – | | | $ | 835,081 | |
The following tables summarize derivatives held by the Fund and their impact on the Fund's results of operations (see Note 3 in Notes to Financial Statements).
The location and value of derivative instruments (categorized by risk exposure) on the Statement of Assets and Liabilities as of December 31, 2022, was as follows:
| | Location | | Equity Risk | | | Interest Rate Risk | | | Total | |
Assets - Purchased options | | Investments, at value | | $ | 1,054,388 | | | $ | 115,027 | | | $ | 1,169,415 | |
Liabilities - Written options | | Options written, at value | | $ | 654,861 | | | $ | 180,220 | | | $ | 835,081 | |
The location and effect of derivative instruments (categorized by risk exposure) on the Statement of Operations for the period ended December 31, 2022, was as follows:
| | Change in Unrealized Appreciation/(Depreciation) on Derivatives Recognized in Income | |
| | Location | | Equity Risk | | | Interest Rate Risk | | | Total | |
Purchased options | | Investments | | $ | (71,208 | ) | | $ | 31,358 | | | $ | (39,850 | ) |
Written options | | Written Options | | | 44,437 | | | | (58,574 | ) | | | (14,137 | ) |
| |
| | $ | (26,771 | ) | | $ | (27,216 | ) | | $ | (53,987 | ) |
Portfolio Holdings Summary
Asset Type | | % of Net Assets | |
Exchange Traded Funds | | | 35.83 | % |
Purchased Options | | | 123.84 | |
Total Investments | | | 159.67 | |
Written Options | | | (88.43 | ) |
Assets in Excess of Other Liabilities | | | 28.76 |
|
Net Assets | | | 100.00 | % |
The accompanying notes are an integral part of these financial statements.
Milliman 1-Year Floored S&P 500 with Par Up Outcome Fund - Jul
Schedule of Investments
December 31, 2022
| | Shares | | | Value | |
EXCHANGE TRADED FUNDS - 35.40% | | | | | | | | |
iShares 0-3 Month Treasury Bond ETF (a) | | | 985 | | | $ | 98,638 | |
Schwab Short-Term U.S. Treasury ETF (a) | | | 1,976 | | | | 95,322 | |
SPDR Portfolio Short Term Treasury ETF (a) | | | 1,650 | | | | 47,669 | |
Vanguard Short-Term Treasury ETF (a) | | | 1,651 | | | | 95,460 | |
TOTAL EXCHANGE TRADED FUNDS (Cost $341,259) | | | | | | | 337,089 | |
| | | | | | | | | |
| | Contracts | | | Notional Amount | | | | |
PURCHASED OPTIONS - 125.43% (b)(c) | | | | | | | | | | | | |
CALL OPTIONS - 108.93% | | | | | | | | | | | | |
S&P 500® Mini Index, Expires 7/10/2023, Strike Price $385.45 | | | 16 | | | $ | 614,320 | | | | 44,953 | |
S&P 500® Mini Index, Expires 7/10/2023, Strike Price $0.39 | | | 26 | | | | 998,270 | | | | 992,284 | |
| | | | | | | | | | | 1,037,237 | |
PUT OPTIONS - 16.50% | | | | | | | | | | | | |
iShares 20+ Year Treasury Bond ETF, Expires 7/10/2023, Strike Price $108.68 | | | 87 | | | | 866,172 | | | | 94,674 | |
iShares iBoxx $Investment Grade Corporate Bond ETF, Expires 7/10/2023, Strike Price $105.45 | | | 90 | | | | 948,870 | | | | 33,316 | |
S&P 500® Mini Index, Expires 7/10/2023, Strike Price $346.91 | | | 26 | | | | 998,270 | | | | 28,278 | |
S&P 500® Mini Index, Expires 7/10/2023, Strike Price $154.57 | | | 26 | | | | 998,270 | | | | 827 | |
| | | | | | | | | | | | |
TOTAL PURCHASED OPTIONS (Cost $1,207,515) | | | | | | | | | | | 157,095 | |
| | | | | | | | | | | 1,194,332 | |
| | | | | | | | | | | | |
Total Investments (Cost $1,548,774) - 160.83% | | | | | | | | | | | 1,531,421 | |
Liabilities in Excess of Other Assets - (60.83)% | | | | | | | | | | | (579,245 | ) |
TOTAL NET ASSETS - 100.00% | | | | | | | | | | $ | 952,176 | |
Percentages are stated as a percent of net assets.
| (a) | All or a portion of each of these securities is segregated as collateral for written options. The aggregate value of the securities segregated as collateral for written options is $337,089. |
| (c) | Purchased option contracts are held in connection with corresponding written option contracts. |
SCHEDULE OF OPTIONS WRITTEN
December 31, 2022
Description | | Expiration | | | Strike Price | | | Contracts | | | Notional Amount | | | Value | |
CALL OPTIONS | | | | | | | | | | | | | | | | | | | | |
S&P 500® Mini Index | | | 7/10/2023 | | | $ | 154.57 | | | | 26 | | | $ | (998,270 | ) | | $ | (600,723 | ) |
| | |
|
| | | | | | | | | | | | | | | (600,723 | ) |
PUT OPTIONS | | | | | | | | | | | | | | | | | | | | |
iShares 20+ Year Treasury Bond ETF | | | 7/10/2023 | | | $ | 114.40 | | | | 87 | | | | (866,172 | ) | | | (131,643 | ) |
iShares iBoxx $Investment Grade Corporate | | | | | | | | | | | | | | | | | | | | |
Bond ETF | | | 7/10/2023 | | | $ | 111.00 | | | | 90 | | | | (948,870 | ) | | | (59,815 | ) |
S&P 500® Mini Index | | | 7/10/2023 | | | $ | 385.45 | | | | 26 | | | | (998,270 | ) | | | (58,565 | ) |
| | |
|
| | | | | | | | | | | | | | | (250,023 | ) |
TOTAL OPTIONS WRITTEN (Premiums Received $818,010) | | | | | | | | | | $ | (850,746 | ) |
The accompanying notes are an integral part of these financial statements.
Milliman 1-Year Floored S&P 500 with Par Up Outcome Fund - Jul
Schedule of Investments (Concluded)
December 31, 2022
The following is a summary of the fair valuations according to the inputs used as of December 31, 2022 in valuing the Fund’s assets and liabilities (see Note 2 in Notes to Financial Statements):
| | Level 1 | | | Level 2 | | | Level 3 | | | Total | |
Assets | | | | | | | | | | | | |
Purchased Options | | $ | – | | | $ | 1,194,332 | | | $ | – | | | $ | 1,194,332 | |
Exchange Traded Funds | | | 337,089 | | | | – | | | | – | | | | 337,089 | |
Total Assets | | $ | 337,089 | | | $ | 1,194,332 | | | $ | – | | | $ | 1,531,421 | |
| | | | | | | | | | | | | | | | |
Liabilities | | | | | | | | | | | | | | | | |
Options Written | | $ | – | | | $ | 850,746 | | | $ | – | | | $ | 850,746 | |
Total Liabilities | | $ | – | | | $ | 850,746 | | | $ | – | | | $ | 850,746 | |
The following tables summarize derivatives held by the Fund and their impact on the Fund's results of operations (see Note 3 in Notes to Financial Statements).
The location and value of derivative instruments (categorized by risk exposure) on the Statement of Assets and Liabilities as of December 31, 2022, was as follows:
| | Location | | Equity Risk | | | Interest Rate Risk | | | Total | |
Assets - Purchased options | | Investments, at value | | $ | 1,066,342 | | | $ | 127,990 | | | $ | 1,194,332 | |
Liabilities - Written options | | Options written, at value | | $ | 659,288 | | | $ | 191,458 | | | $ | 850,746 | |
The location and effect of derivative instruments (categorized by risk exposure) on the Statement of Operations for the period ended December 31, 2022, was as follows:
| | Change in Unrealized Appreciation/(Depreciation) on Derivatives Recognized in Income | |
| | Location | | | Equity Risk | | | | Interest Rate Risk | | | | Total | |
Purchased options | | Investments | | $ | (48,767 | ) | | $ | 35,584 | | | $ | (13,183 | ) |
Written options | | Written Options | | | 28,937 | | | | (61,673 | ) | | | (32,736 | ) |
| | | | $ | (19,830 | ) | | $ | (26,089 | ) | | $ | (45,919 | ) |
Portfolio Holdings Summary
Asset Type | | % of Net Assets | |
Exchange Traded Funds | | | 35.40 | % |
Purchased Options | | | 125.43 | |
Total Investments | | | 160.83 | |
Written Options | | | (89.35 | ) |
Assets in Excess of Other Liabilities | | | 28.52 |
|
Net Assets | | | 100.00 | % |
The accompanying notes are an integral part of these financial statements.
Milliman 1-Year Floored S&P 500 with Par Up Outcome Fund - Aug
Schedule of Investments
December 31, 2022
| | Shares | | | Value | |
EXCHANGE TRADED FUNDS - 37.07% | | | | | | | | |
iShares 0-3 Month Treasury Bond ETF (a) | | | 977 | | | $ | 97,837 | |
Schwab Short-Term U.S. Treasury ETF (a) | | | 1,976 | | | | 95,322 | |
SPDR Portfolio Short Term Treasury ETF (a) | | | 1,649 | | | | 47,640 | |
Vanguard Short-Term Treasury ETF (a) | | | 1,651 | | | | 95,461 | |
TOTAL EXCHANGE TRADED FUNDS (Cost $340,430) | | | | | | | 336,260 | |
| | Contracts | | | Notional Amount | | | | |
PURCHASED OPTIONS - 126.16% (b)(c) | | | | | | | | | | | | |
CALL OPTIONS - 103.04% | | | | | | | | | | | | |
S&P 500® Mini Index, Expires 8/10/2023, Strike Price $421.01 | | | 15 | | | $ | 575,925 | | | | 19,810 | |
S&P 500® Mini Index, Expires 8/10/2023, Strike Price $0.42 | | | 24 | | | | 921,480 | | | | 914,926 | |
| | | | | | | | | | | 934,736 | |
PUT OPTIONS - 23.12% | | | | | | | | | | | | |
iShares 20+ Year Treasury Bond ETF, Expires 8/10/2023, Strike Price $111.55 | | | 85 | | | | 846,260 | | | | 113,187 | |
iShares iBoxx $ Investment Grade Corporate Bond ETF, Expires 8/10/2023, Strike Price $108.15 | | | 87 | | | | 917,241 | | | | 43,059 | |
S&P 500® Mini Index, Expires 8/10/2023, Strike Price $378.91 | | | 24 | | | | 921,480 | | | | 52,147 | |
S&P 500® Mini Index, Expires 8/10/2023, Strike Price $168.83 | | | 24 | | | | 921,480 | | | | 1,310 | |
| | | | | | | | | | | 209,703 | |
TOTAL PURCHASED OPTIONS (Cost $1,189,141) | | | | | | | | | | | 1,144,439 | |
| | | | | | | | | | | | |
Total Investments (Cost $1,529,571) - 163.23% | | | | | | | | | | | 1,480,699 | |
Liabilities in Excess of Other Assets - (63.23)% | | | | | | | | | | | (573,544 | ) |
TOTAL NET ASSETS - 100.00% | | | | | | | | | | $ | 907,155 | |
Percentages are stated as a percent of net assets.
(a) | All or a portion of each of these securities is segregated as collateral for written options. The aggregate value of the securities segregated as collateral for written options is $336,260. |
(c) | Purchased option contracts are held in connection with corresponding written option contracts. |
SCHEDULE OF OPTIONS WRITTEN
December 31, 2022
| | | | | | | | | | | | | | | |
Description | | Expiration | | | Strike Price | | | Contracts | | | Notional Amount | | | Value | |
CALL OPTIONS | | | | | | | | | | | | | | | | | | |
S&P 500® Mini Index | | 8/10/2023 | | | $ | 168.83 | | | 24 | | | $ | (921,480 | ) | | $ | (521,608 | ) |
| | | | | | | | | | | | | | | | | (521,608 | ) |
PUT OPTIONS | | | | | | | | | | | | | | | | | | |
iShares 20+ Year Treasury Bond ETF | | 8/10/2023 | | | $ | 117.42 | | | 85 | | | | (846,260 | ) | | | (151,202 | ) |
iShares iBoxx $ Investment Grade Corporate Bond ETF | | 8/10/2023 | | | $ | 113.84 | | | 87 | | | | (917,241 | ) | | | (74,185 | ) |
S&P 500® Mini Index | | 8/10/2023 | | | $ | 421.01 | | | 24 | | | | (921,480 | ) | | | (98,698 | ) |
| | | | | | | | | | | | | | | | | (324,085 | ) |
TOTAL OPTIONS WRITTEN (Premiums Received $799,436) | | | | | | | | | | | | | $ | (845,693 | ) |
The accompanying notes are an integral part of these financial statements.
Milliman 1-Year Floored S&P 500 with Par Up Outcome Fund - Aug
Schedule of Investments (Concluded)
December 31, 2022
The following is a summary of the fair valuations according to the inputs used as of December 31, 2022 in valuing the Fund’s assets and liabilities (see Note 2 in Notes to Financial Statements):
| | Level 1 | | | Level 2 | | | Level 3 | | | Total | |
Assets | | | | | | | | | | | | |
Purchased Options | | $ | – | | | $ | 1,144,439 | | | $ | – | | | $ | 1,144,439 | |
Exchange Traded Funds | | | 336,260 | | | | – | | | | – | | | | 336,260 | |
Total Assets | | $ | 336,260 | | | $ | 1,144,439 | | | $ | – | | | $ | 1,480,699 | |
| | | | | | | | | | | | | | | | |
Liabilities | | | | | | | | | | | | | | | | |
Options Written | | $ | – | | | $ | 845,693 | | | $ | – | | | $ | 845,693 | |
Total Liabilities | | $ | – | | | $ | 845,693 | | | $ | – | | | $ | 845,693 | |
The following tables summarize derivatives held by the Fund and their impact on the Fund's results of operations (see Note 3 in Notes to Financial Statements).
The location and value of derivative instruments (categorized by risk exposure) on the Statement of Assets and Liabilities as of December 31, 2022, was as follows:
| | Location | | Equity Risk | | | Interest Rate Risk | | | Total | |
Assets - Purchased options | | Investments, at value | | $ | 988,193 | | | $ | 156,246 | | | $ | 1,144,439 | |
Liabilities - Written options | | Options written, at value | | $ | 620,307 | | | $ | 225,386 | | | $ | 845,693 | |
The location and effect of derivative instruments (categorized by risk exposure) on the Statement of Operations for the period ended December 31, 2022, was as follows:
| | Change in Unrealized Appreciation/(Depreciation) on Derivatives Recognized in Income | |
| | Location | | Equity Risk | | | Interest Rate Risk | | | Total | |
Purchased options | | Investments | | $ | (122,781 | ) | | $ | 78,079 | | | $ | (44,702 | ) |
Written options | | Written Options | | | 65,652 | | | | (111,909 | ) | | | (46,257 | ) |
| | | | $ | (57,129 | ) | | $ | (33,830 | ) | | $ | (90,959 | ) |
Portfolio Holdings Summary
Asset Type | | % of Net Assets | |
Exchange Traded Funds | | | 37.07 | % |
Purchased Options | | | 126.16 | |
Total Investments | | | 163.23 | |
Written Options | | | (93.23 | ) |
Assets in Excess of Other Liabilities | | | 30.00 | |
Net Assets | | | 100.00 | % |
The accompanying notes are an integral part of these financial statements.
Milliman 1-Year Floored S&P 500 with Par Up Outcome Fund - Sep
Schedule of Investments
December 31, 2022
| | Shares | | | Value | |
EXCHANGE TRADED FUNDS - 35.79% | | | | | | | | |
iShares 0-3 Month Treasury Bond ETF (a) | | | 976 | | | $ | 97,737 | |
Schwab Short-Term U.S. Treasury ETF (a) | | | 1,983 | | | | 95,660 | |
SPDR Portfolio Short Term Treasury ETF (a) | | | 1,656 | | | | 47,842 | |
Vanguard Short-Term Treasury ETF (a) | | | 1,657 | | | | 95,807 | |
TOTAL EXCHANGE TRADED FUNDS (Cost $339,657) | | | | | | | 337,046 | |
| | | | | | | | | |
PURCHASED OPTIONS - 116.40% (b)(c) | | Contracts | | | Notional Amount | | | | |
CALL OPTIONS - 100.44% | | | | | | | | | | | | |
S&P 500® Mini Index, Expires 9/11/2023, Strike Price $411.04 | | | 16 | | | $ | 614,320 | | | | 31,527 | |
S&P 500® Mini Index, Expires 9/11/2023, Strike Price $0.41 | | | 24 | | | | 921,480 | | | | 914,234 | |
| | | | | | | | | | | 945,761 | |
PUT OPTIONS - 15.96% | | | | | | | | | | | | |
iShares 20+ Year Treasury Bond ETF, Expires 9/11/2023, Strike Price $102.90 | | | 92 | | | | 915,952 | | | | 72,272 | |
iShares iBoxx $ Investment Grade Corporate Bond ETF, Expires 9/11/2023, Strike Price $103.15 | | | 92 | | | | 969,956 | | | | 28,154 | |
S&P 500® Mini Index, Expires 9/11/2023, Strike Price $369.94 | | | 24 | | | | 921,480 | | | | 48,389 | |
S&P 500® Mini Index, Expires 9/11/2023, Strike Price $164.83 | | | 24 | | | | 921,480 | | | | 1,528 | |
| | | | | | | | | | | 150,343 | |
TOTAL PURCHASED OPTIONS (Cost $1,169,387) | | | | | | | | | | | 1,096,104 | |
| | | | | | | | | | | | |
Total Investments (Cost $1,509,044) - 152.19% | | | | | | | | | | | 1,433,150 | |
Liabilities in Excess of Other Assets - (52.19)% | | | | | | | | | | | (491,469 | ) |
TOTAL NET ASSETS - 100.00% | | | | | | | | | | $ | 941,681 | |
Percentages are stated as a percent of net assets.
(a) | All or a portion of each of these securities is segregated as collateral for written options. The aggregate value of the securities segregated as collateral for written options is $337,046. |
(c) | Purchased option contracts are held in connection with corresponding written option contracts. |
SCHEDULE OF OPTIONS WRITTEN
December 31, 2022
| | | | | | | | | | | | | | | |
Description | | Expiration | | | Strike Price | | | Contracts | | | Notional Amount | | | Value | |
CALL OPTIONS | | | | | | | | | | | | | | | | | | |
S&P 500® Mini Index | | 9/11/2023 | | | $ | 164.83 | | | 24 | | | $ | (921,480 | ) | | $ | (532,636 | ) |
| | | | | | | | | | | | | | | | | (532,636 | ) |
PUT OPTIONS | | | | | | | | | | | | | | | | | | |
iShares 20+ Year Treasury Bond ETF | | 9/11/2023 | | | $ | 108.32 | | | 92 | | | | (915,952 | ) | | | (102,737 | ) |
iShares iBoxx $ Investment Grade Corporate Bond ETF | | 9/11/2023 | | | $ | 108.58 | | | 92 | | | | (969,956 | ) | | | (48,654 | ) |
S&P 500® Mini Index | | 9/11/2023 | | | $ | 411.04 | | | 24 | | | | (921,480 | ) | | | (88,270 | ) |
| | | | | | | | | | | | | | | | | (239,661 | ) |
TOTAL OPTIONS WRITTEN (Premiums Received $787,511) | | | | | | | | | | | | | $ | (772,297 | ) |
The accompanying notes are an integral part of these financial statements.
Milliman 1-Year Floored S&P 500 with Par Up Outcome Fund - Sep
Schedule of Investments (Concluded)
December 31, 2022
The following is a summary of the fair valuations according to the inputs used as of December 31, 2022 in valuing the Fund’s assets and liabilities (see Note 2 in Notes to Financial Statements):
| | Level 1 | | | Level 2 | | | Level 3 | | | Total | |
Assets | | | | | | | | | | | | |
Purchased Options | | $ | – | | | $ | 1,096,104 | | | $ | – | | | $ | 1,096,104 | |
Exchange Traded Funds | | | 337,046 | | | | – | | | | – | | | | 337,046 | |
Total Assets | | $ | 337,046 | | | $ | 1,096,104 | | | $ | – | | | $ | 1,433,150 | |
| | | | | | | | | | | | | | | | |
Liabilities | | | | | | | | | | | | | | | | |
Options Written | | $ | – | | | $ | 772,297 | | | $ | – | | | $ | 772,297 | |
Total Liabilities | | $ | – | | | $ | 772,297 | | | $ | – | | | $ | 772,297 | |
The following tables summarize derivatives held by the Fund and their impact on the Fund's results of operations (see Note 3 in Notes to Financial Statements).
The location and value of derivative instruments (categorized by risk exposure) on the Statement of Assets and Liabilities as of December 31, 2022, was as follows:
| | Location | | Equity Risk | | | Interest Rate Risk | | | Total | |
Assets - Purchased options | | Investments, at value | | $ | 995,678 | | | $ | 100,426 | | | $ | 1,096,104 | |
Liabilities - Written options | | Options written, at value | | $ | 620,906 | | | $ | 151,391 | | | $ | 772,297 | |
The location and effect of derivative instruments (categorized by risk exposure) on the Statement of Operations for the period ended December 31, 2022, was as follows:
| | Change in Unrealized Appreciation/(Depreciation) on Derivatives Recognized in Income |
| | Location | | Equity Risk | | | Interest Rate Risk | | | Total | |
Purchased options | | Investments | | $ | (88,747 | ) | | $ | 15,464 | | | $ | (73,283 | ) |
Written options | | Written Options | | | 46,594 | | | | (31,380 | ) | | | 15,214 | |
| | | | $ | (42,153 | ) | | $ | (15,916 | ) | | $ | (58,069 | ) |
Portfolio Holdings Summary
| | | |
Asset Type | | % of Net Assets | |
Exchange Traded Funds | | | 35.79 | % |
Purchased Options | | | 116.40 | |
Total Investments | | | 152.19 | |
Written Options | | | (82.01 | ) |
Assets in Excess of Other Liabilities | | | 29.82 |
|
Net Assets | | | 100.00 | % |
The accompanying notes are an integral part of these financial statements.
Milliman 1-Year Floored S&P 500 with Par Up Outcome Fund - Oct
Schedule of Investments
December 31, 2022
| | Shares | | | Value | |
EXCHANGE TRADED FUNDS - 31.91% | | | | | | |
iShares 0-3 Month Treasury Bond ETF (a) | | | 437 | | | $ | 43,761 | |
iShares iBoxx $ Investment Grade Corporate Bond ETF (a) | | | 465 | | | | 49,025 | |
SPDR Portfolio Intermediate Term Corporate Bond ETF (a) | | | 3,036 | | | | 96,636 | |
Vanguard Intermediate-Term Corporate Bond ETF (a) | | | 1,260 | | | | 97,663 | |
Vanguard Short-Term Treasury ETF (a) | | | 748 | | | | 43,249 | |
TOTAL EXCHANGE TRADED FUNDS (Cost $323,208) | | | | | | | 330,334 | |
| | Principal Amount | | | | |
U.S. TREASURY NOTE - 23.19% | | | | | | |
United States Treasury Note, 0.625%, 10/15/2024 (a) | | $ | 256,900 | | | | 240,091 | |
TOTAL U.S. TREASURY NOTE (Cost $240,676) | | | | | | | 240,091 | |
PURCHASED OPTIONS - 110.52% (b)(c) | | Contracts | | | Notional Amount | | | | |
CALL OPTIONS - 107.69% | | | | | | | | | | | | |
S&P 500® Mini Index, Expires 10/10/2023, Strike Price $361.24 | | | 17 | | | $ | 652,715 | | | | 86,608 | |
S&P 500® Mini Index, Expires 10/10/2023, Strike Price $0.36 | | | 27 | | | | 1,036,665 | | | | 1,028,290 | |
| | | | | | | | | | | 1,114,898 | |
PUT OPTIONS - 2.83% | | | | | | | | | | | | |
S&P 500® Mini Index, Expires 10/10/2023, Strike Price $325.12 | | | 27 | | | | 1,036,665 | | | | 27,903 | |
S&P 500® Mini Index, Expires 10/10/2023, Strike Price $144.86 | | | 27 | | | | 1,036,665 | | | | 1,464 | |
| | | | | | | | | | | 29,367 | |
TOTAL PURCHASED OPTIONS (Cost $1,092,878) | | | | | | | | | | | 1,144,265 | |
| | | | | | | | | | | | |
Total Investments (Cost $1,656,762) - 165.62% | | | | | | | | | | | 1,714,690 | |
Liabilities in Excess of Other Assets - (65.62)% | | | | | | | | | | | (679,324 | ) |
TOTAL NET ASSETS - 100.00% | | | | | | | | | | $ | 1,035,366 | |
Percentages are stated as a percent of net assets.
(a) | All or a portion of each of these securities is segregated as collateral for written options. The aggregate value of the securities segregated as collateral for written options is $570,425. |
(c) | Purchased option contracts are held in connection with corresponding written option contracts. |
SCHEDULE OF OPTIONS WRITTEN
December 31, 2022
| | | | | | | | | | | | | | | |
Description | | Expiration | | | Strike Price | | | Contracts | | | Notional Amount | | | Value | |
CALL OPTIONS | | | | | | | | | | | | | | | | | | |
S&P 500® Mini Index | | 10/10/2023 | | | $ | 144.86 | | | 27 | | | $ | (1,036,665 | ) | | $ | (651,415 | ) |
| | | | | | | | | | | | | | | | | (651,415 | ) |
PUT OPTIONS | | | | | | | | | | | | | | | | | | |
S&P 500® Mini Index | | 10/10/2023 | | | $ | 361.24 | | | 27 | | | | (1,036,665 | ) | | | (50,708 | ) |
| | | | | | | | | | | | | | | | | (50,708 | ) |
TOTAL OPTIONS WRITTEN (Premiums Received $676,580) | | | | | | | | | | | | | | | | $ | (702,123 | ) |
The accompanying notes are an integral part of these financial statements.
Milliman 1-Year Floored S&P 500 with Par Up Outcome Fund - Oct
Schedule of Investments (Concluded)
December 31, 2022
The following is a summary of the fair valuations according to the inputs used as of December 31, 2022 in valuing the Fund’s assets and liabilities (see Note 2 in Notes to Financial Statements):
| | Level 1 | | | Level 2 | | | Level 3 | | | Total | |
Assets | | | | | | | | | | | | |
Purchased Options | | $ | – | | | $ | 1,144,265 | | | $ | – | | | $ | 1,144,265 | |
Exchange Traded Funds | | | 330,334 | | | | – | | | | – | | | | 330,334 | |
U.S. Treasury Note | | | – | | | | 240,091 | | | | – | | | | 240,091 | |
Total Assets | | $ | 330,334 | | | $ | 1,384,356 | | | $ | – | | | $ | 1,714,690 | |
| | | | | | | | | | | | | | | | |
Liabilities | | | | | | | | | | | | | | | | |
Options Written | | $ | – | | | $ | 702,123 | | | $ | – | | | $ | 702,123 | |
Total Liabilities | | $ | – | | | $ | 702,123 | | | $ | – | | | $ | 702,123 | |
The following tables summarize derivatives held by the Fund and their impact on the Fund's results of operations (see Note 3 in Notes to Financial Statements).
The location and value of derivative instruments (categorized by risk exposure) on the Statement of Assets and Liabilities as of December 31, 2022, was as follows:
| | Location | | Equity Risk | | | Interest Rate Risk | | | Total | |
Assets - Purchased options | | Investments, at value | | $ | 1,144,265 | | | $ | – | | | $ | 1,144,265 | |
Liabilities - Written options | | Options written, at value | | $ | 702,123 | | | $ | – | | | $ | 702,123 | |
The location and effect of derivative instruments (categorized by risk exposure) on the Statement of Operations for the period ended December 31, 2022, was as follows:
| | Change in Unrealized Appreciation/(Depreciation) on Derivatives Recognized in Income |
| | Location | | Equity Risk | | | Interest Rate Risk | | | Total | |
Purchased options | | Investments | | $ | 51,387 | | | $ | – | | | $ | 51,387 | |
Written options | | Written Options | | | (25,543 | ) | | | – | | | | (25,543 | ) |
| | | | $ | 25,844 | | | $ | – | | | $ | 25,844 | |
Portfolio Holdings Summary
Asset Type | | % of Net Assets | |
Exchange Traded Funds | | | 31.91 | % |
Purchased Options | | | 110.52 | |
U.S. Treasury Note | | | 23.19 | |
Total Investments | | | 165.62 | |
Written Options | | | (67.82 | ) |
Assets in Excess of Other Liabilities | | | 2.20 | |
Net Assets | | | 100.00 | % |
The accompanying notes are an integral part of these financial statements.
Milliman 1-Year Floored S&P 500 with Par Up Outcome Fund - Nov
Schedule of Investments
December 31, 2022
EXCHANGE TRADED FUNDS - 32.81% | | Shares | | | Value | |
iShares 0-3 Month Treasury Bond ETF (a) | | | 433 | | | $ | 43,361 | |
iShares iBoxx $ Investment Grade Corporate Bond ETF (a) | | | 455 | | | | 47,970 | |
SPDR Portfolio Intermediate Term Corporate Bond ETF (a) | | | 2,990 | | | | 95,172 | |
Vanguard Intermediate-Term Corporate Bond ETF (a) | | | 1,231 | | | | 95,415 | |
Vanguard Short-Term Treasury ETF (a) | | | 746 | | | | 43,134 | |
TOTAL EXCHANGE TRADED FUNDS (Cost $322,981) | | | | | | | 325,052 | |
| | Principal Amount | | | | |
U.S. TREASURY NOTE - 24.22% | | | | | | |
United States Treasury Note, 0.625%, 10/15/2024 (a) | | $ | 256,700 | | | | 239,904 | |
TOTAL U.S. TREASURY NOTE (Cost $240,368) | | | | | | | 239,904 | |
| | Contracts | | | Notional Amount | | | | |
PURCHASED OPTIONS - 107.00% (b)(c) | | | | | | | | | | | | |
CALL OPTIONS - 102.17% | | | | | | | | | | | | |
S&P 500® Mini Index, Expires 11/10/2023, Strike Price $395.64 | | | 19 | | | $ | 729,505 | | | | 60,918 | |
S&P 500® Mini Index, Expires 11/10/2023, Strike Price $0.40 | | | 25 | | | | 959,875 | | | | 951,220 | |
| | | | | | | | | | | 1,012,138 | |
PUT OPTIONS - 4.83% | | | | | | | | | | | | |
S&P 500® Mini Index, Expires 11/10/2023, Strike Price $356.07 | | | 25 | | | | 959,875 | | | | 46,007 | |
S&P 500® Mini Index, Expires 11/10/2023, Strike Price $158.63 | | | 25 | | | | 959,875 | | | | 1,909 | |
| | | | | | | | | | | 47,916 | |
TOTAL PURCHASED OPTIONS (Cost $1,090,428) | | | | | | | | | | | 1,060,054 | |
| | | | | | | | | | | | |
Total Investments (Cost $1,653,777) - 164.03% | | | | | | | | | | | 1,625,010 | |
Liabilities in Excess of Other Assets - (64.03)% | | | | | | | | | | | (634,297 | ) |
TOTAL NET ASSETS - 100.00% | | | | | | | | | | $ | 990,713 | |
Percentages are stated as a percent of net assets.
(a) | All or a portion of each of these securities is segregated as collateral for written options. The aggregate value of the securities segregated as collateral for written options is $564,956. |
(c) | Purchased option contracts are held in connection with corresponding written option contracts. |
SCHEDULE OF OPTIONS WRITTEN
December 31, 2022
Description | | Expiration | | | Strike Price | | | Contracts | | | Notional Amount | | | Value | |
CALL OPTIONS | | | | | | | | | | | | | | | | | | |
S&P 500® Mini Index | | 11/10/2023 | | | $ | 158.63 | | | 25 | | | $ | (959,875 | ) | | $ | (570,525 | ) |
| | | | | | | | | | | | | | | | | (570,525 | ) |
PUT OPTIONS | | | | | | | | | | | | | | | | | | |
S&P 500® Mini Index | | 11/10/2023 | | | $ | 395.64 | | | 25 | | | | (959,875 | ) | | | (79,598 | ) |
| | | | | | | | | | | | | | | | | (79,598 | ) |
TOTAL OPTIONS WRITTEN (Premiums Received $667,881) | | | | | | | | | | | | | | | | $ | (650,123 | ) |
The accompanying notes are an integral part of these financial statements.
Milliman 1-Year Floored S&P 500 with Par Up Outcome Fund - Nov
Schedule of Investments (Concluded)
December 31, 2022
The following is a summary of the fair valuations according to the inputs used as of December 31, 2022 in valuing the Fund’s assets and liabilities (see Note 2 in Notes to Financial Statements):
| | Level 1 | | | Level 2 | | | Level 3 | | | Total | |
Assets | | | | | | | | | | | | |
Purchased Options | | $ | – | | | $ | 1,060,054 | | | $ | – | | | $ | 1,060,054 | |
Exchange Traded Funds | | | 325,052 | | | | – | | | | – | | | | 325,052 | |
U.S. Treasury Note | | | – | | | | 239,904 | | | | – | | | | 239,904 | |
Total Assets | | $ | 325,052 | | | $ | 1,299,958 | | | $ | – | | | $ | 1,625,010 | |
| | | | | | | | | | | | | | | | |
Liabilities | | | | | | | | | | | | | | | | |
Options Written | | $ | – | | | $ | 650,123 | | | $ | – | | | $ | 650,123 | |
Total Liabilities | | $ | – | | | $ | 650,123 | | | $ | – | | | $ | 650,123 | |
The following tables summarize derivatives held by the Fund and their impact on the Fund's results of operations (see Note 3 in Notes to Financial Statements).
The location and value of derivative instruments (categorized by risk exposure) on the Statement of Assets and Liabilities as of December 31, 2022, was as follows:
| | Location | | Equity Risk | | | Interest Rate Risk | | | Total | |
Assets - Purchased options | | Investments, at value | | $ | 1,060,054 | | | $ | – | | | $ | 1,060,054 | |
Liabilities - Written options | | Options written, at value | | $ | 650,123 | | | $ | – | | | $ | 650,123 | |
The location and effect of derivative instruments (categorized by risk exposure) on the Statement of Operations for the period ended December 31, 2022, was as follows:
| | Realized Gain/(Loss) on Derivatives Recognized in Income |
| | Location | | Equity Risk | | | Interest Rate Risk | | | Total | |
Purchased options | | Investments | | $ | (119 | ) | | $ | – | | | $ | (119 | ) |
Written options | | Written Options | | | (119 | ) | | | – | | | | (119 | ) |
| | | | $ | (238 | ) | | $ | – | | | $ | (238 | ) |
| | Change in Unrealized Appreciation/(Depreciation) on Derivatives Recognized in Income |
| | Location | | Equity Risk | | | Interest Rate Risk | | | Total | |
Purchased options | | Investments | | $ | (30,374 | ) | | $ | – | | | $ | (30,374 | ) |
Written options | | Written Options | | | 17,758 | | | | – | | | | 17,758 | |
| | | | $ | (12,616 | ) | | $ | – | | | $ | (12,616 | ) |
Portfolio Holdings Summary
Asset Type | | % of Net Assets | |
Exchange Traded Funds | | | 32.81 | % |
Purchased Options | | | 107.00 | |
U.S. Treasury Note | | | 24.22 | |
Total Investments | | | 164.03 | |
Written Options | | | (65.62 | ) |
Assets in Excess of Other Liabilities | | | 1.59 | |
Net Assets | | | 100.00 | % |
The accompanying notes are an integral part of these financial statements.
Milliman 1-Year Floored S&P 500 with Par Up Outcome Fund - Dec
Schedule of Investments
December 31, 2022
| | Shares | | | Value | |
EXCHANGE TRADED FUNDS - 32.61% | | | | | | | | |
iShares 0-3 Month Treasury Bond ETF (a) | | | 540 | | | $ | 54,076 | |
iShares iBoxx $ Investment Grade Corporate Bond ETF (a) | | | 547 | | | | 57,670 | |
SPDR Portfolio Intermediate Term Corporate Bond ETF (a) | | | 3,697 | | | | 117,675 | |
Vanguard Intermediate-Term Corporate Bond ETF (a) | | | 1,507 | | | | 116,808 | |
Vanguard Short-Term Treasury ETF (a) | | | 931 | | | | 53,830 | |
TOTAL EXCHANGE TRADED FUNDS (Cost $405,113) | | | | | | | 400,059 | |
| | Principal Amount | | | | |
U.S. TREASURY NOTE - 24.26% | | | | | | |
United States Treasury Note, 0.750%, 12/31/2023 (a) | | $ | 309,600 | | | | 297,678 | |
| | | | | | | | |
TOTAL U.S. TREASURY NOTE (Cost $297,734) | | | | | | | 297,678 | |
| | Contracts | | | Notional Amount | | | | |
PURCHASED OPTIONS - 107.42% (b)(c) | | | | | | | | | | | | |
CALL OPTIONS - 102.06% | | | | | | | | | | | | |
S&P 500® Mini Index, Expires 12/11/2023, Strike Price $399.06 | | | 23 | | | $ | 883,085 | | | | 73,989 | |
S&P 500® Mini Index, Expires 12/11/2023, Strike Price $0.40 | | | 31 | | | | 1,190,245 | | | | 1,177,978 | |
| | | | | | | | | | | 1,251,967 | |
PUT OPTIONS - 5.36% | | | | | | | | | | | | |
S&P 500® Mini Index, Expires 12/11/2023, Strike Price $359.15 | | | 31 | | | | 1,190,245 | | | | 63,018 | |
S&P 500® Mini Index, Expires 12/11/2023, Strike Price $160.02 | | | 31 | | | | 1,190,245 | | | | 2,696 | |
| | | | | | | | | | | 65,714 | |
TOTAL PURCHASED OPTIONS (Cost $1,360,415) | | | | | | | | | | | 1,317,681 | |
| | | | | | | | | | | | |
Total Investments (Cost $2,063,262) - 164.29% | | | | | | | | | | | 2,015,418 | |
Liabilities in Excess of Other Assets - (64.29)% | | | | | | | | | | | (788,597 | ) |
TOTAL NET ASSETS - 100.00% | | | | | | | | | | $ | 1,226,821 | |
Percentages are stated as a percent of net assets.
(a) | All or a portion of each of these securities is segregated as collateral for written options. The aggregate value of the securities segregated as collateral for written options is $697,737. |
(c) | Purchased option contracts are held in connection with corresponding written option contracts. |
SCHEDULE OF OPTIONS WRITTEN
December 31, 2022
Description | | Expiration | | | Strike Price | | | Contracts | | | Notional Amount | | | Value | |
CALL OPTIONS | | | | | | | | | | | | | | | | | | |
S&P 500® Mini Index | | 12/11/2023 | | | $ | 160.02 | | | 31 | | | $ | (1,190,245 | ) | | $ | (703,535 | ) |
| | | | | | | | | | | | | | | | | (703,535 | ) |
PUT OPTIONS | | | | | | | | | | | | | | | | | | |
S&P 500® Mini Index | | 12/11/2023 | | | $ | 399.06 | | | 31 | | | | (1,190,245 | ) | | | (106,333 | ) |
| | | | | | | | | | | | | | | | | (106,333 | ) |
TOTAL OPTIONS WRITTEN (Premiums Received $833,141) | | | | | | | | | | | | | $ | (809,868 | ) |
The accompanying notes are an integral part of these financial statements.
Milliman 1-Year Floored S&P 500 with Par Up Outcome Fund - Dec
Schedule of Investments (Concluded)
December 31, 2022
The following is a summary of the fair valuations according to the inputs used as of December 31, 2022 in valuing the Fund’s assets and liabilities (see Note 2 in Notes to Financial Statements):
| | Level 1 | | | Level 2 | | | Level 3 | | | Total | |
Assets | | | | | | | | | | | | |
Purchased Options | | $ | – | | | $ | 1,317,681 | | | $ | – | | | $ | 1,317,681 | |
Exchange Traded Funds | | | 400,059 | | | | – | | | | – | | | | 400,059 | |
U.S. Treasury Note | | | – | | | | 297,678 | | | | – | | | | 297,678 | |
Total Assets | | $ | 400,059 | | | $ | 1,615,359 | | | $ | – | | | $ | 2,015,418 | |
| | | | | | | | | | | | | | | | |
Liabilities | | | | | | | | | | | | | | | | |
Options Written | | $ | – | | | $ | 809,868 | | | $ | – | | | $ | 809,868 | |
Total Liabilities | | $ | – | | | $ | 809,868 | | | $ | – | | | $ | 809,868 | |
The following tables summarize derivatives held by the Fund and their impact on the Fund's results of operations (see Note 3 in Notes to Financial Statements).
The location and value of derivative instruments (categorized by risk exposure) on the Statement of Assets and Liabilities as of December 31, 2022, was as follows:
| | Location | | Equity Risk | | | Interest Rate Risk | | | Total | |
Assets - Purchased options | | Investments, at value | | $ | 1,317,681 | | | $ | – | | | $ | 1,317,681 | |
Liabilities - Written options | | Options written, at value | | $ | 809,868 | | | $ | – | | | $ | 809,868 | |
The location and effect of derivative instruments (categorized by risk exposure) on the Statement of Operations for the period ended December 31, 2022, was as follows:
| | Change in Unrealized Appreciation/(Depreciation) on Derivatives Recognized in Income |
| | Location | | Equity Risk | | | Interest Rate Risk | | | Total | |
Purchased options | | Investments | | $ | (42,734 | ) | | $ | – | | | $ | (42,734 | ) |
Written options | | Written Options | | | 23,273 | | | | – | | | | 23,273 | |
| | | | $ | (19,461 | ) | | $ | – | | | $ | (19,461 | ) |
Portfolio Holdings Summary
Asset Type | | % of Net Assets | |
Exchange Traded Funds | | | 32.61 | % |
Purchased Options | | | 107.42 | |
U.S. Treasury Note | | | 24.26 | |
Total Investments | | | 164.29 | |
Written Options | | | (66.02 | ) |
Assets in Excess of Other Liabilities | | | 1.73 |
|
Net Assets | | | 100.00 | % |
The accompanying notes are an integral part of these financial statements.
Milliman 1-Year Buffered S&P 500 & Nasdaq with Stacker Cap Outcome Fund - Jan
Schedule of Investments
December 31, 2022
| | Shares | | | Value | |
EXCHANGE TRADED FUNDS - 40.09% | | | | | | | | |
iShares 0-3 Month Treasury Bond ETF (a) | | | 1,000 | | | $ | 100,140 | |
Schwab Short-Term U.S. Treasury ETF (a) | | | 1,968 | | | | 94,936 | |
SPDR Portfolio Short Term Treasury ETF (a) | | | 1,646 | | | | 47,553 | |
Vanguard Short-Term Treasury ETF (a) | | | 1,645 | | | | 95,114 | |
TOTAL EXCHANGE TRADED FUNDS (Cost $349,485) | | | | | | | 337,743 | |
| | Contracts | | | Notional Amount | | | | |
PURCHASED OPTIONS - 144.56% (b)(c) | | | | | | | | | | | | |
CALL OPTIONS - 99.73% | | | | | | | | | | | | |
Invesco QQQ Trust Series 1, Expires 1/10/2023, Strike Price $380.11 | | | 26 | | | $ | 692,328 | | | | 35 | |
SPDR S&P 500® Trust ETF, Expires 1/10/2023, Strike Price $465.51 | | | 22 | | | | 841,346 | | | | 13 | |
SPDR S&P 500® Trust ETF, Expires 1/10/2023, Strike Price $0.47 | | | 22 | | | | 841,346 | | | | 840,313 | |
| | | | | | | | | | | 840,361 | |
PUT OPTIONS - 44.83% | | | | | | | | | | | | |
iShares 20+ Year Treasury Bond ETF, Expires 1/10/2023, Strike Price $134.69 | | | 70 | | | | 696,920 | | | | 244,735 | |
iShares iBoxx $ Investment Grade Corporate Bond ETF, Expires 1/10/2023, Strike Price $122.86 | | | 77 | | | | 811,811 | | | | 133,032 | |
SPDR S&P 500® Trust ETF, Expires 1/10/2023, Strike Price $186.67 | | | 22 | | | | 841,346 | | | | – | |
| | | | | | | | | | | 377,767 | |
TOTAL PURCHASED OPTIONS (Cost $1,263,062) | | | | | | | | | | | 1,218,128 | |
| | | | | | | | | | | | |
Total Investments (Cost $1,612,547) - 184.65% | | | | | | | | | | | 1,555,871 | |
Liabilities in Excess of Other Assets - (84.65)% | | | | | | | | | | | (713,210 | ) |
TOTAL NET ASSETS - 100.00% | | | | | | | | | | $ | 842,661 | |
Percentages are stated as a percent of net assets.
(a) | All or a portion of each of these securities is segregated as collateral for written options. The aggregate value of the securities segregated as collateral for written options is $337,743. |
(c) | Purchased option contracts are held in connection with corresponding written option contracts. |
SCHEDULE OF OPTIONS WRITTEN
December 31, 2022
Description | | Expiration | | | Strike Price | | | Contracts | | | Notional Amount | | | Value | |
CALL OPTIONS | | | | | | | | | | | | | | | | | | |
Invesco QQQ Trust Series 1 | | 1/10/2023 | | | $ | 401.66 | | | 26 | | | $ | (692,328 | ) | | $ | – | |
SPDR S&P 500® Trust ETF | | 1/10/2023 | | | $ | 491.90 | | | 22 | | | | (841,346 | ) | | | – | |
SPDR S&P 500® Trust ETF | | 1/10/2023 | | | $ | 186.67 | | | 22 | | | | (841,346 | ) | | | (431,182 | ) |
| | | | | | | | | | | | | | | | | (431,182 | ) |
PUT OPTIONS | | | | | | | | | | | | | | | | | | |
iShares 20+ Year Treasury Bond ETF | | 1/10/2023 | | | $ | 141.78 | | | 70 | | | | (696,920 | ) | | | (294,303 | ) |
iShares iBoxx $ Investment Grade Corporate Bond ETF | | 1/10/2023 | | | $ | 129.33 | | | 77 | | | | (811,811 | ) | | | (182,789 | ) |
SPDR S&P 500® Trust ETF | | 1/10/2023 | | | $ | 418.96 | | | 22 | | | | (841,346 | ) | | | (79,222 | ) |
| | | | | | | | | | | | | | | | | (556,314 | ) |
TOTAL OPTIONS WRITTEN (Premiums Received $888,160) | | | | | | | | | | | | | | | | $ | (987,496 | ) |
The accompanying notes are an integral part of these financial statements.
Milliman 1-Year Buffered S&P 500 & Nasdaq with Stacker Cap Outcome Fund - Jan
Schedule of Investments (Concluded)
December 31, 2022
The following is a summary of the fair valuations according to the inputs used as of December 31, 2022 in valuing the Fund’s assets and liabilities (see Note 2 in Notes to Financial Statements):
| | Level 1 | | | Level 2 | | | Level 3 | | | Total | |
Assets | | | | | | | | | | | | |
Purchased Options | | $ | – | | | $ | 1,218,128 | | | $ | – | | | $ | 1,218,128 | |
Exchange Traded Funds | | | 337,743 | | | | – | | | | – | | | | 337,743 | |
Total Assets | | $ | 337,743 | | | $ | 1,218,128 | | | $ | – | | | $ | 1,555,871 | |
| | | | | | | | | | | | | | | | |
Liabilities | | | | | | | | | | | | | | | | |
Options Written | | $ | – | | | $ | 987,496 | | | $ | – | | | $ | 987,496 | |
Total Liabilities | | $ | – | | | $ | 987,496 | | | $ | – | | | $ | 987,496 | |
The following tables summarize derivatives held by the Fund and their impact on the Fund's results of operations (see Note 3 in Notes to Financial Statements).
The location and value of derivative instruments (categorized by risk exposure) on the Statement of Assets and Liabilities as of December 31, 2022, was as follows:
| | Location | | Equity Risk | | | Interest Rate Risk | | | Total | |
Assets - Purchased options | | Investments, at value | | $ | 840,361 | | | $ | 377,767 | | | $ | 1,218,128 | |
Liabilities - Written options | | Options written, at value | | $ | 510,404 | | | $ | 477,092 | | | $ | 987,496 | |
The location and effect of derivative instruments (categorized by risk exposure) on the Statement of Operations for the period ended December 31, 2022, was as follows:
| | Change in Unrealized Appreciation/(Depreciation) on Derivatives Recognized in Income |
| | Location | | Equity Risk | | | Interest Rate Risk | | | Total | |
Purchased options | | Investments | | $ | (347,511 | ) | | $ | 302,576 | | | $ | (44,935 | ) |
Written options | | Written Options | | | 260,475 | | | | (359,811 | ) | | | (99,336 | ) |
| | | | $ | (87,036 | ) | | $ | (57,235 | ) | | $ | (144,271 | ) |
Portfolio Holdings Summary
Asset Type | | % of Net Assets | |
Exchange Traded Funds | | | 40.09 | % |
Purchased Options | | | 144.56 | |
Total Investments | | | 184.65 | |
Written Options | | | (117.19 | ) |
Assets in Excess of Other Liabilities | | | 32.54 | |
Net Assets | | | 100.00 | % |
The accompanying notes are an integral part of these financial statements.
Milliman 1-Year Buffered S&P 500 & Nasdaq with Stacker Cap Outcome Fund - Feb
Schedule of Investments
December 31, 2022
| | Shares | | | Value | |
EXCHANGE TRADED FUNDS - 39.02% | | | | | | | | |
iShares 0-3 Month Treasury Bond ETF (a) | | | 1,000 | | | $ | 100,140 | |
Schwab Short-Term U.S. Treasury ETF (a) | | | 1,988 | | | | 95,901 | |
SPDR Portfolio Short Term Treasury ETF (a) | | | 1,663 | | | | 48,044 | |
Vanguard Short-Term Treasury ETF (a) | | | 1,661 | | | | 96,039 | |
TOTAL EXCHANGE TRADED FUNDS (Cost $349,476) | | | | | | | 340,124 | |
| | Contracts | | | Notional Amount | | | | |
PURCHASED OPTIONS - 133.96% (b)(c) | | | | | | | | | | | | |
CALL OPTIONS - 96.43% | | | | | | | | | | | | |
Invesco QQQ Trust Series 1, Expires 2/10/2023, Strike Price $358.43 | | | 28 | | | $ | 745,584 | | | | 52 | |
SPDR S&P 500® Trust ETF, Expires 2/10/2023, Strike Price $449.32 | | | 22 | | | | 841,346 | | | | 157 | |
SPDR S&P 500® Trust ETF, Expires 2/10/2023, Strike Price $0.45 | | | 22 | | | | 841,346 | | | | 840,361 | |
| | | | | | | | | | | 840,570 | |
PUT OPTIONS - 37.53% | | | | | | | | | | | | |
iShares 20+ Year Treasury Bond ETF, Expires 2/10/2023, Strike Price $129.90 | | | 73 | | | | 726,788 | | | | 223,568 | |
iShares iBoxx $ Investment Grade Corporate Bond ETF, Expires 2/10/2023, Strike Price $118.35 | | | 80 | | | | 843,440 | | | | 103,543 | |
SPDR S&P 500® Trust ETF, Expires 2/10/2023, Strike Price $180.18 | | | 22 | | | | 841,346 | | | | 31 | |
| | | | | | | | | | | 327,142 | |
TOTAL PURCHASED OPTIONS (Cost $1,239,364) | | | | | | | | | | | 1,167,712 | |
| | | | | | | | | | | | |
Total Investments (Cost $1,588,840) - 172.98% | | | | | | | | | | | 1,507,836 | |
Liabilities in Excess of Other Assets - (72.98)% | | | | | | | | | | | (636,140 | ) |
TOTAL NET ASSETS - 100.00% | | | | | | | | | | $ | 871,696 | |
Percentages are stated as a percent of net assets.
(a) | All or a portion of each of these securities is segregated as collateral for written options. The aggregate value of the securities segregated as collateral for written options is $340,124. |
(c) | Purchased option contracts are held in connection with corresponding written option contracts. |
SCHEDULE OF OPTIONS WRITTEN
December 31, 2022
| | | | | | | | | | | | | | | |
Description | | Expiration | | | Strike Price | | | Contracts | | | Notional Amount | | | Value | |
CALL OPTIONS | | | | | | | | | | | | | | | | | | |
Invesco QQQ Trust Series 1 | | 2/10/2023 | | | $ | 380.29 | | | 28 | | | $ | (745,584 | ) | | $ | (17 | ) |
SPDR S&P 500® Trust ETF | | 2/10/2023 | | | $ | 476.73 | | | 22 | | | | (841,346 | ) | | | (30 | ) |
SPDR S&P 500® Trust ETF | | 2/10/2023 | | | $ | 180.18 | | | 22 | | | | (841,346 | ) | | | (448,170 | ) |
| | | | | | | | | | | | | | | | | (448,217 | ) |
PUT OPTIONS | | | | | | | | | | | | | | | | | | |
iShares 20+ Year Treasury Bond ETF | | 2/10/2023 | | | $ | 136.74 | | | 73 | | | | (726,788 | ) | | | (270,700 | ) |
iShares iBoxx $ Investment Grade Corporate Bond ETF | | 2/10/2023 | | | $ | 124.58 | | | 80 | | | | (843,440 | ) | | | (152,287 | ) |
SPDR S&P 500® Trust ETF | | 2/10/2023 | | | $ | 404.39 | | | 22 | | | | (841,346 | ) | | | (49,251 | ) |
| | | | | | | | | | | | | | | | | (472,238 | ) |
TOTAL OPTIONS WRITTEN (Premiums Received $873,688) | | | | | | | | | | | | | | | | $ | (920,455 | ) |
The accompanying notes are an integral part of these financial statements.
Milliman 1-Year Buffered S&P 500 & Nasdaq with Stacker Cap Outcome Fund - Feb
Schedule of Investments (Concluded)
December 31, 2022
The following is a summary of the fair valuations according to the inputs used as of December 31, 2022 in valuing the Fund’s assets and liabilities (see Note 2 in Notes to Financial Statements):
| | Level 1 | | | Level 2 | | | Level 3 | | | Total | |
Assets | | | | | | | | | | | | |
Purchased Options | | $ | – | | | $ | 1,167,712 | | | $ | – | | | $ | 1,167,712 | |
Exchange Traded Funds | | | 340,124 | | | | – | | | | – | | | | 340,124 | |
Total Assets | | $ | 340,124 | | | $ | 1,167,712 | | | $ | – | | | $ | 1,507,836 | |
| | | | | | | | | | | | | | | | |
Liabilities | | | | | | | | | | | | | | | | |
Options Written | | $ | – | | | $ | 920,455 | | | $ | – | | | $ | 920,455 | |
Total Liabilities | | $ | – | | | $ | 920,455 | | | $ | – | | | $ | 920,455 | |
The following tables summarize derivatives held by the Fund and their impact on the Fund's results of operations (see Note 3 in Notes to Financial Statements).
The location and value of derivative instruments (categorized by risk exposure) on the Statement of Assets and Liabilities as of December 31, 2022, was as follows:
| | Location | | Equity Risk | | | Interest Rate Risk | | �� | Total | |
Assets - Purchased options | | Investments, at value | | $ | 840,601 | | | $ | 327,111 | | | $ | 1,167,712 | |
Liabilities - Written options | | Options written, at value | | $ | 497,468 | | | $ | 422,987 | | | $ | 920,455 | |
The location and effect of derivative instruments (categorized by risk exposure) on the Statement of Operations for the period ended December 31, 2022, was as follows:
| | Change in Unrealized Appreciation/(Depreciation) on Derivatives Recognized in Income |
| | Location | | Equity Risk | | | Interest Rate Risk | | | Total | |
Purchased options | | Investments | | $ | (324,412 | ) | | $ | 252,759 | | | $ | (71,653 | ) |
Written options | | Written Options | | | 260,442 | | | | (307,209 | ) | | | (46,767 | ) |
| | | | $ | (63,970 | ) | | $ | (54,450 | ) | | $ | (118,420 | ) |
Portfolio Holdings Summary
Asset Type | | % of Net Assets | |
Exchange Traded Funds | | | 39.02 | % |
Purchased Options | | | 133.96 | |
Total Investments | | | 172.98 | |
Written Options | | | (105.60 | ) |
Assets in Excess of Other Liabilities | | | 32.62 | |
Net Assets | | | 100.00 | % |
The accompanying notes are an integral part of these financial statements.
Milliman 1-Year Buffered S&P 500 & Nasdaq with Stacker Cap Outcome Fund - Mar
Schedule of Investments
December 31, 2022
| | Shares | | | Value | |
EXCHANGE TRADED FUNDS - 38.19% | | | | | | | | |
iShares 0-3 Month Treasury Bond ETF (a) | | | 998 | | | $ | 99,940 | |
Schwab Short-Term U.S. Treasury ETF (a) | | | 1,966 | | | | 94,840 | |
SPDR Portfolio Short Term Treasury ETF (a) | | | 1,642 | | | | 47,437 | |
Vanguard Short-Term Treasury ETF (a) | | | 1,643 | | | | 94,999 | |
TOTAL EXCHANGE TRADED FUNDS (Cost $345,696) | | | | | | | 337,216 | |
| | Contracts | | | Notional Amount | | | | |
PURCHASED OPTIONS - 134.98% (b)(c) | | | | | | | | | | | | |
CALL OPTIONS - 104.41% | | | | | | | | | | | | |
Invesco QQQ Trust Series 1, Expires 3/10/2023, Strike Price $331.27 | | | 30 | | | $ | 798,840 | | | | 654 | |
SPDR S&P 500® Trust ETF, Expires 3/10/2023, Strike Price $425.48 | | | 24 | | | | 917,832 | | | | 4,521 | |
SPDR S&P 500® Trust ETF, Expires 3/10/2023, Strike Price $0.43 | | | 24 | | | | 917,832 | | | | 916,809 | |
| | | | | | | | | | | 921,984 | |
PUT OPTIONS - 30.57% | | | | | | | | | | | | |
iShares 20+ Year Treasury Bond ETF, Expires 3/10/2023, Strike Price $127.50 | | | 74 | | | | 736,744 | | | | 200,485 | |
iShares iBoxx $ Investment Grade Corporate Bond ETF, Expires 3/10/2023, Strike Price $114.08 | | | 83 | | | | 875,069 | | | | 69,297 | |
SPDR S&P 500® Trust ETF, Expires 3/10/2023, Strike Price $170.62 | | | 24 | | | | 917,832 | | | | 82 | |
| | | | | | | | | | | 269,864 | |
TOTAL PURCHASED OPTIONS (Cost $1,308,023) | | | | | | | | | | | 1,191,848 | |
| | | | | | | | | | | | |
Total Investments (Cost $1,653,719) - 173.17% | | | | | | | | | | | 1,529,064 | |
Liabilities in Excess of Other Assets - (73.17)% | | | | | | | | | | | (646,081 | ) |
TOTAL NET ASSETS - 100.00% | | | | | | | | | | $ | 882,983 | |
Percentages are stated as a percent of net assets.
(a) | All or a portion of each of these securities is segregated as collateral for written options. The aggregate value of the securities segregated as collateral for written options is $337,216. |
(c) | Purchased option contracts are held in connection with corresponding written option contracts. |
SCHEDULE OF OPTIONS WRITTEN
December 31, 2022
| | | | | | | | | | | | | | | |
Description | | Expiration | | | Strike Price | | | Contracts | | | Notional Amount | | | Value | |
CALL OPTIONS | | | | | | | | | | | | | | | | | | |
Invesco QQQ Trust Series 1 | | 3/10/2023 | | | $ | 356.78 | | | 30 | | | $ | (798,840 | ) | | $ | (129 | ) |
SPDR S&P 500® Trust ETF | | 3/10/2023 | | | $ | 458.24 | | | 24 | | | | (917,832 | ) | | | (521 | ) |
SPDR S&P 500® Trust ETF | | 3/10/2023 | | | $ | 170.62 | | | 24 | | | | (917,832 | ) | | | (515,292 | ) |
| | | | | | | | | | | | | | | | | (515,942 | ) |
PUT OPTIONS | | | | | | | | | | | | | | | | | | |
iShares 20+ Year Treasury Bond ETF | | 3/10/2023 | | | $ | 134.21 | | | 74 | | | | (736,744 | ) | | | (250,339 | ) |
iShares iBoxx $ Investment Grade Corporate Bond ETF | | 3/10/2023 | | | $ | 120.08 | | | 83 | | | | (875,069 | ) | | | (119,890 | ) |
SPDR S&P 500® Trust ETF | | 3/10/2023 | | | $ | 382.93 | | | 24 | | | | (917,832 | ) | | | (31,144 | ) |
| | | | | | | | | | | | | | | | | (401,373 | ) |
TOTAL OPTIONS WRITTEN (Premiums Received $924,669) | | | | | | | | | | | | | | | | $ | (917,315 | ) |
The accompanying notes are an integral part of these financial statements.
Milliman 1-Year Buffered S&P 500 & Nasdaq with Stacker Cap Outcome Fund - Mar
Schedule of Investments (Concluded)
December 31, 2022
The following is a summary of the fair valuations according to the inputs used as of December 31, 2022 in valuing the Fund’s assets and liabilities (see Note 2 in Notes to Financial Statements):
| | Level 1 | | | Level 2 | | | Level 3 | | | Total | |
Assets | | | | | | | | | | | | |
Purchased Options | | $ | – | | | $ | 1,191,848 | | | $ | – | | | $ | 1,191,848 | |
Exchange Traded Funds | | | 337,216 | | | | – | | | | – | | | | 337,216 | |
Total Assets | | $ | 337,216 | | | $ | 1,191,848 | | | $ | – | | | $ | 1,529,064 | |
| | | | | | | | | | | | | | | | |
Liabilities | | | | | | | | | | | | | | | | |
Options Written | | $ | – | | | $ | 917,315 | | | $ | – | | | $ | 917,315 | |
Total Liabilities | | $ | – | | | $ | 917,315 | | | $ | – | | | $ | 917,315 | |
The following tables summarize derivatives held by the Fund and their impact on the Fund's results of operations (see Note 3 in Notes to Financial Statements).
The location and value of derivative instruments (categorized by risk exposure) on the Statement of Assets and Liabilities as of December 31, 2022, was as follows:
| | Location | | Equity Risk | | | Interest Rate Risk | | | Total | |
Assets - Purchased options | | Investments, at value | | $ | 922,066 | | | $ | 269,782 | | | $ | 1,191,848 | |
Liabilities - Written options | | Options written, at value | | $ | 547,086 | | | $ | 370,229 | | | $ | 917,315 | |
The location and effect of derivative instruments (categorized by risk exposure) on the Statement of Operations for the period ended December 31, 2022, was as follows:
| | Change in Unrealized Appreciation/(Depreciation) on Derivatives Recognized in Income |
| | Location | | Equity Risk | | | Interest Rate Risk | | | Total | |
Purchased options | | Investments | | $ | (299,974 | ) | | $ | 183,799 | | | $ | (116,175 | ) |
Written options | | Written Options | | | 250,480 | | | | (243,126 | ) | | | 7,354 | |
| | | | $ | (49,494 | ) | | $ | (59,327 | ) | | $ | (108,821 | ) |
Portfolio Holdings Summary
Asset Type | | % of Net Assets | |
Exchange Traded Funds | | | 38.19 | % |
Purchased Options | | | 134.98 | |
Total Investments | | | 173.17 | |
Written Options | | | (103.89 | ) |
Assets in Excess of Other Liabilities | | | 30.72 | |
Net Assets | | | 100.00 | % |
The accompanying notes are an integral part of these financial statements.
Milliman 1-Year Buffered S&P 500 & Nasdaq with Stacker Cap Outcome Fund - Apr
Schedule of Investments
December 31, 2022
EXCHANGE TRADED FUNDS - 38.71% | | Shares | | | Value | |
iShares 0-3 Month Treasury Bond ETF (a) | | | 1,029 | | | $ | 103,044 | |
Schwab Short-Term U.S. Treasury ETF (a) | | | 2,042 | | | | 98,506 | |
SPDR Portfolio Short Term Treasury ETF (a) | | | 1,706 | | | | 49,286 | |
Vanguard Short-Term Treasury ETF (a) | | | 1,707 | | | | 98,699 | |
TOTAL EXCHANGE TRADED FUNDS (Cost $355,075) | | | | | | | 349,535 | |
| | Contracts | | | Notional Amount | | | | |
PURCHASED OPTIONS - 118.74% (b)(c) | | | | | | | | | | | | |
CALL OPTIONS - 97.36% | | | | | | | | | | | | |
Invesco QQQ Trust Series 1, Expires 4/10/2023, Strike Price $340.89 | | | 30 | | | $ | 798,840 | | | | 898 | |
SPDR S&P 500® Trust ETF, Expires 4/10/2023, Strike Price $439.92 | | | 23 | | | | 879,589 | | | | 3,176 | |
SPDR S&P 500® Trust ETF, Expires 4/10/2023, Strike Price $0.44 | | | 23 | | | | 879,589 | | | | 875,096 | |
| | | | | | | | | | | 879,170 | |
PUT OPTIONS - 21.38% | | | | | | | | | | | | |
iShares 20+ Year Treasury Bond ETF, Expires 4/10/2023, Strike Price $117.24 | | | 83 | | | | 826,348 | | | | 143,847 | |
iShares iBoxx $ Investment Grade Corporate Bond ETF, Expires 4/10/2023, Strike Price $110.45 | | | 89 | | | | 938,327 | | | | 48,913 | |
SPDR S&P 500® Trust ETF, Expires 4/10/2023, Strike Price $176.41 | | | 23 | | | | 879,589 | | | | 272 | |
TOTAL PURCHASED OPTIONS (Cost $1,302,322) | | | | | | | | | | | 193,032 | |
| | | | | | | | | | | 1,072,202 | |
| | | | | | | | | | | | |
Total Investments (Cost $1,657,397) - 157.45% | | | | | | | | | | | 1,421,737 | |
Liabilities in Excess of Other Assets - (57.45)% | | | | | | | | | | | (518,645 | ) |
TOTAL NET ASSETS - 100.00% | | | | | | | | | | $ | 903,092 | |
Percentages are stated as a percent of net assets.
(a) | All or a portion of each of these securities is segregated as collateral for written options. The aggregate value of the securities segregated as collateral for written options is $349,535. |
(c) | Purchased option contracts are held in connection with corresponding written option contracts. |
SCHEDULE OF OPTIONS WRITTEN
December 31, 2022
Description | | Expiration | | | Strike Price | | | Contracts | | | Notional Amount | | | Value | |
CALL OPTIONS | | | | | | | | | | | | | | | | | | |
Invesco QQQ Trust Series 1 | | 4/10/2023 | | | $ | 364.75 | | | 30 | | | $ | (798,840 | ) | | $ | (264 | ) |
SPDR S&P 500® Trust ETF | | 4/10/2023 | | | $ | 470.71 | | | 23 | | | | (879,589 | ) | | | (524 | ) |
SPDR S&P 500® Trust ETF | | 4/10/2023 | | | $ | 176.41 | | | 23 | | | | (879,589 | ) | | | (479,594 | ) |
| | | | | | | | | | | | | | | | | (480,382 | ) |
PUT OPTIONS | | | | | | | | | | | | | | | | | | |
iShares 20+ Year Treasury Bond ETF | | 4/10/2023 | | | $ | 123.41 | | | 83 | | | | (826,348 | ) | | | (190,071 | ) |
iShares iBoxx $ Investment Grade Corporate Bond ETF | | 4/10/2023 | | | $ | 116.26 | | | 89 | | | | (938,327 | ) | | | (94,132 | ) |
SPDR S&P 500® Trust ETF | | 4/10/2023 | | | $ | 395.93 | | | 23 | | | | (879,589 | ) | | | (51,170 | ) |
| | | | | | | | | | | | | | | | | (335,373 | ) |
TOTAL OPTIONS WRITTEN (Premiums Received $918,562) | | | | | | | | | | | | | | | | $ | (815,755 | ) |
The accompanying notes are an integral part of these financial statements.
Milliman 1-Year Buffered S&P 500 & Nasdaq with Stacker Cap Outcome Fund - Apr
Schedule of Investments (Concluded)
December 31, 2022
The following is a summary of the fair valuations according to the inputs used as of December 31, 2022 in valuing the Fund’s assets and liabilities (see Note 2 in Notes to Financial Statements):
| | Level 1 | | | Level 2 | | | Level 3 | | | Total | |
Assets | | | | | | | | | | | | |
Purchased Options | | $ | – | | | $ | 1,072,202 | | | $ | – | | | $ | 1,072,202 | |
Exchange Traded Funds | | | 349,535 | | | | – | | | | – | | | | 349,535 | |
Total Assets | | $ | 349,535 | | | $ | 1,072,202 | | | $ | – | | | $ | 1,421,737 | |
| | | | | | | | | | | | | | | | |
Liabilities | | | | | | | | | | | | | | | | |
Options Written | | $ | – | | | $ | 815,755 | | | $ | – | | | $ | 815,755 | |
Total Liabilities | | $ | – | | | $ | 815,755 | | | $ | – | | | $ | 815,755 | |
The following tables summarize derivatives held by the Fund and their impact on the Fund's results of operations (see Note 3 in Notes to Financial Statements).
The location and value of derivative instruments (categorized by risk exposure) on the Statement of Assets and Liabilities as of December 31, 2022, was as follows:
| | Location | | Equity Risk | | | Interest Rate Risk | | | Total | |
Assets - Purchased options | | Investments, at value | | $ | 879,442 | | | $ | 192,760 | | | $ | 1,072,202 | |
Liabilities - Written options | | Options written, at value | | $ | 531,552 | | | $ | 284,203 | | | $ | 815,755 | |
The location and effect of derivative instruments (categorized by risk exposure) on the Statement of Operations for the period ended December 31, 2022, was as follows:
| | Change in Unrealized Appreciation/(Depreciation) on Derivatives Recognized in Income |
| | Location | | Equity Risk | | | Interest Rate Risk | | | Total | |
Purchased options | | Investments | | $ | (329,083 | ) | | $ | 98,962 | | | $ | (230,121 | ) |
Written options | | Written Options | | | 254,236 | | | | (151,429 | ) | | | 102,807 | |
| | | | $ | (74,847 | ) | | $ | (52,467 | ) | | $ | (127,314 | ) |
Portfolio Holdings Summary
Asset Type | | % of Net Assets | |
Exchange Traded Funds | | | 38.71 | % |
Purchased Options | | | 118.74 | |
Total Investments | | | 157.45 | |
Written Options | | | (90.34 | ) |
Assets in Excess of Other Liabilities | | | 32.89 | |
Net Assets | | | 100.00 | % |
The accompanying notes are an integral part of these financial statements.
Milliman 1-Year Buffered S&P 500 & Nasdaq with Stacker Cap Outcome Fund - May
Schedule of Investments
December 31, 2022
| | Shares | | | Value | |
EXCHANGE TRADED FUNDS - 35.62% | | | | | | | | |
iShares 0-3 Month Treasury Bond ETF (a) | | | 994 | | | $ | 99,539 | |
Schwab Short-Term U.S. Treasury ETF (a) | | | 1,975 | | | | 95,274 | |
SPDR Portfolio Short Term Treasury ETF (a) | | | 1,650 | | | | 47,669 | |
Vanguard Short-Term Treasury ETF (a) | | | 1,650 | | | | 95,403 | |
TOTAL EXCHANGE TRADED FUNDS (Cost $ 343,183) | | | | | | | 337,885 | |
| | Contracts | | | Notional Amount | | | | |
PURCHASED OPTIONS - 119.86% (b)(c) | | | | | | | | | | | | |
CALL OPTIONS - 106.19% | | | | | | | | | | | | |
Invesco QQQ Trust Series 1, Expires 5/10/2023, Strike Price $300.76 | | | 33 | | | $ | 878,724 | | | | 18,693 | |
SPDR S&P 500® Trust ETF, Expires 5/10/2023, Strike Price $399.09 | | | 25 | | | | 956,075 | | | | 37,416 | |
SPDR S&P 500® Trust ETF, Expires 5/10/2023, Strike Price $0.40 | | | 25 | | | | 956,075 | | | | 951,282 | |
| | | | | | | | | | | 1,007,391 | |
PUT OPTIONS - 13.67% | | | | | | | | | | | | |
iShares 20+ Year Treasury Bond ETF, Expires 5/10/2023, Strike Price $110.58 | | | 85 | | | | 846,260 | | | | 100,119 | |
iShares iBoxx $ Investment Grade Corporate Bond ETF, Expires 5/10/2023, Strike Price $106.26 | | | 89 | | | | 938,327 | | | | 29,200 | |
SPDR S&P 500® Trust ETF, Expires 5/10/2023, Strike Price $160.04 | | | 25 | | | | 956,075 | | | | 389 | |
| | | | | | | | | | | 129,708 | |
TOTAL PURCHASED OPTIONS (Cost $1,307,874) | | | | | | | | | | | 1,137,099 | |
| | | | | | | | | | | | |
Total Investments (Cost $1,651,057) - 155.48% | | | | | | | | | | | 1,474,984 | |
Liabilities in Excess of Other Assets - (55.48)% | | | | | | | | | | | (526,324 | ) |
TOTAL NET ASSETS - 100.00% | | | | | | | | | | $ | 948,660 | |
Percentages are stated as a percent of net assets.
(a) | All or a portion of each of these securities is segregated as collateral for written options. The aggregate value of the securities segregated as collateral for written options is $337,885. |
(c) | Purchased option contracts are held in connection with corresponding written option contracts. |
SCHEDULE OF OPTIONS WRITTEN
December 31, 2022
Description | | Expiration | | | Strike Price | | | Contracts | | | Notional Amount | | | Value | |
CALL OPTIONS | | | | | | | | | | | | | | | | | | |
Invesco QQQ Trust Series 1 | | 5/10/2023 | | | $ | 324.82 | | | 33 | | | $ | (878,724 | ) | | $ | (5,269 | ) |
SPDR S&P 500® Trust ETF | | 5/10/2023 | | | $ | 431.02 | | | 25 | | | | (956,075 | ) | | | (10,377 | ) |
SPDR S&P 500® Trust ETF | | 5/10/2023 | | | $ | 160.04 | | | 25 | | | | (956,075 | ) | | | (561,929 | ) |
| | | | | | | | | | | | | | | | | (577,575 | ) |
PUT OPTIONS | | | | | | | | | | | | | | | | | | |
iShares 20+ Year Treasury Bond ETF | | 5/10/2023 | | | $ | 116.40 | | | 85 | | | | (846,260 | ) | | | (140,229 | ) |
iShares iBoxx $ Investment Grade Corporate Bond ETF | | 5/10/2023 | | | $ | 111.85 | | | 89 | | | | (938,327 | ) | | | (60,425 | ) |
SPDR S&P 500® Trust ETF | | 5/10/2023 | | | $ | 359.18 | | | 25 | | | | (956,075 | ) | | | (26,175 | ) |
| | | | | | | | | | | | | | | | | (226,829 | ) |
TOTAL OPTIONS WRITTEN (Premiums Received $927,412) | | | | | | | | | | | | | $ | (804,404 | ) |
The accompanying notes are an integral part of these financial statements.
Milliman 1-Year Buffered S&P 500 & Nasdaq with Stacker Cap Outcome Fund - May
Schedule of Investments (Concluded)
December 31, 2022
The following is a summary of the fair valuations according to the inputs used as of December 31, 2022 in valuing the Fund’s assets and liabilities (see Note 2 in Notes to Financial Statements):
| | Level 1 | | | Level 2 | | | Level 3 | | | Total | |
Assets | | | | | | | | | | | | |
Purchased Options | | $ | – | | | $ | 1,137,099 | | | $ | – | | | $ | 1,137,099 | |
Exchange Traded Funds | | | 337,885 | | | | – | | | | – | | | | 337,885 | |
Total Assets | | $ | 337,885 | | | $ | 1,137,099 | | | $ | – | | | $ | 1,474,984 | |
| | | | | | | | | | | | | | | | |
Liabilities | | | | | | | | | | | | | | | | |
Options Written | | $ | – | | | $ | 804,404 | | | $ | – | | | $ | 804,404 | |
Total Liabilities | | $ | – | | | $ | 804,404 | | | $ | – | | | $ | 804,404 | |
The following tables summarize derivatives held by the Fund and their impact on the Fund's results of operations (see Note 3 in Notes to Financial Statements).
The location and value of derivative instruments (categorized by risk exposure) on the Statement of Assets and Liabilities as of December 31, 2022, was as follows:
| | Location | | Equity Risk | | | Interest Rate Risk | | | Total | |
Assets - Purchased options | | Investments, at value | | $ | 1,007,780 | | | $ | 129,319 | | | $ | 1,137,099 | |
Liabilities - Written options | | Options written, at value | | $ | 603,750 | | | $ | 200,654 | | | $ | 804,404 | |
The location and effect of derivative instruments (categorized by risk exposure) on the Statement of Operations for the period ended December 31, 2022, was as follows:
| | Change in Unrealized Appreciation/(Depreciation) on Derivatives Recognized in Income |
| | Location | | Equity Risk | | | Interest Rate Risk | | | Total | |
Purchased options | | Investments | | $ | (205,336 | ) | | $ | 34,561 | | | $ | (170,775 | ) |
Written options | | Written Options | | | 190,877 | | | | (67,869 | ) | | | 123,008 | |
| | | | $ | (14,459 | ) | | $ | (33,308 | ) | | $ | (47,767 | ) |
Portfolio Holdings Summary
Asset Type | | % of Net Assets | |
Exchange Traded Funds | | | 35.62 | % |
Purchased Options | | | 119.86 | |
Total Investments | | 155.48 | |
Written Options | | | (84.79 | ) |
Assets in Excess of Other Liabilities | | | 29.31 |
|
Net Assets | | | 100.00 | % |
The accompanying notes are an integral part of these financial statements.
Milliman 1-Year Buffered S&P 500 & Nasdaq with Stacker Cap Outcome Fund - Jun
Schedule of Investments
December 31, 2022
| | Shares | | | Value | |
EXCHANGE TRADED FUNDS - 34.76% | | | | | | | | |
iShares 0-3 Month Treasury Bond ETF (a) | | | 990 | | | $ | 99,139 | |
Schwab Short-Term U.S. Treasury ETF (a) | | | 1,982 | | | | 95,612 | |
SPDR Portfolio Short Term Treasury ETF (a) | | | 1,656 | | | | 47,842 | |
Vanguard Short-Term Treasury ETF (a) | | | 1,656 | | | | 95,749 | |
TOTAL EXCHANGE TRADED FUNDS (Cost $342,304) | | | | | | | 338,342 | |
| | | | | Notional | | | | |
| | Contracts | | | Amount | | | | |
PURCHASED OPTIONS - 124.18% (b)(c) | | | | | | | | | | | | |
CALL OPTIONS - 112.32% | | | | | | | | | | | | |
Invesco QQQ Trust Series 1, Expires 6/12/2023, Strike Price $288.84 | | | 35 | | | $ | 931,980 | | | | 42,026 | |
SPDR S&P 500® Trust ETF, Expires 6/12/2023, Strike Price $389.80 | | | 26 | | | | 994,318 | | | | 61,877 | |
SPDR S&P 500® Trust ETF, Expires 6/12/2023, Strike Price $0.39 | | | 26 | | | | 994,318 | | | | 989,363 | |
| | | | | | | | | | | 1,093,266 | |
PUT OPTIONS - 11.86% | | | | | | | | | | | | |
iShares 20+ Year Treasury Bond ETF, Expires 6/12/2023, Strike Price $107.80 | | | 88 | | | | 876,128 | | | | 88,369 | |
iShares iBoxx $ Investment Grade Corporate Bond ETF, Expires 6/12/2023, Strike Price $104.75 | | | 90 | | | | 948,870 | | | | 26,454 | |
SPDR S&P 500® Trust ETF, Expires 6/12/2023, Strike Price $156.31 | | | 26 | | | | 994,318 | | | | 590 | |
| | | | | | | | | | | 115,413 | |
TOTAL PURCHASED OPTIONS (Cost $1,321,691) | | | | | | | | | | | 1,208,679 | |
| | | | | | | | | | | | |
Total Investments (Cost $1,663,995) - 158.94% | | | | | | | | | | | 1,547,021 | |
Liabilities in Excess of Other Assets - (58.94)% | | | | | | | | | | | (573,707 | ) |
TOTAL NET ASSETS - 100.00% | | | | | | | | | | $ | 973,314 | |
Percentages are stated as a percent of net assets.
| (a) | All or a portion of each of these securities is segregated as collateral for written options. The aggregate value of the securities segregated as collateral for written options is $338,342. |
| (c) | Purchased option contracts are held in connection with corresponding written option contracts. |
SCHEDULE OF OPTIONS WRITTEN |
December 31, 2022 |
| | | | | | | | | | | | | | | |
| | | | | | | | | | | Notional | | | | |
Description | | Expiration | | | Strike Price | | | Contracts | | | Amount | | | Value | |
CALL OPTIONS | | | | | | | | | | | | | | | | | | |
Invesco QQQ Trust Series 1 | | 6/12/2023 | | | $ | 313.74 | | | 35 | | | $ | (931,980 | ) | | $ | (15,602 | ) |
SPDR S&P 500® Trust ETF | | 6/12/2023 | | | $ | 423.40 | | | 26 | | | | (994,318 | ) | | | (22,275 | ) |
SPDR S&P 500® Trust ETF | | 6/12/2023 | | | $ | 156.31 | | | 26 | | | | (994,318 | ) | | | (597,943 | ) |
| | | | | | | | | | | | | | | | | (635,820 | ) |
PUT OPTIONS | | | | | | | | | | | | | | | | | | |
iShares 20+ Year Treasury Bond ETF | | 6/12/2023 | | | $ | 113.47 | | | 88 | | | | (876,128 | ) | | | (126,014 | ) |
iShares iBoxx $ Investment Grade Corporate Bond ETF | | 6/12/2023 | | | $ | 110.26 | | | 90 | | | | (948,870 | ) | | | (53,917 | ) |
SPDR S&P 500® Trust ETF | | 6/12/2023 | | | $ | 350.82 | | | 26 | | | | (994,318 | ) | | | (26,554 | ) |
| | | | | | | | | | | | | | | | | (206,485 | ) |
TOTAL OPTIONS WRITTEN (Premiums Received $930,432) | | | | | | | | | | | | | | | | $ | (842,305 | ) |
The accompanying notes are an integral part of these financial statements.
Milliman 1-Year Buffered S&P 500 & Nasdaq with Stacker Cap Outcome Fund - Jun
Schedule of Investments (Concluded)
December 31, 2022
The following is a summary of the fair valuations according to the inputs used as of December 31, 2022 in valuing the Fund’s assets and liabilities (see Note 2 in Notes to Financial Statements):
| | Level 1 | | | Level 2 | | | Level 3 | | | Total | |
Assets | | | | | | | | | | | | |
Purchased Options | | $ | – | | | $ | 1,208,679 | | | $ | – | | | $ | 1,208,679 | |
Exchange Traded Funds | | | 338,342 | | | | – | | | | – | | | | 338,342 | |
Total Assets | | $ | 338,342 | | | $ | 1,208,679 | | | $ | – | | | $ | 1,547,021 | |
| | | | | | | | | | | | | | | | |
Liabilities | | | | | | | | | | | | | | | | |
Options Written | | $ | – | | | $ | 842,305 | | | $ | – | | | $ | 842,305 | |
Total Liabilities | | $ | – | | | $ | 842,305 | | | $ | – | | | $ | 842,305 | |
The following tables summarize derivatives held by the Fund and their impact on the Fund’s results of operations (see Note 3 in Notes to Financial Statements).
The location and value of derivative instruments (categorized by risk exposure) on the Statement of Assets and Liabilities as of December 31, 2022, was as follows:
| | | | | | | Interest Rate | | | | |
| | Location | | Equity Risk | | | Risk | | | Total | |
Assets - Purchased options | | Investments, at value | | $ | 1,093,857 | | | $ | 114,822 | | | $ | 1,208,679 | |
Liabilities - Written options | | Options written, at value | | $ | 662,374 | | | $ | 179,931 | | | $ | 842,305 | |
The location and effect of derivative instruments (categorized by risk exposure) on the Statement of Operations for the period ended December 31, 2022, was as follows:
| | Change in Unrealized Appreciation/(Depreciation) on Derivatives Recognized in Income | |
| | | | | | | | Interest Rate | | | | | |
| | Location | | Equity Risk | | | Risk | | | Total | |
Purchased options | | Investments | | $ | (144,343 | ) | | $ | 31,332 | | | $ | (113,011 | ) |
Written options | | Written Options | | | 146,591 | | | | (58,464 | ) | | | 88,127 | |
| | | | $ | 2,248 | | | $ | (27,132 | ) | | $ | (24,884 | ) |
Portfolio Holdings Summary
| | % of Net | |
Asset Type | | Assets | |
Exchange Traded Funds | |
| 34.76 | % |
Purchased Options | | | 124.18 | |
Total Investments | | | 158.94 | |
Written Options | | | (86.54 | ) |
Assets in Excess of Other Liabilities | | | 27.60 |
|
Net Assets | | | 100.00 | % |
The accompanying notes are an integral part of these financial statements.
Milliman 1-Year Buffered S&P 500 & Nasdaq with Stacker Cap Outcome Fund - Jul
Schedule of Investments
December 31, 2022
| | Shares | | | Value | |
EXCHANGE TRADED FUNDS - 34.52% | | | | | | | | |
iShares 0-3 Month Treasury Bond ETF (a) | | | 985 | | | $ | 98,638 | |
Schwab Short-Term U.S. Treasury ETF (a) | | | 1,976 | | | | 95,322 | |
SPDR Portfolio Short Term Treasury ETF (a) | | | 1,650 | | | | 47,669 | |
Vanguard Short-Term Treasury ETF (a) | | | 1,651 | | | | 95,460 | |
TOTAL EXCHANGE TRADED FUNDS (Cost $341,258) | | | | | | | 337,089 | |
| | | | | Notional | | | | |
| | Contracts | | | Amount | | | | |
PURCHASED OPTIONS - 126.16% (b)(c) | | | | | | | | | | | | |
CALL OPTIONS - 113.00% | | | | | | | | | | | | |
Invesco QQQ Trust Series 1, Expires 7/10/2023, Strike Price $289.04 | | | 34 | | | $ | 905,352 | | | | 45,716 | |
SPDR S&P 500® Trust ETF, Expires 7/10/2023, Strike Price $384.23 | | | 26 | | | | 994,318 | | | | 72,883 | |
SPDR S&P 500® Trust ETF, Expires 7/10/2023, Strike Price $0.38 | | | 26 | | | | 994,318 | | | | 984,985 | |
| | | | | | | | | | | 1,103,584 | |
PUT OPTIONS - 13.16% | | | | | | | | | | | | |
iShares 20+ Year Treasury Bond ETF, Expires 7/10/2023, Strike Price $108.66 | | | 87 | | | | 866,172 | | | | 94,556 | |
iShares iBoxx $ Investment Grade Corporate Bond ETF, Expires 7/10/2023, Strike Price $105.43 | | | 90 | | | | 948,870 | | | | 33,228 | |
SPDR S&P 500® Trust ETF, Expires 7/10/2023, Strike Price $154.08 | | | 26 | | | | 994,318 | | | | 820 | |
| | | | | | | | | | | 128,604 | |
TOTAL PURCHASED OPTIONS (Cost $1,304,329) | | | | | | | | | | | 1,232,188 | |
| | | | | | | | | | | | |
Total Investments (Cost $1,645,587) - 160.68% | | | | | | | | | | | 1,569,277 | |
Liabilities in Excess of Other Assets - (60.68)% | | | | | | | | | | | (592,646 | ) |
TOTAL NET ASSETS - 100.00% | | | | | | | | | | $ | 976,631 | |
Percentages are stated as a percent of net assets.
| (a) | All or a portion of each of these securities is segregated as collateral for written options. The aggregate value of the securities segregated as collateral for written options is $337,089. |
| (c) | Purchased option contracts are held in connection with corresponding written option contracts. |
SCHEDULE OF OPTIONS WRITTEN |
December 31, 2022 |
| | | | | | | | | | | | | | | |
| | | | | | | | | | | Notional | | | | |
Description | | Expiration | | | Strike Price | | | Contracts | | | Amount | | | Value | |
CALL OPTIONS | | | | | | | | | | | | | | | | | | |
Invesco QQQ Trust Series 1 | | 7/10/2023 | | | $ | 313.46 | | | 34 | | | $ | (905,352 | ) | | $ | (19,064 | ) |
SPDR S&P 500® Trust ETF | | 7/10/2023 | | | $ | 416.71 | | | 26 | | | | (994,318 | ) | | | (31,301 | ) |
SPDR S&P 500® Trust ETF | | 7/10/2023 | | | $ | 154.08 | | | 26 | | | | (994,318 | ) | | | (602,466 | ) |
| | | | | | | | | | | | | | | | | (652,831 | ) |
PUT OPTIONS | | | | | | | | | | | | | | | | | | |
iShares 20+ Year Treasury Bond ETF | | 7/10/2023 | | | $ | 114.38 | | | 87 | | | | (866,172 | ) | | | (131,488 | ) |
iShares iBoxx $ Investment Grade Corporate Bond ETF | | 7/10/2023 | | | $ | 110.98 | | | 90 | | | | (948,870 | ) | | | (59,670 | ) |
SPDR S&P 500® Trust ETF | | 7/10/2023 | | | $ | 345.81 | | | 26 | | | | (994,318 | ) | | | (28,243 | ) |
| | | | | | | | | | | | | | | | | (219,401 | ) |
TOTAL OPTIONS WRITTEN (Premiums Received $919,804) | | | | | | | | | | | | | | | | $ | (872,232 | ) |
The accompanying notes are an integral part of these financial statements.
Milliman 1-Year Buffered S&P 500 & Nasdaq with Stacker Cap Outcome Fund - Jul
Schedule of Investments (Concluded)
December 31, 2022
The following is a summary of the fair valuations according to the inputs used as of December 31, 2022 in valuing the Fund’s assets and liabilities (see Note 2 in Notes to Financial Statements):
| | Level 1 | | | Level 2 | | | Level 3 | | | Total | |
Assets | | | | | | | | | | | | |
Purchased Options | | $ | – | | | $ | 1,232,188 | | | $ | – | | | $ | 1,232,188 | |
Exchange Traded Funds | | | 337,089 | | | | – | | | | – | | | | 337,089 | |
Total Assets | | $ | 337,089 | | | $ | 1,232,188 | | | $ | – | | | $ | 1,569,277 | |
| | | | | | | | | | | | | | | | |
Liabilities | | | | | | | | | | | | | | | | |
Options Written | | $ | – | | | $ | 872,232 | | | $ | – | | | $ | 872,232 | |
Total Liabilities | | $ | – | | | $ | 872,232 | | | $ | – | | | $ | 872,232 | |
The following tables summarize derivatives held by the Fund and their impact on the Fund’s results of operations (see Note 3 in Notes to Financial Statements).
The location and value of derivative instruments (categorized by risk exposure) on the Statement of Assets and Liabilities as of December 31, 2022, was as follows:
| | | | | | | Interest Rate | | | | |
| | Location | | Equity Risk | | | Risk | | | Total | |
Assets - Purchased options | | Investments, at value | | $ | 1,104,404 | | | $ | 127,784 | | | $ | 1,232,188 | |
Liabilities - Written options | | Options written, at value | | $ | 681,074 | | | $ | 191,158 | | | $ | 872,232 | |
The location and effect of derivative instruments (categorized by risk exposure) on the Statement of Operations for the period ended December 31, 2022, was as follows:
| | Change in Unrealized Appreciation/(Depreciation) on Derivatives Recognized in Income | |
| | | | | | | | Interest Rate | | | | | |
| | Location | | Equity Risk | | | Risk | | | Total | |
Purchased options | | Investments | | $ | (107,607 | ) | | $ | 35,468 | | | $ | (72,139 | ) |
Written options | | Written Options | | | 109,122 | | | | (61,550 | ) | | | 47,572 | |
| | | | $ | 1,515 | | | $ | (26,082 | ) | | $ | (24,567 | ) |
Portfolio Holdings Summary
| | % of Net | |
Asset Type | | Assets | |
Exchange Traded Funds | |
| 34.52 | % |
Purchased Options | | | 126.16 | |
Total Investments | | | 160.68 | |
Written Options | | | (89.30 | ) |
Assets in Excess of Other Liabilities | | | 28.62 |
|
Net Assets | | | 100.00 | % |
The accompanying notes are an integral part of these financial statements.
Milliman 1-Year Buffered S&P 500 & Nasdaq with Stacker Cap Outcome Fund - Aug
Schedule of Investments
December 31, 2022
| | Shares | | | Value | |
EXCHANGE TRADED FUNDS - 37.29% | |
| | |
| |
iShares 0-3 Month Treasury Bond ETF (a) | | | 980 | | | $ | 98,137 | |
Schwab Short-Term U.S. Treasury ETF (a) | | | 1,980 | | | | 95,515 | |
SPDR Portfolio Short Term Treasury ETF (a) | | | 1,653 | | | | 47,755 | |
Vanguard Short-Term Treasury ETF (a) | | | 1,654 | | | | 95,635 | |
TOTAL EXCHANGE TRADED FUNDS (Cost $341,221) | | | | | | | 337,042 | |
| | | | | Notional | | | | |
| | Contracts | | | Amount | | | | |
PURCHASED OPTIONS - 123.17% (b)(c) | | | | | | | | | | | | |
CALL OPTIONS - 105.72% | | | | | | | | | | | | |
Invesco QQQ Trust Series 1, Expires 8/10/2023, Strike Price $325.93 | | | 31 | | | $ | 825,468 | | | | 13,843 | |
SPDR S&P 500® Trust ETF, Expires 8/10/2023, Strike Price $419.99 | | | 24 | | | | 917,832 | | | | 32,409 | |
SPDR S&P 500® Trust ETF, Expires 8/10/2023, Strike Price $0.42 | | | 24 | | | | 917,832 | | | | 909,125 | |
| | | | | | | | | | | 955,377 | |
PUT OPTIONS - 17.45% | | | | | | | | | | | | |
iShares 20+ Year Treasury Bond ETF, Expires 8/10/2023, Strike Price $111.53 | | | 85 | | | | 846,260 | | | | 113,008 | |
iShares iBoxx $ Investment Grade Corporate Bond ETF, Expires 8/10/2023, Strike Price $108.13 | | | 88 | | | | 927,784 | | | | 43,471 | |
SPDR S&P 500® Trust ETF, Expires 8/10/2023, Strike Price $168.42 | | | 24 | | | | 917,832 | | | | 1,295 | |
| | | | | | | | | | | 157,774 | |
TOTAL PURCHASED OPTIONS (Cost $1,294,323) | | | | | | | | | | | 1,113,151 | |
| | | | | | | | | | | | |
Total Investments (Cost $1,635,544) - 160.46% | | | | | | | | | | | 1,450,193 | |
Liabilities in Excess of Other Assets - (60.46)% | | | | | | | | | | | (546,407 | ) |
TOTAL NET ASSETS - 100.00% | | | | | | | | | | $ | 903,786 | |
Percentages are stated as a percent of net assets.
| (a) | All or a portion of each of these securities is segregated as collateral for written options. The aggregate value of the securities segregated as collateral for written options is $337,042. |
| (c) | Purchased option contracts are held in connection with corresponding written option contracts. |
SCHEDULE OF OPTIONS WRITTEN |
December 31, 2022 |
|
| | | | | | | | | | | Notional | | | | |
Description | | Expiration | | | Strike Price | | | Contracts | | | Amount | | | Value | |
CALL OPTIONS | | | | | | | | | | | | | | | | | | |
Invesco QQQ Trust Series 1 | | 8/10/2023 | | | $ | 352.04 | | | 31 | | | $ | (825,468 | ) | | $ | (4,687 | ) |
SPDR S&P 500® Trust ETF | | 8/10/2023 | | | $ | 453.63 | | | 24 | | | | (917,832 | ) | | | (10,054 | ) |
SPDR S&P 500® Trust ETF | | 8/10/2023 | | | $ | 168.42 | | | 24 | | | | (917,832 | ) | | | (525,332 | ) |
| | | | | | | | | | | | | | | | | (540,073 | ) |
PUT OPTIONS | | | | | | | | | | | | | | | | | | |
iShares 20+ Year Treasury Bond ETF | | 8/10/2023 | | | $ | 117.40 | | | 85 | | | | (846,260 | ) | | | (151,071 | ) |
iShares iBoxx $ Investment Grade Corporate Bond ETF | | 8/10/2023 | | | $ | 113.82 | | | 88 | | | | (927,784 | ) | | | (74,965 | ) |
SPDR S&P 500® Trust ETF | | 8/10/2023 | | | $ | 377.99 | | | 24 | | | | (917,832 | ) | | | (51,337 | ) |
| | | | | | | | | | | | | | | | | (277,373 | ) |
TOTAL OPTIONS WRITTEN (Premiums Received $901,952) | | | | | | | | | | | | | | | | $ | (817,446 | ) |
The accompanying notes are an integral part of these financial statements.
Milliman 1-Year Buffered S&P 500 & Nasdaq with Stacker Cap Outcome Fund - Aug
Schedule of Investments (Concluded)
December 31, 2022
The following is a summary of the fair valuations according to the inputs used as of December 31, 2022 in valuing the Fund’s assets and liabilities (see Note 2 in Notes to Financial Statements):
| | Level 1 | | | Level 2 | | | Level 3 | | | Total | |
Assets | | | | | | | | | | | | |
Purchased Options | | $ | – | | | $ | 1,113,151 | | | $ | – | | | $ | 1,113,151 | |
Exchange Traded Funds | | | 337,042 | | | | – | | | | – | | | | 337,042 | |
Total Assets | | $ | 337,042 | | | $ | 1,113,151 | | | $ | – | | | $ | 1,450,193 | |
| | | | | | | | | | | | | | | | |
Liabilities | | | | | | | | | | | | | | | | |
Options Written | | $ | – | | | $ | 817,446 | | | $ | – | | | $ | 817,446 | |
Total Liabilities | | $ | – | | | $ | 817,446 | | | $ | – | | | $ | 817,446 | |
The following tables summarize derivatives held by the Fund and their impact on the Fund’s results of operations (see Note 3 in Notes to Financial Statements).
The location and value of derivative instruments (categorized by risk exposure) on the Statement of Assets and Liabilities as of December 31, 2022, was as follows:
| | | | | | | Interest Rate | | | | |
| | Location | | Equity Risk | | | Risk | | | Total | |
Assets - Purchased options | | Investments, at value | | $ | 956,672 | | | $ | 156,479 | | | $ | 1,113,151 | |
Liabilities - Written options | | Options written, at value | | $ | 591,410 | | | $ | 226,036 | | | $ | 817,446 | |
The location and effect of derivative instruments (categorized by risk exposure) on the Statement of Operations for the period ended December 31, 2022, was as follows:
| | Change in Unrealized Appreciation/(Depreciation) on Derivatives Recognized in Income | |
| | | | | | | | Interest Rate | | |
| |
| | Location | | Equity Risk | | | Risk | | | Total | |
Purchased options | | Investments | | $ | (259,224 | ) | | $ | 78,052 | | | $ | (181,172 | ) |
Written options | | Written Options | | | 196,705 | | | | (112,199 | ) | | | 84,506 | |
| | | | $ | (62,519 | ) | | $ | (34,147 | ) | | $ | (96,666 | ) |
Portfolio Holdings Summary
| | % of Net | |
Asset Type | | Assets | |
Exchange Traded Funds | |
| 37.29 | % |
Purchased Options | | | 123.17 | |
Total Investments | | | 160.46 | |
Written Options | | | (90.45 | ) |
Assets in Excess of Other Liabilities | | | 29.99 |
|
Net Assets | | | 100.00 | % |
The accompanying notes are an integral part of these financial statements.
Milliman 1-Year Buffered S&P 500 & Nasdaq with Stacker Cap Outcome Fund - Sep
Schedule of Investments
December 31, 2022
| | Shares | | | Value | |
EXCHANGE TRADED FUNDS - 35.83% | | | | | | | | |
iShares 0-3 Month Treasury Bond ETF (a) | | | 977 | | | $ | 97,837 | |
Schwab Short-Term U.S. Treasury ETF (a) | | | 1,984 | | | | 95,708 | |
SPDR Portfolio Short Term Treasury ETF (a) | | | 1,656 | | | | 47,842 | |
Vanguard Short-Term Treasury ETF (a) | | | 1,658 | | | | 95,866 | |
TOTAL EXCHANGE TRADED FUNDS (Cost $339,865) | | | | | | | 337,253 | |
| | | | | Notional | | | | |
| | Contracts | | | Amount | | | | |
PURCHASED OPTIONS - 115.73% (b)(c) | | | | | | | | | | | | |
CALL OPTIONS - 104.92% | | | | | | | | | | | | |
Invesco QQQ Trust Series 1, Expires 9/11/2023, Strike Price $310.74 | | | 31 | | | $ | 825,468 | | | | 29,750 | |
SPDR S&P 500® Trust ETF, Expires 9/11/2023, Strike Price $410.97 | | | 24 | | | | 917,832 | | | | 48,802 | |
SPDR S&P 500® Trust ETF, Expires 9/11/2023, Strike Price $0.41 | |
| 24 | | | | 917,832 | | | | 909,152 | |
| | | | | | | | | | | 987,704 | |
PUT OPTIONS - 10.81% | | | | | | | | | | | | |
iShares 20+ Year Treasury Bond ETF, Expires 9/11/2023, Strike Price $102.88 | | | 92 | | | | 915,952 | | | | 72,169 | |
iShares iBoxx $ Investment Grade Corporate Bond ETF, Expires 9/11/2023, Strike Price $103.13 | | | 92 | | | | 969,956 | | | | 28,084 | |
SPDR S&P 500® Trust ETF, Expires 9/11/2023, Strike Price $164.80 | | | 24 | | | | 917,832 | | | | 1,501 | |
| | | | | | | | | | | 101,754 | |
TOTAL PURCHASED OPTIONS (Cost $1,280,578) | | | | | | | | | | | 1,089,458 | |
| | | | | | | | | | | | |
Total Investments (Cost $1,620,443) - 151.56% | | | | | | | | | | | 1,426,711 | |
Liabilities in Excess of Other Assets - (51.56)% | | | | | | | | | | | (485,415 | ) |
TOTAL NET ASSETS - 100.00% | | | | | | | | | | $ | 941,296 | |
Percentages are stated as a percent of net assets.
| (a) | All or a portion of each of these securities is segregated as collateral for written options. The aggregate value of the securities segregated as collateral for written options is $337,253. |
| (c) | Purchased option contracts are held in connection with corresponding written option contracts. |
SCHEDULE OF OPTIONS WRITTEN |
December 31, 2022 |
| | | | | | | | | | | | | | | |
| | | | | | | | | | | Notional | | | | |
Description | | Expiration | | | Strike Price | | | Contracts | | | Amount | | | Value | |
CALL OPTIONS | | | | | | | | | | | | | | | | | | |
Invesco QQQ Trust Series 1 | | 9/11/2023 | | | $ | 336.81 | | | 31 | | | $ | (825,468 | ) | | $ | (12,165 | ) |
SPDR S&P 500® Trust ETF | | 9/11/2023 | | | $ | 445.45 | | | 24 | | | | (917,832 | ) | | | (18,333 | ) |
SPDR S&P 500® Trust ETF | | 9/11/2023 | | | $ | 164.80 | | | 24 | | | | (917,832 | ) | | | (534,230 | ) |
| | | | | | | | | | | | | | | | | (564,728 | ) |
PUT OPTIONS | | | | | | | | | | | | | | | | | | |
iShares 20+ Year Treasury Bond ETF | | 9/11/2023 | | | $ | 108.30 | | | 92 | | | | (915,952 | ) | | | (102,609 | ) |
iShares iBoxx $ Investment Grade Corporate Bond ETF | | 9/11/2023 | | | $ | 108.56 | | | 92 | | | | (969,956 | ) | | | (48,563 | ) |
SPDR S&P 500® Trust ETF | | 9/11/2023 | | | $ | 369.87 | | | 24 | | | | (917,832 | ) | | | (47,674 | ) |
| | | | | | | | | | | | | | | | | (198,846 | ) |
TOTAL OPTIONS WRITTEN (Premiums Received $896,303) | | | | | | | | | | | | | | | | $ | (763,574 | ) |
The accompanying notes are an integral part of these financial statements.
Milliman 1-Year Buffered S&P 500 & Nasdaq with Stacker Cap Outcome Fund - Sep
Schedule of Investments (Concluded)
December 31, 2022
The following is a summary of the fair valuations according to the inputs used as of December 31, 2022 in valuing the Fund’s assets and liabilities (see Note 2 in Notes to Financial Statements):
| | Level 1 | | | Level 2 | | | Level 3 | | | Total | |
Assets | | | | | | | | | | | | |
Purchased Options | | $ | – | | | $ | 1,089,458 | | | $ | – | | | $ | 1,089,458 | |
Exchange Traded Funds | | | 337,253 | | | | – | | | | – | | | | 337,253 | |
Total Assets | | $ | 337,253 | | | $ | 1,089,458 | | | $ | – | | | $ | 1,426,711 | |
| | | | | | | | | | | | | | | | |
Liabilities | | | | | | | | | | | | | | | | |
Options Written | | $ | – | | | $ | 763,574 | | | $ | – | | | $ | 763,574 | |
Total Liabilities | | $ | – | | | $ | 763,574 | | | $ | – | | | $ | 763,574 | |
The following tables summarize derivatives held by the Fund and their impact on the Fund’s results of operations (see Note 3 in Notes to Financial Statements).
The location and value of derivative instruments (categorized by risk exposure) on the Statement of Assets and Liabilities as of December 31, 2022, was as follows:
| | | | | | | Interest Rate | | | | |
| | Location | | Equity Risk | | | Risk | | | Total | |
Assets - Purchased options | | Investments, at value | | $ | 989,205 | | | $ | 100,253 | | | $ | 1,089,458 | |
Liabilities - Written options | | Options written, at value | | $ | 612,402 | | | $ | 151,172 | | | $ | 763,574 | |
The location and effect of derivative instruments (categorized by risk exposure) on the Statement of Operations for the period ended December 31, 2022, was as follows:
| | Change in Unrealized Appreciation/(Depreciation) on Derivatives Recognized in Income | |
| | | | | | | | Interest Rate | | | | | |
| | Location | | Equity Risk | | | Risk | | | Total | |
Purchased options | | Investments | | $ | (206,502 | ) | | $ | 15,383 | | | $ | (191,119 | ) |
Written options | | Written Options | | | 163,982 | | | | (31,253 | ) | | | 132,729 | |
| | | | $ | (42,520 | ) | | $ | (15,870 | ) | | $ | (58,390 | ) |
Portfolio Holdings Summary
| | % of Net | |
Asset Type | | Assets | |
Exchange Traded Funds | |
| 35.83 | % |
Purchased Options | | | 115.73 | |
Total Investments | | | 151.56 | |
Written Options | | | (81.11 | ) |
Assets in Excess of Other Liabilities | | | 29.55 |
|
Net Assets | | | 100.00 | % |
The accompanying notes are an integral part of these financial statements.
Milliman 1-Year Buffered S&P 500 & Nasdaq with Stacker Cap Outcome Fund - Oct
Schedule of Investments
December 31, 2022
| | Shares | | | Value | |
EXCHANGE TRADED FUNDS - 31.43% | | | | | | | | |
iShares 0-3 Month Treasury Bond ETF (a) | | | 437 | | | $ | 43,761 | |
iShares iBoxx $ Investment Grade Corporate Bond ETF (a) | | | 465 | | | | 49,025 | |
SPDR Portfolio Intermediate Term Corporate Bond ETF (a) | | | 3,036 | | | | 96,636 | |
Vanguard Intermediate-Term Corporate Bond ETF (a) | | | 1,260 | | | | 97,663 | |
Vanguard Short-Term Treasury ETF (a) | | | 748 | | | | 43,249 | |
TOTAL EXCHANGE TRADED FUNDS (Cost $323,208) | | | | | | | 330,334 | |
| | | | | | |
| | Principal | | | | |
| | Amount | | | | |
U.S. TREASURY NOTE - 22.84% | | | | | | | | |
United States Treasury Note, 0.625%, 10/15/2024 (a) | | $ | 256,900 | | | | 240,091 | |
TOTAL U.S. TREASURY NOTE (Cost $240,676) | | | | | | | 240,091 | |
| | | | | Notional | | | | |
| | Contracts | | | Amount | | | | |
PURCHASED OPTIONS - 120.72% (b)(c) | | | | | | | | | | | | |
CALL OPTIONS - 120.50% | | | | | | | | | | | | |
Invesco QQQ Trust Series 1, Expires 10/10/2023, Strike Price $266.41 | | | 36 | | | $ | 958,608 | | | | 110,491 | |
SPDR S&P 500® Trust ETF, Expires 10/10/2023, Strike Price $360.02 | | | 27 | | | | 1,032,561 | | | | 137,686 | |
SPDR S&P 500® Trust ETF, Expires 10/10/2023, Strike Price $0.36 | | | 27 | | | | 1,032,561 | | | | 1,018,175 | |
| | | | | | | | | | | 1,266,352 | |
PUT OPTIONS - 0.22% | | | | | | | | | | | | |
SPDR S&P 500® Trust ETF, Expires 10/10/2023, Strike Price $144.37 | | | 27 | | | | 1,032,561 | | | | 2,274 | |
| | | | | | | | | | | 2,274 | |
TOTAL PURCHASED OPTIONS (Cost $1,210,165) | | | | | | | | | | | 1,268,626 | |
| | | | | | | | | | | | |
Total Investments (Cost $1,774,049) - 174.99% | | | | | | | | | | | 1,839,051 | |
Liabilities in Excess of Other Assets - (74.99)% | | | | | | | | | | | (788,070 | ) |
TOTAL NET ASSETS - 100.00% | | | | | | | | | | $ | 1,050,981 | |
Percentages are stated as a percent of net assets.
| (a) | All or a portion of each of these securities is segregated as collateral for written options. The aggregate value of the securities segregated as collateral for written options is $570,425. |
| (c) | Purchased option contracts are held in connection with corresponding written option contracts. |
SCHEDULE OF OPTIONS WRITTEN |
December 31, 2022 |
| | | | | | | | | | | | | | | |
| | | | | | | | | | | Notional | | | | |
Description | | Expiration | | | Strike Price | | | Contracts | | | Amount | | | Value | |
CALL OPTIONS | | | | | | | | | | | | | | | | | | |
Invesco QQQ Trust Series 1 | | 10/10/2023 | | | $ | 293.61 | | | 36 | | | $ | (958,608 | ) | | $ | (61,751 | ) |
SPDR S&P 500® Trust ETF | | 10/10/2023 | | | $ | 396.78 | | | 27 | | | | (1,032,561 | ) | | | (77,227 | ) |
SPDR S&P 500® Trust ETF | | 10/10/2023 | | | $ | 144.37 | | | 27 | | | | (1,032,561 | ) | | | (644,308 | ) |
| | | | | | | | | | | | | | | | | (783,286 | ) |
PUT OPTIONS | | | | | | | | | | | | | | | | | | |
SPDR S&P 500® Trust ETF | | 10/10/2023 | | | $ | 324.02 | | | 27 | | | | (1,032,561 | ) | | | (27,643 | ) |
| | | | | | | | | | | | | | | | | (27,643 | ) |
TOTAL OPTIONS WRITTEN (Premiums Received $793,928) | | | | | | | | | | | | | | | | $ | (810,929 | ) |
The accompanying notes are an integral part of these financial statements.
Milliman 1-Year Buffered S&P 500 & Nasdaq with Stacker Cap Outcome Fund - Oct
Schedule of Investments (Concluded)
December 31, 2022
The following is a summary of the fair valuations according to the inputs used as of December 31, 2022 in valuing the Fund’s assets and liabilities (see Note 2 in Notes to Financial Statements):
| | Level 1 | | | Level 2 | | | Level 3 | | | Total | |
Assets | | | | | | | | | | | | | | | | |
Purchased Options | | $ | – | | | $ | 1,268,626 | | | $ | – | | | $ | 1,268,626 | |
Exchange Traded Funds | | | 330,334 | | | | – | | | | – | | | | 330,334 | |
U.S. Treasury Note | | | – | | | | 240,091 | | | | – | | | | 240,091 | |
Total Assets | | $ | 330,334 | | | $ | 1,508,717 | | | $ | – | | | $ | 1,839,051 | |
| | | | | | | | | | | | | | | | |
Liabilities | | | | | | | | | | | | | | | | |
Options Written | | $ | – | | | $ | 810,929 | | | $ | – | | | $ | 810,929 | |
Total Liabilities | | $ | – | | | $ | 810,929 | | | $ | – | | | $ | 810,929 | |
The following tables summarize derivatives held by the Fund and their impact on the Fund’s results of operations (see Note 3 in Notes to Financial Statements).
The location and value of derivative instruments (categorized by risk exposure) on the Statement of Assets and Liabilities as of December 31, 2022, was as follows:
| | | | | | | Interest Rate | | |
| |
| | Location | | Equity Risk | | | Risk | | | Total | |
Assets - Purchased options | | Investments, at value | | $ | 1,268,626 | | | $ | – | | | $ | 1,268,626 | |
Liabilities - Written options | | Options written, at value | | $ | 810,929 | | | $ | – | | | $ | 810,929 | |
The location and effect of derivative instruments (categorized by risk exposure) on the Statement of Operations for the period ended December 31, 2022, was as follows:
| | Change in Unrealized Appreciation/(Depreciation) on Derivatives Recognized in Income | |
| | | | | | | | Interest Rate | | |
| |
| | Location | | Equity Risk | | | Risk | | | Total | |
Purchased options | | Investments | | $ | 58,461 | | | $ | – | | | $ | 58,461 | |
Written options | | Written Options | | | (17,001 | ) | | | – | | | | (17,001 | ) |
| | | | $ | 41,460 | | | $ | – | | | $ | 41,460 | |
Portfolio Holdings Summary
| | % of Net | |
Asset Type | | Assets | |
Exchange Traded Funds | | | 31.43 | % |
Purchased Options | | | 120.72 | |
U.S. Treasury Note | | | 22.84 | |
Total Investments | | | 174.99 | |
Written Options | | | (77.16 | ) |
Assets in Excess of Other Liabilities | | | 2.17 |
|
Net Assets | | | 100.00 | % |
The accompanying notes are an integral part of these financial statements.
Milliman 1-Year Buffered S&P 500 & Nasdaq with Stacker Cap Outcome Fund - Nov
Schedule of Investments
December 31, 2022
| | Shares | | | Value | |
EXCHANGE TRADED FUNDS - 32.89% | | | | | | | | |
iShares 0-3 Month Treasury Bond ETF (a) | | | 433 | | | $ | 43,361 | |
iShares iBoxx $ Investment Grade Corporate Bond ETF (a) | | | 455 | | | | 47,970 | |
SPDR Portfolio Intermediate Term Corporate Bond ETF (a) | | | 2,990 | | | | 95,172 | |
Vanguard Intermediate-Term Corporate Bond ETF (a) | | | 1,231 | | | | 95,415 | |
Vanguard Short-Term Treasury ETF (a) | | | 746 | | | | 43,134 | |
TOTAL EXCHANGE TRADED FUNDS (Cost $322,982) | | | | | | | 325,052 | |
| | Principal | | | | |
| | Amount | | | | |
U.S. TREASURY NOTE - 24.28% | | | | | | |
United States Treasury Note, 0.625%, 10/15/2024 (a) | | $ | 256,800 | | | | 239,998 | |
TOTAL U.S. TREASURY NOTE (Cost $240,462) | | | | | | | 239,998 | |
| | | | | Notional | | | | |
| | Contracts | | | Amount | | | | |
PURCHASED OPTIONS - 112.32% (b)(c) | | | | | | | | | | | | |
CALL OPTIONS - 112.13% | | | | | | | | | | | | |
Invesco QQQ Trust Series 1, Expires 11/10/2023, Strike Price $282.75 | | | 35 | | | $ | 931,980 | | | | 83,948 | |
SPDR S&P 500® Trust ETF, Expires 11/10/2023, Strike Price $394.69 | | | 25 | | | | 956,075 | | | | 81,455 | |
SPDR S&P 500® Trust ETF, Expires 11/10/2023, Strike Price $0.39 | | | 25 | | | | 956,075 | | | | 942,684 | |
| | | | | | | | | | | 1,108,087 | |
PUT OPTIONS - 0.19% | | | | | | | | | | | | |
SPDR S&P 500® Trust ETF, Expires 11/10/2023, Strike Price $158.27 | | | 25 | | | | 956,075 | | | | 1,886 | |
| | | | | | | | | | | 1,886 | |
TOTAL PURCHASED OPTIONS (Cost $1,215,386) | | | | | | | | | | | 1,109,973 | |
| | | | | | | | | | | | |
Total Investments (Cost $1,778,830) - 169.49% | | | | | | | | | | | 1,675,023 | |
Liabilities in Excess of Other Assets - (69.49)% | | | | | | | | | | | (686,763 | ) |
TOTAL NET ASSETS - 100.00% | | | | | | | | | | $ | 988,260 | |
Percentages are stated as a percent of net assets.
| (a) | All or a portion of each of these securities is segregated as collateral for written options. The aggregate value of the securities segregated as collateral for written options is $565,050. |
| (c) | Purchased option contracts are held in connection with corresponding written option contracts. |
SCHEDULE OF OPTIONS WRITTEN |
December 31, 2022 |
| | | | | | | | | | | | | | | |
| | | | | | | | | | | Notional | | | | |
Description | | Expiration | | | Strike Price | | | Contracts | | | Amount | | | Value | |
CALL OPTIONS | | | | | | | | | | | | | | | | | | |
Invesco QQQ Trust Series 1 | | 11/10/2023 | | | $ | 308.14 | | | 35 | | | $ | (931,980 | ) | | $ | (47,061 | ) |
SPDR S&P 500® Trust ETF | | 11/10/2023 | | | $ | 430.13 | | | 25 | | | | (956,075 | ) | | | (39,592 | ) |
SPDR S&P 500® Trust ETF | | 11/10/2023 | | | $ | 158.27 | | | 25 | | | | (956,075 | ) | | | (570,777 | ) |
| | | | | | | | | | | | | | | | | (657,430 | ) |
PUT OPTIONS | | | | | | | | | | | | | | | | | | |
SPDR S&P 500® Trust ETF | | 11/10/2023 | | | $ | 355.22 | | | 25 | | | | (956,075 | ) | | | (45,532 | ) |
| | | | | | | | | | | | | | | | | (45,532 | ) |
TOTAL OPTIONS WRITTEN (Premiums Received $793,055) | | | | | | | | | | | | | | | | $ | (702,962 | ) |
The accompanying notes are an integral part of these financial statements.
Milliman 1-Year Buffered S&P 500 & Nasdaq with Stacker Cap Outcome Fund - Nov
Schedule of Investments (Concluded)
December 31, 2022
The following is a summary of the fair valuations according to the inputs used as of December 31, 2022 in valuing the Fund’s assets and liabilities (see Note 2 in Notes to Financial Statements):
| | Level 1 | | | Level 2 | | | Level 3 | | | Total | |
Assets | | | | | | | | | | | | | | | | |
Purchased Options | | $ | – | | | $ | 1,109,973 | | | $ | – | | | $ | 1,109,973 | |
Exchange Traded Funds | | | 325,052 | | | | – | | | | – | | | | 325,052 | |
U.S. Treasury Note | | | – | | | | 239,998 | | | | – | | | | 239,998 | |
Total Assets | | $ | 325,052 | | | $ | 1,349,971 | | | $ | – | | | $ | 1,675,023 | |
| | | | | | | | | | | | | | | | |
Liabilities | | | | | | | | | | | | | | | | |
Options Written | | $ | – | | | $ | 702,962 | | | $ | – | | | $ | 702,962 | |
Total Liabilities | | $ | – | | | $ | 702,962 | | | $ | – | | | $ | 702,962 | |
The following tables summarize derivatives held by the Fund and their impact on the Fund’s results of operations (see Note 3 in Notes to Financial Statements).
The location and value of derivative instruments (categorized by risk exposure) on the Statement of Assets and Liabilities as of December 31, 2022, was as follows:
| | | | | | | Interest Rate | | | | |
| | Location | | Equity Risk | | | Risk | | | Total | |
Assets - Purchased options | | Investments, at value | | $ | 1,109,973 | | | $ | – | | | $ | 1,109,973 | |
Liabilities - Written options | | Options written, at value | | $ | 702,962 | | | $ | – | | | $ | 702,962 | |
The location and effect of derivative instruments (categorized by risk exposure) on the Statement of Operations for the period ended December 31, 2022, was as follows:
| | Change in Unrealized Appreciation/(Depreciation) on Derivatives Recognized in Income | |
| | | | | | | | Interest Rate | | | | | |
| | Location | | Equity Risk | | | Risk | | | Total | |
Purchased options | | Investments | | $ | (105,413 | ) | | $ | – | | | $ | (105,413 | ) |
Written options | | Written Options | | | 90,093 | | | | – | | | | 90,093 | |
| | | | $ | (15,320 | ) | | $ | – | | | $ | (15,320 | ) |
Portfolio Holdings Summary
| | % of Net | |
Asset Type | | Assets | |
Exchange Traded Funds | | | 32.89 | % |
Purchased Options | | | 112.32 | |
U.S. Treasury Note | | | 24.28 | |
Total Investments | | | 169.49 | |
Written Options | | | (71.13 | ) |
Assets in Excess of Other Liabilities | | | 1.64 |
|
Net Assets | | | 100.00 | % |
The accompanying notes are an integral part of these financial statements.
Milliman 1-Year Buffered S&P 500 & Nasdaq with Stacker Cap Outcome Fund - Dec
Schedule of Investments
December 31, 2022
| | Shares | | | Value | |
EXCHANGE TRADED FUNDS - 32.90% | |
| | |
| |
iShares 0-3 Month Treasury Bond ETF (a) | | | 432 | | | $ | 43,260 | |
iShares iBoxx $ Investment Grade Corporate Bond ETF (a) | | | 438 | | | | 46,179 | |
SPDR Portfolio Intermediate Term Corporate Bond ETF (a) | | | 2,957 | | | | 94,121 | |
Vanguard Intermediate-Term Corporate Bond ETF (a) | | | 1,206 | | | | 93,477 | |
Vanguard Short-Term Treasury ETF (a) | | | 745 | | | | 43,076 | |
TOTAL EXCHANGE TRADED FUNDS (Cost $324,157) | | | | | | | 320,113 | |
| | Principal | | | | |
| | Amount | | | | |
U.S. TREASURY NOTE - 24.47% | | | | | | | | |
United States Treasury Note, 0.750%, 12/31/2023 (a) | | $ | 247,600 | | | | 238,065 | |
TOTAL U.S. TREASURY NOTE (Cost $238,110) | | | | | | | 238,065 | |
| | | | | Notional | | | | |
| | Contracts | | | Amount | | | | |
PURCHASED OPTIONS - 114.20% (b)(c) | | | | | | | | | | | | |
CALL OPTIONS - 113.98% | | | | | | | | | | | | |
Invesco QQQ Trust Series 1, Expires 12/11/2023, Strike Price $285.58 | | | 34 | | | $ | 905,352 | | | | 83,018 | |
SPDR S&P 500® Trust ETF, Expires 12/11/2023, Strike Price $398.95 | | | 25 | | | | 956,075 | | | | 83,256 | |
SPDR S&P 500® Trust ETF, Expires 12/11/2023, Strike Price $0.40 | | | 25 | | | | 956,075 | | | | 942,665 | |
| | | | | | | | | | | 1,108,939 | |
PUT OPTIONS - 0.22% | | | | | | | | | | | | |
SPDR S&P 500® Trust ETF, Expires 12/11/2023, Strike Price $159.98 | | | 25 | | | | 956,075 | | | | 2,124 | |
| | | | | | | | | | | 2,124 | |
TOTAL PURCHASED OPTIONS (Cost $1,222,710) | | | | | | | | | | | 1,111,063 | |
Total Investments (Cost $1,784,977) - 171.57% | | | | | | | | | | | 1,669,241 | |
Liabilities in Excess of Other Assets - (71.57)% | | | | | | | | | | | (696,400 | ) |
TOTAL NET ASSETS - 100.00% | | | | | | | | | | $ | 972,841 | |
Percentages are stated as a percent of net assets.
| (a) | All or a portion of each of these securities is segregated as collateral for written options. The aggregate value of the securities segregated as collateral for written options is $558,178. |
| (c) | Purchased option contracts are held in connection with corresponding written option contracts. |
SCHEDULE OF OPTIONS WRITTEN |
December 31, 2022 |
|
| | | | | | | | | | | | | | | |
| | | | | | | | | | | Notional | | | | |
Description | | Expiration | | | Strike Price | | | Contracts | | | Amount | | | Value | |
CALL OPTIONS | | | | | | | | | | | | | | | | | | |
Invesco QQQ Trust Series 1 | | 12/11/2023 | | | $ | 310.97 | | | 34 | | | $ | (905,352 | ) | | $ | (47,892 | ) |
SPDR S&P 500® Trust ETF | | 12/11/2023 | | | $ | 434.42 | | | 25 | | | | (956,075 | ) | | | (41,072 | ) |
SPDR S&P 500® Trust ETF | | 12/11/2023 | | | $ | 159.98 | | | 25 | | | | (956,075 | ) | | | (569,143 | ) |
| | | | | | | | | | | | | | | | | (658,107 | ) |
PUT OPTIONS | | | | | | | | | | | | | | | | | | |
SPDR S&P 500® Trust ETF | | 12/11/2023 | | | $ | 359.06 | | | 25 | | | | (956,075 | ) | | | (50,120 | ) |
| | | | | | | | | | | | | | | | | (50,120 | ) |
TOTAL OPTIONS WRITTEN (Premiums Received $795,728) | | | | | | | | | | | | | | | | $ | (708,227 | ) |
The accompanying notes are an integral part of these financial statements.
Milliman 1-Year Buffered S&P 500 & Nasdaq with Stacker Cap Outcome Fund - Dec
Schedule of Investments (Concluded)
December 31, 2022
The following is a summary of the fair valuations according to the inputs used as of December 31, 2022 in valuing the Fund’s assets and liabilities (see Note 2 in Notes to Financial Statements):
| | Level 1 | | | Level 2 | | | Level 3 | | | Total | |
Assets | | | | | | | | | | | | | | | | |
Purchased Options | | $ | – | | | $ | 1,111,063 | | | $ | – | | | $ | 1,111,063 | |
Exchange Traded Funds | | | 320,113 | | | | – | | | | – | | | | 320,113 | |
U.S. Treasury Note | | | – | | | | 238,065 | | | | – | | | | 238,065 | |
Total Assets | | $ | 320,113 | | | $ | 1,349,128 | | | $ | – | | | $ | 1,669,241 | |
| | | | | | | | | | | | | | | | |
Liabilities | | | | | | | | | | | | | | | | |
Options Written | | $ | – | | | $ | 708,227 | | | $ | – | | | $ | 708,227 | |
Total Liabilities | | $ | – | | | $ | 708,227 | | | $ | – | | | $ | 708,227 | |
The following tables summarize derivatives held by the Fund and their impact on the Fund’s results of operations (see Note 3 in Notes to Financial Statements).
The location and value of derivative instruments (categorized by risk exposure) on the Statement of Assets and Liabilities as of December 31, 2022, was as follows:
| | | | | | | Interest Rate | | | | |
| | Location | | Equity Risk | | | Risk | | | Total | |
Assets - Purchased options | | Investments, at value | | $ | 1,111,063 | | | $ | – | | | $ | 1,111,063 | |
Liabilities - Written options | | Options written, at value | | $ | 708,227 | | | $ | – | | | $ | 708,227 | |
The location and effect of derivative instruments (categorized by risk exposure) on the Statement of Operations for the period ended December 31, 2022, was as follows:
| | Change in Unrealized Appreciation/(Depreciation) on Derivatives Recognized in Income | |
| | | | | | | | Interest Rate | | | | | |
| | Location | | Equity Risk | | | Risk | | | Total | |
Purchased options | | Investments | | $ | (111,647 | ) | | $ | – | | | $ | (111,647 | ) |
Written options | | Written Options | | | 87,501 | | �� | | – | | | | 87,501 | |
| | | | $ | (24,146 | ) | | $ | – | | | $ | (24,146 | ) |
Portfolio Holdings Summary
| | % of Net | |
Asset Type | | Assets | |
Exchange Traded Funds | |
| 32.90 | % |
Purchased Options | | | 114.20 | |
U.S. Treasury Note | | | 24.47 | |
Total Investments | | | 171.57 | |
Written Options | | | (72.79 | ) |
Assets in Excess of Other Liabilities | | | 1.22 |
|
Net Assets | | | 100.00 | % |
The accompanying notes are an integral part of these financial statements.
Milliman 1-Year Buffered S&P 500 & Russell 2000 with Stacker Cap Outcome Fund - Jan
Schedule of Investments
December 31, 2022
| | Shares | | | Value | |
EXCHANGE TRADED FUNDS - 40.12% | | | | | | | | |
iShares 0-3 Month Treasury Bond ETF (a) | | | 1,000 | | | $ | 100,140 | |
Schwab Short-Term U.S. Treasury ETF (a) | | | 1,968 | | | | 94,936 | |
SPDR Portfolio Short Term Treasury ETF (a) | | | 1,646 | | | | 47,553 | |
Vanguard Short-Term Treasury ETF (a) | | | 1,645 | | | | 95,114 | |
TOTAL EXCHANGE TRADED FUNDS (Cost $349,485) | | | | | | | 337,743 | |
| | | | | Notional | | | | |
| | Contracts | | | Amount | | | | |
PURCHASED OPTIONS - 144.75% (b)(c) | | | | | | | | | | | | |
CALL OPTIONS - 99.82% | | | | | | | | | | | | |
iShares Russell 2000 ETF, Expires 1/10/2023, Strike Price $215.32 | | | 46 | | | $ | 802,056 | | | | 22 | |
SPDR S&P 500® Trust ETF, Expires 1/10/2023, Strike Price $465.52 | | | 22 | | | | 841,346 | | | | 13 | |
SPDR S&P 500® Trust ETF, Expires 1/10/2023, Strike Price $0.48 | | | 22 | | | | 841,346 | | | | 840,291 | |
| | | | | | | | | | | 840,326 | |
PUT OPTIONS - 44.93% | | | | | | | | | | | | |
iShares 20+ Year Treasury Bond ETF, Expires 1/10/2023, Strike Price $134.72 | | | 70 | | | | 696,920 | | | | 244,945 | |
iShares iBoxx $ Investment Grade Corporate Bond ETF, Expires 1/10/2023, Strike Price $122.89 | | | 77 | | | | 811,811 | | | | 133,263 | |
SPDR S&P 500® Trust ETF, Expires 1/10/2023, Strike Price $186.68 | | | 22 | | | | 841,346 | | | | – | |
| | | | | | | | | | | 378,208 | |
TOTAL PURCHASED OPTIONS (Cost $1,254,656) | | | | | | | | | | | 1,218,534 | |
| | | | | | | | | | | | |
Total Investments (Cost $1,604,141) - 184.87% | | | | | | | | | | | 1,556,277 | |
Liabilities in Excess of Other Assets - (84.87)% | | | | | | | | | | | (714,522 | ) |
TOTAL NET ASSETS - 100.00% | | | | | | | | | | $ | 841,755 | |
Percentages are stated as a percent of net assets.
| (a) | All or a portion of each of these securities is segregated as collateral for written options. The aggregate value of the securities segregated as collateral for written options is $337,743. |
| (c) | Purchased option contracts are held in connection with corresponding written option contracts. |
SCHEDULE OF OPTIONS WRITTEN |
December 31, 2022 |
| | | | | | | | | | | | | | | |
| | | | | | | | | | | Notional | | | | |
Description | | Expiration | | | Strike Price | | | Contracts | | | Amount | | | Value | |
CALL OPTIONS | | | | | | | | | | | | | | | | | | |
iShares Russell 2000 ETF | | 1/10/2023 | | | $ | 228.11 | | | 46 | | | $ | (802,056 | ) | | $ | (22 | ) |
SPDR S&P 500® Trust ETF | | 1/10/2023 | | | $ | 493.16 | | | 22 | | | | (841,346 | ) | | | – | |
SPDR S&P 500® Trust ETF | | 1/10/2023 | | | $ | 186.68 | | | 22 | | | | (841,346 | ) | | | (431,160 | ) |
| | | | | | | | | | | | | | | | | (431,182 | ) |
PUT OPTIONS | | | | | | | | | | | | | | | | | | |
iShares 20+ Year Treasury Bond ETF | | 1/10/2023 | | | $ | 141.81 | | | 70 | | | | (696,920 | ) | | | (294,513 | ) |
iShares iBoxx $ Investment Grade Corporate Bond ETF | | 1/10/2023 | | | $ | 129.36 | | | 77 | | | | (811,811 | ) | | | (183,020 | ) |
SPDR S&P 500® Trust ETF | | 1/10/2023 | | | $ | 418.97 | | | 22 | | | | (841,346 | ) | | | (79,244 | ) |
| | | | | | | | | | | | | | | | | (556,777 | ) |
TOTAL OPTIONS WRITTEN (Premiums Received $879,431) | | | | | | | | | | | | | | | | $ | (987,959 | ) |
The accompanying notes are an integral part of these financial statements.
Milliman 1-Year Buffered S&P 500 & Russell 2000 with Stacker Cap Outcome Fund - Jan
Schedule of Investments (Concluded)
December 31, 2022
The following is a summary of the fair valuations according to the inputs used as of December 31, 2022 in valuing the Fund’s assets and liabilities (see Note 2 in Notes to Financial Statements):
| | Level 1 | | | Level 2 | | | Level 3 | | | Total | |
Assets | | | | | | | | | | | | | | | | |
Purchased Options | | $ | – | | | $ | 1,218,534 | | | $ | – | | | $ | 1,218,534 | |
Exchange Traded Funds | | | 337,743 | | | | – | | | | – | | | | 337,743 | |
Total Assets | | $ | 337,743 | | | $ | 1,218,534 | | | $ | – | | | $ | 1,556,277 | |
| | | | | | | | | | | | | | | | |
Liabilities | | | | | | | | | | | | | | | | |
Options Written | | $ | – | | | $ | 987,959 | | | $ | – | | | $ | 987,959 | |
Total Liabilities | | $ | – | | | $ | 987,959 | | | $ | – | | | $ | 987,959 | |
The following tables summarize derivatives held by the Fund and their impact on the Fund’s results of operations (see Note 3 in Notes to Financial Statements).
The location and value of derivative instruments (categorized by risk exposure) on the Statement of Assets and Liabilities as of December 31, 2022, was as follows:
| | | | | | | Interest Rate | | | | |
| | Location | | Equity Risk | | | Risk | | | Total | |
Assets - Purchased options | | Investments, at value | | $ | 840,326 | | | $ | 378,208 | | | $ | 1,218,534 | |
Liabilities - Written options | | Options written, at value | | $ | 510,426 | | | $ | 477,533 | | | $ | 987,959 | |
The location and effect of derivative instruments (categorized by risk exposure) on the Statement of Operations for the period ended December 31, 2022, was as follows:
| | Realized Gain/(Loss) on Derivatives Recognized in Income | |
| | | | | | | | | Interest Rate | | | | | |
| | Location | | | Equity Risk | | | | Risk | | | | Total | |
Purchased options | | Investments | | $ | (1,589 | ) | | $ | – | | | $ | (1,589 | ) |
Written options | | Written Options | | | 1,031 | | | | – | | | | 1,031 | |
| | | | $ | (558 | ) | | $ | – | | | $ | (558 | ) |
| | | | | | | | | | | | | | |
| | Change in Unrealized Appreciation/(Depreciation) on Derivatives Recognized in Income | |
| | | | | | | | | Interest Rate | | | | | |
| | Location | | | Equity Risk | | | | Risk | | | | Total | |
Purchased options | | Investments | | $ | (338,992 | ) | | $ | 302,870 | | | $ | (36,122 | ) |
Written options | | Written Options | | | 251,430 | | | | (359,958 | ) | | | (108,528 | ) |
| | | | $ | (87,562 | ) | | $ | (57,088 | ) | | $ | (144,650 | ) |
Portfolio Holdings Summary
| | % of Net | |
Asset Type | | Assets | |
Exchange Traded Funds | | | 40.12 | % |
Purchased Options | | | 144.75 | |
Total Investments | | | 184.87 | |
Written Options | | | (117.36 | ) |
Assets in Excess of Other Liabilities | | | 32.49 |
|
Net Assets | | | 100.00 | % |
The accompanying notes are an integral part of these financial statements.
Milliman 1-Year Buffered S&P 500 & Russell 2000 with Stacker Cap Outcome Fund - Feb
Schedule of Investments
December 31, 2022
| | Shares | | | Value | |
EXCHANGE TRADED FUNDS - 39.00% | | | | | | | | |
iShares 0-3 Month Treasury Bond ETF (a) | | | 1,000 | | | $ | 100,140 | |
Schwab Short-Term U.S. Treasury ETF (a) | | | 1,988 | | | | 95,901 | |
SPDR Portfolio Short Term Treasury ETF (a) | | | 1,663 | | | | 48,044 | |
Vanguard Short-Term Treasury ETF (a) | | | 1,661 | | | | 96,039 | |
TOTAL EXCHANGE TRADED FUNDS (Cost $349,475) | | | | | | | 340,124 | |
| | | | | Notional | | | | |
| | Contracts | | | Amount | | | | |
PURCHASED OPTIONS - 133.99% (b)(c) | | | | | | | | | | | | |
CALL OPTIONS - 96.43% | | | | | | | | | | | | |
iShares Russell 2000 ETF, Expires 2/10/2023, Strike Price $203.44 | | | 49 | | | $ | 854,364 | | | | 613 | |
SPDR S&P 500® Trust ETF, Expires 2/10/2023, Strike Price $449.33 | | | 22 | | | | 841,346 | | | | 157 | |
SPDR S&P 500® Trust ETF, Expires 2/10/2023, Strike Price $0.46 | | | 22 | | | | 841,346 | | | | 840,339 | |
| | | | | | | | | | | 841,109 | |
PUT OPTIONS - 37.56% | | | | | | | | | | | | |
iShares 20+ Year Treasury Bond ETF, Expires 2/10/2023, Strike Price $129.93 | | | 73 | | | | 726,788 | | | | 223,766 | |
iShares iBoxx $ Investment Grade Corporate Bond ETF, Expires 2/10/2023, Strike Price $118.38 | | | 80 | | | | 843,440 | | | | 103,785 | |
SPDR S&P 500® Trust ETF, Expires 2/10/2023, Strike Price $180.19 | | | 22 | | | | 841,346 | | | | 31 | |
| | | | | | | | | | | 327,582 | |
TOTAL PURCHASED OPTIONS (Cost $1,232,413) | | | | | | | | | | | 1,168,691 | |
| | | | | | | | | | | | |
Total Investments (Cost $1,581,888) - 172.99% | | | | | | | | | | | 1,508,815 | |
Liabilities in Excess of Other Assets - (72.99)% | | | | | | | | | | | (636,674 | ) |
TOTAL NET ASSETS - 100.00% | | | | | | | | | | $ | 872,141 | |
Percentages are stated as a percent of net assets.
| (a) | All or a portion of each of these securities is segregated as collateral for written options. The aggregate value of the securities segregated as collateral for written options is $340,124. |
| (c) | Purchased option contracts are held in connection with corresponding written option contracts. |
SCHEDULE OF OPTIONS WRITTEN | | | | |
December 31, 2022 | | | | |
| | | | | | | | | | | | | | | |
| | | | | | | | | | | Notional | | | | |
Description | | Expiration | | | Strike Price | | | Contracts | | | Amount | | | Value | |
CALL OPTIONS | | | | | | | | | | | | | | | | | | |
iShares Russell 2000 ETF | | 2/10/2023 | | | $ | 215.65 | | | 49 | | | $ | (854,364 | ) | | $ | (169 | ) |
SPDR S&P 500® Trust ETF | | 2/10/2023 | | | $ | 476.29 | | | 22 | | | | (841,346 | ) | | | (30 | ) |
SPDR S&P 500® Trust ETF | | 2/10/2023 | | | $ | 180.19 | | | 22 | | | | (841,346 | ) | | | (448,149 | ) |
| | | | | | | | | | | | | | | | | (448,348 | ) |
PUT OPTIONS | | | | | | | | | | | | | | | | | | |
iShares 20+ Year Treasury Bond ETF | | 2/10/2023 | | | $ | 136.77 | | | 73 | | | | (726,788 | ) | | | (270,912 | ) |
iShares iBoxx $ Investment Grade Corporate Bond ETF | | 2/10/2023 | | | $ | 124.61 | | | 80 | | | | (843,440 | ) | | | (152,563 | ) |
SPDR S&P 500® Trust ETF | | 2/10/2023 | | | $ | 404.40 | | | 22 | | | | (841,346 | ) | | | (49,267 | ) |
| | | | | | | | | | | | | | | | | (472,742 | ) |
TOTAL OPTIONS WRITTEN (Premiums Received $866,719) | | | | | | | | | | | | | | | | $ | (921,090 | ) |
The accompanying notes are an integral part of these financial statements.
Milliman 1-Year Buffered S&P 500 & Russell 2000 with Stacker Cap Outcome Fund - Feb
Schedule of Investments (Concluded)
December 31, 2022
The following is a summary of the fair valuations according to the inputs used as of December 31, 2022 in valuing the Fund’s assets and liabilities (see Note 2 in Notes to Financial Statements):
| | Level 1 | | | Level 2 | | | Level 3 | | | Total | |
Assets | | | | | | | | | | | | | | | | |
Purchased Options | | $ | – | | | $ | 1,168,691 | | | $ | – | | | $ | 1,168,691 | |
Exchange Traded Funds | | | 340,124 | | | | – | | | | – | | | | 340,124 | |
Total Assets | | $ | 340,124 | | | $ | 1,168,691 | | | $ | – | | | $ | 1,508,815 | |
| | | | | | | | | | | | | | | | |
Liabilities | | | | | | | | | | | | | | | | |
Options Written | | $ | – | | | $ | 921,090 | | | $ | – | | | $ | 921,090 | |
Total Liabilities | | $ | – | | | $ | 921,090 | | | $ | – | | | $ | 921,090 | |
The following tables summarize derivatives held by the Fund and their impact on the Fund’s results of operations (see Note 3 in Notes to Financial Statements).
The value and location of derivative instruments (categorized by risk exposure) on the Statement of Assets and Liabilities as of December 31, 2022, was as follows:
| | | | | | | Interest Rate | | | | |
| | Location | | Equity Risk | | | Risk | | | Total | |
Assets - Purchased options | | Investments, at value | | $ | 841,141 | | | $ | 327,550 | | | $ | 1,168,691 | |
Liabilities - Written options | | Options written, at value | | $ | 497,615 | | | $ | 423,475 | | | $ | 921,090 | |
The effect of derivative instruments (categorized by risk exposure) on the Statement of Operations for the period ended December 31, 2022, was as follows:
| | Change in Unrealized Appreciation/(Depreciation) on Derivatives Recognized in Income | |
| | | | | | | | Interest Rate | | | | | |
| | Location | | Equity Risk | | | Risk | | | Total | |
Purchased options | | Investments | | $ | (316,767 | ) | | $ | 253,046 | | | $ | (63,721 | ) |
Written options | | Written Options | | | 253,171 | | | | (307,542 | ) | | | (54,371 | ) |
| | | | $ | (63,596 | ) | | $ | (54,496 | ) | | $ | (118,092 | ) |
Portfolio Holdings Summary
| | % of Net | |
Asset Type | | Assets | |
Exchange Traded Funds | | | 39.00 | % |
Purchased Options | | | 133.99 | |
Total Investments | | | 172.99 | |
Written Options | | | (105.60 | ) |
Assets in Excess of Other Liabilities | | | 32.61 |
|
Net Assets | | | 100.00 | % |
The accompanying notes are an integral part of these financial statements.
Milliman 1-Year Buffered S&P 500 & Russell 2000 with Stacker Cap Outcome Fund - Mar
Schedule of Investments
December 31, 2022
| | Shares | | | Value | |
EXCHANGE TRADED FUNDS - 38.10% | | | | | | | | |
iShares 0-3 Month Treasury Bond ETF (a) | | | 998 | | | $ | 99,940 | |
Schwab Short-Term U.S. Treasury ETF (a) | | | 1,966 | | | | 94,840 | |
SPDR Portfolio Short Term Treasury ETF (a) | | | 1,642 | | | | 47,437 | |
Vanguard Short-Term Treasury ETF (a) | | | 1,643 | | | | 94,998 | |
TOTAL EXCHANGE TRADED FUNDS (Cost $345,695) | | | | | | | 337,215 | |
| | | | | Notional | | | | |
| | Contracts | | | Amount | | | | |
PURCHASED OPTIONS - 135.08% (b)(c) | | | | | | | | | | | | |
CALL OPTIONS - 104.51% | | | | | | | | | | | | |
iShares Russell 2000 ETF, Expires 3/10/2023, Strike Price $199.92 | | | 50 | | | $ | 871,800 | | | | 3,788 | |
SPDR S&P 500® Trust ETF, Expires 3/10/2023, Strike Price $425.50 | | | 24 | | | | 917,832 | | | | 4,515 | |
SPDR S&P 500® Trust ETF, Expires 3/10/2023, Strike Price $0.45 | | | 24 | | | | 917,832 | | | | 916,761 | |
| | | | | | | | | | | 925,064 | |
PUT OPTIONS - 30.57% | | | | | | | | | | | | |
iShares 20+ Year Treasury Bond ETF, Expires 3/10/2023, Strike Price $127.56 | | | 74 | | | | 736,744 | | | | 200,932 | |
iShares iBoxx $ Investment Grade Corporate Bond ETF, Expires 3/10/2023, Strike Price $114.13 | | | 83 | | | | 875,069 | | | | 69,590 | |
SPDR S&P 500® Trust ETF, Expires 3/10/2023, Strike Price $170.64 | | | 24 | | | | 917,832 | | | | 82 | |
| | | | | | | | | | | 270,604 | |
TOTAL PURCHASED OPTIONS (Cost $1,302,194) | | | | | | | | | | | 1,195,668 | |
| | | | | | | | | | | | |
Total Investments (Cost $1,647,889) - 173.18% | | | | | | | | | | | 1,532,883 | |
Liabilities in Excess of Other Assets - (73.18)% | | | | | | | | | | | (647,726 | ) |
TOTAL NET ASSETS - 100.00% | | | | | | | | | | $ | 885,157 | |
Percentages are stated as a percent of net assets.
| (a) | All or a portion of each of these securities is segregated as collateral for written options. The aggregate value of the securities segregated as collateral for written options is $337,215. |
| (c) | Purchased option contracts are held in connection with corresponding written option contracts. |
SCHEDULE OF OPTIONS WRITTEN | | | | |
December 31, 2022 | | | | |
| | | | | | | | | | | | | | | |
| | | | | | | | | | | Notional | | | | |
Description | | Expiration | | | Strike Price | | | Contracts | | | Amount | | | Value | |
CALL OPTIONS | | | | | | | | | | | | | | | | | | |
iShares Russell 2000 ETF | | 3/10/2023 | | | $ | 215.32 | | | 50 | | | $ | (871,800 | ) | | $ | (520 | ) |
SPDR S&P 500® Trust ETF | | 3/10/2023 | | | $ | 458.25 | | | 24 | | | | (917,832 | ) | | | (521 | ) |
SPDR S&P 500® Trust ETF | | 3/10/2023 | | | $ | 170.64 | | | 24 | | | | (917,832 | ) | | | (515,244 | ) |
| | | | | | | | | | | | | | | | | (516,285 | ) |
PUT OPTIONS | | | | | | | | | | | | | | | | | | |
iShares 20+ Year Treasury Bond ETF | | 3/10/2023 | | | $ | 134.27 | | | 74 | | | | (736,744 | ) | | | (250,802 | ) |
iShares iBoxx $ Investment Grade Corporate Bond ETF | | 3/10/2023 | | | $ | 120.14 | | | 83 | | | | (875,069 | ) | | | (120,403 | ) |
SPDR S&P 500® Trust ETF | | 3/10/2023 | | | $ | 382.95 | | | 24 | | | | (917,832 | ) | | | (31,163 | ) |
| | | | | | | | | | | | | | | | | (402,368 | ) |
TOTAL OPTIONS WRITTEN (Premiums Received $918,469) | | | | | | | | | | | | | | | | $ | (918,653 | ) |
The accompanying notes are an integral part of these financial statements.
Milliman 1-Year Buffered S&P 500 & Russell 2000 with Stacker Cap Outcome Fund - Mar
Schedule of Investments (Concluded)
December 31, 2022
The following is a summary of the fair valuations according to the inputs used as of December 31, 2022 in valuing the Fund’s assets and liabilities (see Note 2 in Notes to Financial Statements):
| | Level 1 | | | Level 2 | | | Level 3 | | | Total | |
Assets | | | | | | | | | | | | | | | | |
Purchased Options | | $ | – | | | $ | 1,195,668 | | | $ | – | | | $ | 1,195,668 | |
Exchange Traded Funds | | | 337,215 | | | | – | | | | – | | | | 337,215 | |
Total Assets | | $ | 337,215 | | | $ | 1,195,668 | | | $ | – | | | $ | 1,532,883 | |
| | | | | | | | | | | | | | | | |
Liabilities | | | | | | | | | | | | | | | | |
Options Written | | $ | – | | | $ | 918,653 | | | $ | – | | | $ | 918,653 | |
Total Liabilities | | $ | – | | | $ | 918,653 | | | $ | – | | | $ | 918,653 | |
The following tables summarize derivatives held by the Fund and their impact on the Fund’s results of operations (see Note 3 in Notes to Financial Statements).
The location and value of derivative instruments (categorized by risk exposure) on the Statement of Assets and Liabilities as of December 31, 2022, was as follows:
| | | | | | | Interest Rate | | | | |
| | Location | | Equity Risk | | | Risk | | | Total | |
Assets - Purchased options | | Investments, at value | | $ | 925,146 | | | $ | 270,522 | | | $ | 1,195,668 | |
Liabilities - Written options | | Options written, at value | | $ | 547,448 | | | $ | 371,205 | | | $ | 918,653 | |
The location and effect of derivative instruments (categorized by risk exposure) on the Statement of Operations for the period ended December 31, 2022, was as follows:
| | Change in Unrealized Appreciation/(Depreciation) on Derivatives Recognized in Income | |
| | | | | | | | Interest Rate | | | | | |
| | Location | | Equity Risk | | | Risk | | | Total | |
Purchased options | | Investments | | $ | (290,677 | ) | | $ | 184,151 | | | $ | (106,526 | ) |
Written options | | Written Options | | | 243,521 | | | | (243,705 | ) | | | (184 | ) |
| | | | $ | (47,156 | ) | | $ | (59,554 | ) | | $ | (106,710 | ) |
Portfolio Holdings Summary
| | % of Net | |
Asset Type | | Assets | |
Exchange Traded Funds | | | 38.10 | % |
Purchased Options | | | 135.08 | |
Total Investments | | | 173.18 | |
Written Options | | | (103.78 | ) |
Assets in Excess of Other Liabilities | | | 30.60 |
|
Net Assets | | | 100.00 | % |
The accompanying notes are an integral part of these financial statements.
Milliman 1-Year Buffered S&P 500 & Russell 2000 with Stacker Cap Outcome Fund - Apr
Schedule of Investments
December 31, 2022
| | Shares | | | Value | |
EXCHANGE TRADED FUNDS - 38.49% | | | | | | |
iShares 0-3 Month Treasury Bond ETF (a) | | | 997 | | | $ | 99,839 | |
Schwab Short-Term U.S. Treasury ETF (a) | | | 1,976 | | | | 95,322 | |
SPDR Portfolio Short Term Treasury ETF (a) | | | 1,650 | | | | 47,669 | |
Vanguard Short-Term Treasury ETF (a) | | | 1,651 | | | | 95,460 | |
TOTAL EXCHANGE TRADED FUNDS (Cost $343,658) | | | | | | | 338,290 | |
PURCHASED OPTIONS - 122.58% (b)(c) | | Contracts | | | Notional Amount | | | | |
CALL OPTIONS - 101.10% | | | | | | | | | | | | |
iShares Russell 2000 ETF, Expires 4/10/2023, Strike Price $196.54 | | | 50 | | | $ | 871,800 | | | | 10,628 | |
SPDR S&P 500® Trust ETF, Expires 4/10/2023, Strike Price $439.94 | | | 23 | | | | 879,589 | | | | 3,173 | |
SPDR S&P 500® Trust ETF, Expires 4/10/2023, Strike Price $0.46 | | | 23 | | | | 879,589 | | | | 875,051 | |
| | | | | | | | | | | 888,852 | |
PUT OPTIONS - 21.48% | | | | | | | | | | | | |
iShares 20+ Year Treasury Bond ETF, Expires 4/10/2023, Strike Price $117.30 | | | 81 | | | | 806,436 | | | | 140,881 | |
iShares iBoxx $ Investment Grade Corporate Bond ETF, Expires 4/10/2023, Strike Price $110.51 | | | 86 | | | | 906,698 | | | | 47,654 | |
SPDR S&P 500® Trust ETF, Expires 4/10/2023, Strike Price $176.43 | | | 23 | | | | 879,589 | | | | 272 | |
| | | | | | | | | | | 188,807 | |
TOTAL PURCHASED OPTIONS (Cost $1,282,949) | | | | | | | | | | | 1,077,659 | |
| | | | | | | | | | | | |
Total Investments (Cost $1,626,607) - 161.07% | | | | | | | | | | | 1,415,949 | |
Liabilities in Excess of Other Assets - (61.07)% | | | | | | | | | | �� | (536,869 | ) |
TOTAL NET ASSETS - 100.00% | | | | | | | | | | $ | 879,080 | |
Percentages are stated as a percent of net assets.
| (a) | All or a portion of each of these securities is segregated as collateral for written options. The aggregate value of the securities segregated as collateral for written options is $338,290. |
| (c) | Purchased option contracts are held in connection with corresponding written option contracts. |
SCHEDULE OF OPTIONS WRITTEN
December 31, 2022
Description | | Expiration | | | Strike Price | | | Contracts | | | Notional Amount | | | Value | |
CALL OPTIONS | | | | | | | | | | | | | | | | | | |
iShares Russell 2000 ETF | | 4/10/2023 | | | $ | 210.46 | | | 50 | | | $ | (871,800 | ) | | $ | (2,549 | ) |
SPDR S&P 500® Trust ETF | | 4/10/2023 | | | $ | 471.07 | | | 23 | | | | (879,589 | ) | | | (520 | ) |
SPDR S&P 500® Trust ETF | | 4/10/2023 | | | $ | 176.43 | | | 23 | | | | (879,589 | ) | | | (479,548 | ) |
| | | | | | | | | | | | | | | | | (482,617 | ) |
PUT OPTIONS | | | | | | | | | | | | | | | | | | |
iShares 20+ Year Treasury Bond ETF | | 4/10/2023 | | | $ | 123.47 | | | 81 | | | | (806,436 | ) | | | (186,008 | ) |
iShares iBoxx $ Investment Grade Corporate Bond ETF | | 4/10/2023 | | | $ | 116.32 | | | 86 | | | | (906,698 | ) | | | (91,444 | ) |
SPDR S&P 500® Trust ETF | | 4/10/2023 | | | $ | 395.95 | | | 23 | | | | (879,589 | ) | | | (51,195 | ) |
| | | | | | | | | | | | | | | | | (328,647 | ) |
TOTAL OPTIONS WRITTEN (Premiums Received $900,087) | | | | | | | $ | (811,264 | ) |
The accompanying notes are an integral part of these financial statements.
Milliman 1-Year Buffered S&P 500 & Russell 2000 with Stacker Cap Outcome Fund - Apr
Schedule of Investments (Concluded)
December 31, 2022
The following is a summary of the fair valuations according to the inputs used as of December 31, 2022 in valuing the Fund’s assets and liabilities (see Note 2 in Notes to Financial Statements):
| | Level 1 | | | Level 2 | | | Level 3 | | | Total | |
Assets | | | | | | | | | | | | |
Purchased Options | | $ | – | | | $ | 1,077,659 | | | $ | – | | | $ | 1,077,659 | |
Exchange Traded Funds | | | 338,290 | | | | – | | | | – | | | | 338,290 | |
Total Assets | | $ | 338,290 | | | $ | 1,077,659 | | | $ | – | | | $ | 1,415,949 | |
| | | | | | | | | | | | | | | | |
Liabilities | | | | | | | | | | | | | | | | |
Options Written | | $ | – | | | $ | 811,264 | | | $ | – | | | $ | 811,264 | |
Total Liabilities | | $ | – | | | $ | 811,264 | | | $ | – | | | $ | 811,264 | |
The following tables summarize derivatives held by the Fund and their impact on the Fund's results of operations (see Note 3 in Notes to Financial Statements).
The location and value of derivative instruments (categorized by risk exposure) on the Statement of Assets and Liabilities as of December 31, 2022, was as follows:
| | Location | | Equity Risk | | | Interest Rate Risk | | | Total | |
Assets - Purchased options | | Investments, at value | | $ | 889,124 | | | $ | 188,535 | | | $ | 1,077,659 | |
Liabilities - Written options | | Options written, at value | | $ | 533,812 | | | $ | 277,452 | | | $ | 811,264 | |
The location and effect of derivative instruments (categorized by risk exposure) on the Statement of Operations for the period ended December 31, 2022, was as follows:
| | Realized Gain/(Loss) on Derivatives Recognized in Income |
| | Location | | Equity Risk | | | Interest Rate Risk | | | Total | |
Purchased options | | Investments | | $ | (562 | ) | | $ | - | | | $ | (562 | ) |
Written options | | Written Options | | | 455 | | | | - | | | | 455 | |
| | | | $ | (107 | ) | | $ | - | | | $ | (107 | ) |
| | Change in Unrealized Appreciation/(Depreciation) on Derivatives Recognized in Income |
| | Location | | Equity Risk | | | Interest Rate Risk | | | Total | |
Purchased options | | Investments | | $ | (302,831 | ) | | $ | 97,542 | | | $ | (205,289 | ) |
Written options | | Written Options | | | 237,116 | | | | (148,293 | ) | | | 88,823 | |
| | | | $ | (65,715 | ) | | $ | (50,751 | ) | | $ | (116,466 | ) |
Portfolio Holdings Summary
Asset Type | | % of Net Assets | |
Exchange Traded Funds | | | 38.49 | % |
Purchased Options | | | 122.58 | |
Total Investments | | | 161.07 | |
Written Options | | | (92.28 | ) |
Assets in Excess of Other Liabilities | | | 31.21 |
|
Net Assets | | | 100.00 | % |
The accompanying notes are an integral part of these financial statements.
Milliman 1-Year Buffered S&P 500 & Russell 2000 with Stacker Cap Outcome Fund - May
Schedule of Investments
December 31, 2022
| | Shares | | | Value | |
EXCHANGE TRADED FUNDS - 34.69% | | | | | | |
iShares 0-3 Month Treasury Bond ETF (a) | | | 994 | | | $ | 99,539 | |
Schwab Short-Term U.S. Treasury ETF (a) | | | 1,975 | | | | 95,274 | |
SPDR Portfolio Short Term Treasury ETF (a) | | | 1,650 | | | | 47,669 | |
Vanguard Short-Term Treasury ETF (a) | | | 1,650 | | | | 95,403 | |
TOTAL EXCHANGE TRADED FUNDS (Cost $343,183) | | | | | | | 337,885 | |
| | Contracts | | | Notional Amount | | | | |
PURCHASED OPTIONS - 121.88% (b)(c) | | | | | | | | | | | | |
CALL OPTIONS - 108.49% | | | | | | | | | | | | |
iShares Russell 2000 ETF, Expires 5/10/2023, Strike Price $174.95 | | | 57 | | | $ | 993,852 | | | | 68,076 | |
SPDR S&P 500® Trust ETF, Expires 5/10/2023, Strike Price $399.11 | | | 25 | | | | 956,075 | | | | 37,392 | |
SPDR S&P 500® Trust ETF, Expires 5/10/2023, Strike Price $0.42 | | | 25 | | | | 956,075 | | | | 951,234 | |
| | | | | | | | | | | 1,056,702 | |
PUT OPTIONS - 13.39% | | | | | | | | | | | | |
iShares 20+ Year Treasury Bond ETF, Expires 5/10/2023, Strike Price $110.64 | | | 85 | | | | 846,260 | | | | 100,489 | |
iShares iBoxx $Investment Grade Corporate Bond ETF, Expires 5/10/2023, Strike Price $106.32 | | | 89 | | | | 938,327 | | | | 29,543 | |
SPDR S&P 500® Trust ETF, Expires 5/10/2023, Strike Price $160.06 | | | 25 | | | | 956,075 | | | | 389 | |
| | | | | | | | | | | 130,421 | |
TOTAL PURCHASED OPTIONS (Cost $1,290,761) | | | | | | | | | | | 1,187,123 | |
| | | | | | | | | | | | |
Total Investments (Cost $1,633,944) - 156.57% | | | | | | | | | | | 1,525,008 | |
Liabilities in Excess of Other Assets - (56.57)% | | | | | | | | | | | (550,965 | ) |
TOTAL NET ASSETS - 100.00% | | | | | | | | | | $ | 974,043 | |
Percentages are stated as a percent of net assets.
| (a) | All or a portion of each of these securities is segregated as collateral for written options. The aggregate value of the securities segregated as collateral for written options is $337,885. |
| (c) | Purchased option contracts are held in connection with corresponding written option contracts. |
SCHEDULE OF OPTIONS WRITTEN
December 31, 2022
Description | | Expiration | | | Strike Price | | | Contracts | | | Notional Amount | | | Value | |
CALL OPTIONS | | | | | | | | | | | | | | | | | | |
iShares Russell 2000 ETF | | 5/10/2023 | | | $ | 189.58 | | | 57 | | | $ | (993,852 | ) | | $ | (29,771 | ) |
SPDR S&P 500® Trust ETF | | 5/10/2023 | | | $ | 432.45 | | | 25 | | | | (956,075 | ) | | | (9,651 | ) |
SPDR S&P 500® Trust ETF | | 5/10/2023 | | | $ | 160.06 | | | 25 | | | | (956,075 | ) | | | (561,880 | ) |
| | | | | | | | | | | | | | | | | (601,302 | ) |
| | | | | | | | | | | | | | | | | | |
PUT OPTIONS | | | | | | | | | | | | | | | | | | |
iShares 20+ Year Treasury Bond ETF | | 5/10/2023 | | | $ | 116.46 | | | 85 | | | | (846,260 | ) | | | (140,665 | ) |
iShares iBoxx $Investment Grade Corporate Bond ETF | | 5/10/2023 | | | $ | 111.91 | | | 89 | | | | (938,327 | ) | | | (60,867 | ) |
SPDR S&P 500® Trust ETF | | 5/10/2023 | | | $ | 359.20 | | | 25 | | | | (956,075 | ) | | | (26,188 | ) |
| | | | | | | | | | | | | | | | | (227,720 | ) |
TOTAL OPTIONS WRITTEN (Premiums Received $910,257) | | | | | | | | | | | | | | | | $ | (829,022 | ) |
The accompanying notes are an integral part of these financial statements.
Milliman 1-Year Buffered S&P 500 & Russell 2000 with Stacker Cap Outcome Fund - May
Schedule of Investments (Concluded)
December 31, 2022
The following is a summary of the fair valuations according to the inputs used as of December 31, 2022 in valuing the Fund’s assets and liabilities (see Note 2 in Notes to Financial Statements):
| | Level 1 | | | Level 2 | | | Level 3 | | | Total | |
Assets | | | | | | | | | | | | |
Purchased Options | | $ | – | | | $ | 1,187,123 | | | $ | – | | | $ | 1,187,123 | |
Exchange Traded Funds | | | 337,885 | | | | – | | | | – | | | | 337,885 | |
Total Assets | | $ | 337,885 | | | $ | 1,187,123 | | | $ | – | | | $ | 1,525,008 | |
| | | | | | | | | | | | | | | | |
Liabilities | | | | | | | | | | | | | | | | |
Options Written | | $ | – | | | $ | 829,022 | | | $ | – | | | $ | 829,022 | |
Total Liabilities | | $ | – | | | $ | 829,022 | | | $ | – | | | $ | 829,022 | |
The following tables summarize derivatives held by the Fund and their impact on the Fund's results of operations (see Note 3 in Notes to Financial Statements).
The location and value of derivative instruments (categorized by risk exposure) on the Statement of Assets and Liabilities as of December 31, 2022, was as follows:
| | Location | | Equity Risk | | | Interest Rate Risk | | | Total | |
Assets - Purchased options | | Investments, at value | | $ | 1,057,091 | | | $ | 130,032 | | | $ | 1,187,123 | |
Liabilities - Written options | | Options written, at value | | $ | 627,490 | | | $ | 201,532 | | | $ | 829,022 | |
The location and effect of derivative instruments (categorized by risk exposure) on the Statement of Operations for the period ended December 31, 2022, was as follows:
| | Change in Unrealized Appreciation/(Depreciation) on Derivatives Recognized in Income | |
| | | |
| | Location | | Equity Risk | | | Interest Rate Risk | | | Total | |
Purchased options | | Investments | | $ | (143,519 | ) | | $ | 39,880 | | | $ | (103,639 | ) |
Written options | | Written Options | | | 154,188 | | | | (72,953 | ) | | | 81,235 | |
| | | | $ | 10,669 | | | $ | (33,073 | ) | | $ | (22,404 | ) |
Portfolio Holdings Summary
Asset Type | | % of Net Assets | |
Exchange Traded Funds | | | 34.69 | % |
Purchased Options | | | 121.88 | |
Total Investments | | | 156.57 | |
Written Options | | | (85.12 | ) |
Assets in Excess of Other Liabilities | | | 28.55 |
|
Net Assets | | | 100.00 | % |
The accompanying notes are an integral part of these financial statements.
Milliman 1-Year Buffered S&P 500 & Russell 2000 with Stacker Cap Outcome Fund - Jun
Schedule of Investments
December 31, 2022
EXCHANGE TRADED FUNDS - 34.38% | | Shares | | | Value | |
iShares 0-3 Month Treasury Bond ETF (a) | | | 990 | | | $ | 99,139 | |
Schwab Short-Term U.S. Treasury ETF (a) | | | 1,982 | | | | 95,612 | |
SPDR Portfolio Short Term Treasury ETF (a) | | | 1,656 | | | | 47,842 | |
Vanguard Short-Term Treasury ETF (a) | | | 1,656 | | | | 95,749 | |
TOTAL EXCHANGE TRADED FUNDS (Cost $342,304) | | | | | | | 338,342 | |
| | Contracts | | | Notional Amount | | | | |
PURCHASED OPTIONS - 125.09% (b)(c) | | | | | | | | | | | | |
CALL OPTIONS - 113.45% | | | | | | | | | | | | |
iShares Russell 2000 ETF, Expires 6/12/2023, Strike Price $178.59 | | | 56 | | | $ | 976,416 | | | | 65,394 | |
SPDR S&P 500® Trust ETF, Expires 6/12/2023, Strike Price $389.82 | | | 26 | | | | 994,318 | | | | 61,848 | |
SPDR S&P 500® Trust ETF, Expires 6/12/2023, Strike Price $0.41 | | | 26 | | | | 994,318 | | | | 989,312 | |
| | | | | | | | | | | 1,116,554 | |
PUT OPTIONS - 11.64% | | | | | | | | | | | | |
iShares 20+ Year Treasury Bond ETF, Expires 6/12/2023, Strike Price $107.66 | | | 88 | | | | 876,128 | | | | 87,534 | |
iShares iBoxx $Investment Grade Corporate Bond ETF, Expires 6/12/2023, Strike Price $104.76 | | | 90 | | | | 948,870 | | | | 26,496 | |
SPDR S&P 500® Trust ETF, Expires 6/12/2023, Strike Price $156.33 | | | 26 | | | | 994,318 | | | | 590 | |
| | | | | | | | | | | 114,620 | |
TOTAL PURCHASED OPTIONS (Cost $1,306,967) | | | | | | | | | | | 1,231,174 | |
| | | | | | | | | | | | |
Total Investments (Cost $1,649,271) - 159.47% | | | | | | | | | | | 1,569,516 | |
Liabilities in Excess of Other Assets - (59.47)% | | | | | | | | | | | (585,294 | ) |
TOTAL NET ASSETS - 100.00% | | | | | | | | | | $ | 984,222 | |
Percentages are stated as a percent of net assets.
| (a) | All or a portion of each of these securities is segregated as collateral for written options. The aggregate value of the securities segregated as collateral for written options is $338,342. |
| (c) | Purchased option contracts are held in connection with corresponding written option contracts. |
SCHEDULE OF OPTIONS WRITTEN
December 31, 2022
Description | | Expiration | | | Strike Price | | | Contracts | | | Notional Amount | | | Value | |
CALL OPTIONS | | | | | | | | | | | | | | | | | | |
iShares Russell 2000 ETF | | 6/12/2023 | | | $ | 193.97 | | | 56 | | | $ | (976,416 | ) | | $ | (28,904 | ) |
SPDR S&P 500® Trust ETF | | 6/12/2023 | | | $ | 423.36 | | | 26 | | | | (994,318 | ) | | | (22,308 | ) |
SPDR S&P 500® Trust ETF | | 6/12/2023 | | | $ | 156.33 | | | 26 | | | | (994,318 | ) | | | (597,893 | ) |
| | | | | | | | | | | | | | | | | (649,105 | ) |
PUT OPTIONS | | | | | | | | | | | | | | | | | | |
iShares 20+ Year Treasury Bond ETF | | 6/12/2023 | | | $ | 113.32 | | | 88 | | | | (876,128 | ) | | | (125,017 | ) |
iShares iBoxx $ Investment Grade Corporate Bond ETF | | 6/12/2023 | | | $ | 110.27 | | | 90 | | | | (948,870 | ) | | | (53,995 | ) |
SPDR S&P 500® Trust ETF | | 6/12/2023 | | | $ | 350.84 | | | 26 | | | | (994,318 | ) | | | (26,566 | ) |
| | | | | | | | | | | | | | | | | (205,578 | ) |
TOTAL OPTIONS WRITTEN (Premiums Received $916,472) | | | | | | | $ | (854,683 | ) |
The accompanying notes are an integral part of these financial statements.
Milliman 1-Year Buffered S&P 500 & Russell 2000 with Stacker Cap Outcome Fund - Jun
Schedule of Investments (Concluded)
December 31, 2022
The following is a summary of the fair valuations according to the inputs used as of December 31, 2022 in valuing the Fund’s assets and liabilities (see Note 2 in Notes to Financial Statements):
| | Level 1 | | | Level 2 | | | Level 3 | | | Total | |
Assets | | | | | | | | | | | | |
Purchased Options | | $ | – | | | $ | 1,231,174 | | | $ | – | | | $ | 1,231,174 | |
Exchange Traded Funds | | | 338,342 | | | | – | | | | – | | | | 338,342 | |
Total Assets | | $ | 338,342 | | | $ | 1,231,174 | | | $ | – | | | $ | 1,569,516 | |
| | | | | | | | | | | | | | | | |
Liabilities | | | | | | | | | | | | | | | | |
Options Written | | $ | – | | | $ | 854,683 | | | $ | – | | | $ | 854,683 | |
Total Liabilities | | $ | – | | | $ | 854,683 | | | $ | – | | | $ | 854,683 | |
The following tables summarize derivatives held by the Fund and their impact on the Fund's results of operations (see Note 3 in Notes to Financial Statements).
The location and value of derivative instruments (categorized by risk exposure) on the Statement of Assets and Liabilities as of December 31, 2022, was as follows:
| | Location | | Equity Risk | | | Interest Rate Risk | | | Total | |
Assets - Purchased options | | Investments, at value | | $ | 1,117,144 | | | $ | 114,030 | | | $ | 1,231,174 | |
Liabilities - Written options | | Options written, at value | | $ | 675,671 | | | $ | 179,012 | | | $ | 854,683 | |
The location and effect of derivative instruments (categorized by risk exposure) on the Statement of Operations for the period ended December 31, 2022, was as follows:
| | Change in Unrealized Appreciation/(Depreciation) on Derivatives Recognized in Income |
| | |
| | Location | | Equity Risk | | | Interest Rate Risk | | | Total | |
Purchased options | | Investments | | $ | (106,681 | ) | | $ | 30,889 | | | $ | (75,792 | ) |
Written options | | Written Options | | | 119,860 | | | | (58,071 | ) | | | 61,789 | |
| | | | $ | 13,179 | | | $ | (27,182 | ) | | $ | (14,003 | ) |
Portfolio Holdings Summary
Asset Type | | % of Net Assets | |
Exchange Traded Funds | | | 34.38 | % |
Purchased Options | | | 125.09 | |
Total Investments | | | 159.47 | |
Written Options | | | (86.84 | ) |
Assets in Excess of Other Liabilities | | | 27.37 |
|
Net Assets | | | 100.00 | % |
The accompanying notes are an integral part of these financial statements.
Milliman 1-Year Buffered S&P 500 & Russell 2000 with Stacker Cap Outcome Fund - Jul
Schedule of Investments
December 31, 2022
| | Shares | | | Value | |
EXCHANGE TRADED FUNDS - 34.09% | | | | | | | | |
iShares 0-3 Month Treasury Bond ETF (a) | | | 985 | | | $ | 98,638 | |
Schwab Short-Term U.S. Treasury ETF (a) | | | 1,976 | | | | 95,322 | |
SPDR Portfolio Short Term Treasury ETF (a) | | | 1,650 | | | | 47,669 | |
Vanguard Short-Term Treasury ETF (a) | | | 1,651 | | | | 95,460 | |
TOTAL EXCHANGE TRADED FUNDS (Cost $341,259) | | | | | | | 337,089 | |
| | Contracts | | | Notional Amount | | | | |
PURCHASED OPTIONS - 129.43% (b)(c) | | | | | | | | | | | | |
CALL OPTIONS - 116.36% | | | | | | | | | | | | |
iShares Russell 2000 ETF, Expires 7/10/2023, Strike Price $172.06 | | | 57 | | | $ | 993,852 | | | | 92,850 | |
SPDR S&P 500® Trust ETF, Expires 7/10/2023, Strike Price $384.25 | | | 26 | | | | 994,318 | | | | 72,852 | |
SPDR S&P 500® Trust ETF, Expires 7/10/2023, Strike Price $0.40 | | | 26 | | | | 994,318 | | | | 984,934 | |
| | | | | | | | | | | 1,150,636 | |
PUT OPTIONS - 13.07% | | | | | | | | | | | | |
iShares 20+ Year Treasury Bond ETF, Expires 7/10/2023, Strike Price $108.72 | | | 87 | | | | 866,172 | | | | 94,911 | |
iShares iBoxx $Investment Grade Corporate Bond ETF, Expires 7/10/2023, Strike Price $105.49 | | | 90 | | | | 948,870 | | | | 33,492 | |
SPDR S&P 500® Trust ETF, Expires 7/10/2023, Strike Price $154.10 | | | 26 | | | | 994,318 | | | | 821 | |
| | | | | | | | | | | 129,224 | |
TOTAL PURCHASED OPTIONS (Cost $1,292,314) | | | | | | | | | | | 1,279,860 | |
| | | | | | | | | | | | |
Total Investments (Cost $1,633,573) - 163.52% | | | | | | | | | | | 1,616,949 | |
Liabilities in Excess of Other Assets - (63.52)% | | | | | | | | | | | (628,048 | ) |
TOTAL NET ASSETS - 100.00% | | | | | | | | | | $ | 988,901 | |
Percentages are stated as a percent of net assets.
| (a) | All or a portion of each of these securities is segregated as collateral for written options. The aggregate value of the securities segregated as collateral for written options is $337,089. |
| (c) | Purchased option contracts are held in connection with corresponding written option contracts. |
SCHEDULE OF OPTIONS WRITTEN
December 31, 2022
Description | | Expiration | | | Strike Price | | | Contracts | | | Notional Amount | | | Value | |
CALL OPTIONS | | | | | | | | | | | | | | | | | | |
iShares Russell 2000 ETF | | 7/10/2023 | | | $ | 186.60 | | | 57 | | | $ | (993,852 | ) | | $ | (50,157 | ) |
SPDR S&P 500® Trust ETF | | 7/10/2023 | | | $ | 416.70 | | | 26 | | | | (994,318 | ) | | | (31,311 | ) |
SPDR S&P 500® Trust ETF | | 7/10/2023 | | | $ | 154.10 | | | 26 | | | | (994,318 | ) | | | (602,417 | ) |
| | | �� | | | | | | | | | | | | | | (683,885 | ) |
PUT OPTIONS | | | | | | | | | | | | | | | | | | |
iShares 20+ Year Treasury Bond ETF | | 7/10/2023 | | | $ | 114.44 | | | 87 | | | | (866,172 | ) | | | (131,954 | ) |
iShares iBoxx $ Investment Grade Corporate Bond ETF | | 7/10/2023 | | | $ | 111.04 | | | 90 | | | | (948,870 | ) | | | (60,106 | ) |
SPDR S&P 500® Trust ETF | | 7/10/2023 | | | $ | 345.83 | | | 26 | | | | (994,318 | ) | | | (28,256 | ) |
| | | | | | | | | | | | | | | | | (220,316 | ) |
TOTAL OPTIONS WRITTEN (Premiums Received $907,518) | | | | | | | | | | | | | | | | $ | (904,201 | ) |
The accompanying notes are an integral part of these financial statements.
Milliman 1-Year Buffered S&P 500 & Russell 2000 with Stacker Cap Outcome Fund - Jul
Schedule of Investments (Concluded)
December 31, 2022
The following is a summary of the fair valuations according to the inputs used as of December 31, 2022 in valuing the Fund’s assets and liabilities (see Note 2 in Notes to Financial Statements):
| | Level 1 | | | Level 2 | | | Level 3 | | | Total | |
Assets | | | | | | | | | | | | |
Purchased Options | | $ | – | | | $ | 1,279,860 | | | $ | – | | | $ | 1,279,860 | |
Exchange Traded Funds | | | 337,089 | | | | – | | | | – | | | | 337,089 | |
Total Assets | | $ | 337,089 | | | $ | 1,279,860 | | | $ | – | | | $ | 1,616,949 | |
| | | | | | | | | | | | | | | | |
Liabilities | | | | | | | | | | | | | | | | |
Options Written | | $ | – | | | $ | 904,201 | | | $ | – | | | $ | 904,201 | |
Total Liabilities | | $ | – | | | $ | 904,201 | | | $ | – | | | $ | 904,201 | |
The following tables summarize derivatives held by the Fund and their impact on the Fund's results of operations (see Note 3 in Notes to Financial Statements).
The location and value of derivative instruments (categorized by risk exposure) on the Statement of Assets and Liabilities as of December 31, 2022, was as follows:
| | Location | | Equity Risk | | | Interest Rate Risk | | | Total | |
Assets - Purchased options | | Investments, at value | | $ | 1,151,457 | | | $ | 128,403 | | | $ | 1,279,860 | |
Liabilities - Written options | | Options written, at value | | $ | 712,141 | | | $ | 192,060 | | | $ | 904,201 | |
The location and effect of derivative instruments (categorized by risk exposure) on the Statement of Operations for the period ended December 31, 2022, was as follows:
| | Change in Unrealized Appreciation/(Depreciation) on Derivatives Recognized in Income | |
| | | |
| | Location | | Equity Risk | | | Interest Rate Risk | | | Total | |
Purchased options | | Investments | | $ | (48,186 | ) | | $ | 35,733 | | | $ | (12,453 | ) |
Written options | | Written Options | | | 65,237 | | | | (61,920 | ) | | | 3,317 | |
| | | | $ | 17,051 | | | $ | (26,187 | ) | | $ | (9,136 | ) |
Portfolio Holdings Summary
Asset Type | | % of Net Assets | |
Exchange Traded Funds | | | 34.09 | % |
Purchased Options | | | 129.43 | |
Total Investments | | | 163.52 | |
Written Options | | | (91.44 | ) |
Assets in Excess of Other Liabilities | | | 27.92 |
|
Net Assets | | | 100.00 | % |
The accompanying notes are an integral part of these financial statements.
Milliman 1-Year Buffered S&P 500 & Russell 2000 with Stacker Cap Outcome Fund - Aug
Schedule of Investments
December 31, 2022
| | Shares | | | Value | |
EXCHANGE TRADED FUNDS - 36.79% | | | | | | | | |
iShares 0-3 Month Treasury Bond ETF (a) | | | 977 | | | $ | 97,837 | |
Schwab Short-Term U.S. Treasury ETF (a) | | | 1,976 | | | | 95,322 | |
SPDR Portfolio Short Term Treasury ETF (a) | | | 1,649 | | | | 47,640 | |
Vanguard Short-Term Treasury ETF (a) | | | 1,651 | | | | 95,461 | |
TOTAL EXCHANGE TRADED FUNDS (Cost $340,430) | | | | | | | 336,260 | |
| | Contracts | | | Notional Amount | | | | |
PURCHASED OPTIONS - 124.04% (b)(c) | | | | | | | | | | | | |
CALL OPTIONS - 106.74% | | | | | | | | | | | | |
iShares Russell 2000 ETF, Expires 8/10/2023, Strike Price $195.62 | | | 51 | | | $ | 889,236 | | | | 33,880 | |
SPDR S&P 500® Trust ETF, Expires 8/10/2023, Strike Price $420.01 | | | 24 | | | | 917,832 | | | | 32,390 | |
SPDR S&P 500® Trust ETF, Expires 8/10/2023, Strike Price $0.44 | | | 24 | | | | 917,832 | | | | 909,079 | |
| | | | | | | | | | | 975,349 | |
PUT OPTIONS - 17.30% | | | | | | | | | | | | |
iShares 20+ Year Treasury Bond ETF, Expires 8/10/2023, Strike Price $111.59 | | | 85 | | | | 846,260 | | | | 113,544 | |
iShares iBoxx $ Investment Grade Corporate Bond ETF, Expires 8/10/2023, Strike Price $108.19 | | | 87 | | | | 917,241 | | | | 43,226 | |
SPDR S&P 500® Trust ETF, Expires 8/10/2023, Strike Price $168.44 | | | 24 | | | | 917,832 | | | | 1,296 | |
| | | | | | | | | | | 158,066 | |
TOTAL PURCHASED OPTIONS (Cost $1,280,620) | | | | | | | | | | | 1,133,415 | |
| | | | | | | | | | | | |
Total Investments (Cost $1,621,050) - 160.83% | | | | | | | | | | | 1,469,675 | |
Liabilities in Excess of Other Assets - (60.83)% | | | | | | | | | | | (555,922 | ) |
TOTAL NET ASSETS - 100.00% | | | | | | | | | | $ | 913,753 | |
Percentages are stated as a percent of net assets.
| (a) | All or a portion of each of these securities is segregated as collateral for written options. The aggregate value of the securities segregated as collateral for written options is $336,260. |
| (c) | Purchased option contracts are held in connection with corresponding written option contracts. |
SCHEDULE OF OPTIONS WRITTEN
December 31, 2022
Description | | Expiration | | | Strike Price | | | Contracts | | | Notional Amount | | | Value | |
CALL OPTIONS | | | | | | | | | | | | | | | | | | |
iShares Russell 2000 ETF | | 8/10/2023 | | | $ | 211.27 | | | 51 | | | $ | (889,236 | ) | | $ | (13,921 | ) |
SPDR S&P 500® Trust ETF | | 8/10/2023 | | | $ | 453.59 | | | 24 | | | | (917,832 | ) | | | (10,070 | ) |
SPDR S&P 500® Trust ETF | | 8/10/2023 | | | $ | 168.44 | | | 24 | | | | (917,832 | ) | | | (525,286 | ) |
| | | | | | | | | | | | | | | | | (549,277 | ) |
PUT OPTIONS | | | | | | | | | | | | | | | | | | |
iShares 20+ Year Treasury Bond ETF | | 8/10/2023 | | | $ | 117.46 | | | 85 | | | | (846,260 | ) | | | (151,463 | ) |
iShares iBoxx $ Investment Grade Corporate Bond ETF | | 8/10/2023 | | | $ | 113.88 | | | 87 | | | | (917,241 | ) | | | (74,331 | ) |
SPDR S&P 500® Trust ETF | | 8/10/2023 | | | $ | 378.01 | | | 24 | | | | (917,832 | ) | | | (51,354 | ) |
| | | | | | | | | | | | | | | | | (277,148 | ) |
TOTAL OPTIONS WRITTEN (Premiums Received $889,292) | | | | | | | | | | | | | | | | $ | (826,425 | ) |
The accompanying notes are an integral part of these financial statements.
Milliman 1-Year Buffered S&P 500 & Russell 2000 with Stacker Cap Outcome Fund - Aug
Schedule of Investments (Concluded)
December 31, 2022
The following is a summary of the fair valuations according to the inputs used as of December 31, 2022 in valuing the Fund’s assets and liabilities (see Note 2 in Notes to Financial Statements):
| | Level 1 | | | Level 2 | | | Level 3 | | | Total | |
Assets | | | | | | | | | | | | |
Purchased Options | | $ | – | | | $ | 1,133,415 | | | $ | – | | | $ | 1,133,415 | |
Exchange Traded Funds | | | 336,260 | | | | – | | | | – | | | | 336,260 | |
Total Assets | | $ | 336,260 | | | $ | 1,133,415 | | | $ | – | | | $ | 1,469,675 | |
| | | | | | | | | | | | | | | | |
Liabilities | | | | | | | | | | | | | | | | |
Options Written | | $ | – | | | $ | 826,425 | | | $ | – | | | $ | 826,425 | |
Total Liabilities | | $ | – | | | $ | 826,425 | | | $ | – | | | $ | 826,425 | |
The following tables summarize derivatives held by the Fund and their impact on the Fund's results of operations (see Note 3 in Notes to Financial Statements).
The location and value of derivative instruments (categorized by risk exposure) on the Statement of Assets and Liabilities as of December 31, 2022, was as follows:
| | Location | | Equity Risk | | | Interest Rate Risk | | | Total | |
Assets - Purchased options | | Investments, at value | | $ | 976,645 | | | $ | 156,770 | | | $ | 1,133,415 | |
Liabilities - Written options | | Options written, at value | | $ | 600,631 | | | $ | 225,794 | | | $ | 826,425 | |
The location and effect of derivative instruments (categorized by risk exposure) on the Statement of Operations for the period ended December 31, 2022, was as follows:
| | Change in Unrealized Appreciation/(Depreciation) on Derivatives Recognized in Income |
| | |
| | Location | | Equity Risk | | | Interest Rate Risk | | | Total | |
Purchased options | | Investments | | $ | (225,637 | ) | | $ | 78,432 | | | $ | (147,205 | ) |
Written options | | Written Options | | | 174,840 | | | | (111,973 | ) | | | 62,867 | |
| | | | $ | (50,797 | ) | | $ | (33,541 | ) | | $ | (84,338 | ) |
Portfolio Holdings Summary
Asset Type | | % of Net Assets | |
Exchange Traded Funds | | | 36.79 | % |
Purchased Options | | | 124.04 | |
Total Investments | | | 160.83 | |
Written Options | | | (90.44 | ) |
Assets in Excess of Other Liabilities | | | 29.61 |
|
Net Assets | | | 100.00 | % |
The accompanying notes are an integral part of these financial statements.
Milliman 1-Year Buffered S&P 500 & Russell 2000 with Stacker Cap Outcome Fund - Sep
Schedule of Investments
December 31, 2022
| | Shares | | | Value | |
EXCHANGE TRADED FUNDS - 35.44% | | | | | | | | |
iShares 0-3 Month Treasury Bond ETF (a) | | | 976 | | | $ | 97,736 | |
Schwab Short-Term U.S. Treasury ETF (a) | | | 1,983 | | | | 95,660 | |
SPDR Portfolio Short Term Treasury ETF (a) | | | 1,655 | | | | 47,813 | |
Vanguard Short-Term Treasury ETF (a) | | | 1,657 | | | | 95,808 | |
TOTAL EXCHANGE TRADED FUNDS (Cost $339,629) | | | | | | | 337,017 | |
| | Contracts | | | Notional Amount | | | | |
PURCHASED OPTIONS - 116.95% (b)(c) | | | | | | | | | |
CALL OPTIONS - 106.19% | | | | | | | | | | | | |
iShares Russell 2000 ETF, Expires 9/11/2023, Strike Price $189.67 | | | 52 | | | $ | 906,672 | | | | 52,173 | |
SPDR S&P 500® Trust ETF, Expires 9/11/2023, Strike Price $410.99 | | | 24 | | | | 917,832 | | | | 48,779 | |
SPDR S&P 500® Trust ETF, Expires 9/11/2023, Strike Price $0.43 | | | 24 | | | | 917,832 | | | | 909,106 | |
| | | | | | | | | | | 1,010,058 | |
PUT OPTIONS - 10.76% | | | | | | | | | | | | |
iShares 20+ Year Treasury Bond ETF, Expires 9/11/2023, Strike Price $102.94 | | | 92 | | | | 915,952 | | | | 72,478 | |
iShares iBoxx $ Investment Grade Corporate Bond ETF, Expires 9/11/2023, Strike Price $103.19 | | | 92 | | | | 969,956 | | | | 28,303 | |
SPDR S&P 500® Trust ETF, Expires 9/11/2023, Strike Price $164.82 | | | 24 | | | | 917,832 | | | | 1,501 | |
| | | | | | | | | | | 102,282 | |
TOTAL PURCHASED OPTIONS (Cost $1,272,014) | | | | | | | | | | | 1,112,340 | |
| | | | | | | | | | | | |
Total Investments (Cost $1,611,643) - 152.39% | | | | | | | | | | | 1,449,357 | |
Liabilities in Excess of Other Assets - (52.39)% | | | | | | | | | | | (498,220 | ) |
TOTAL NET ASSETS - 100.00% | | | | | | | | | | $ | 951,137 | |
Percentages are stated as a percent of net assets.
| (a) | All or a portion of each of these securities is segregated as collateral for written options. The aggregate value of the securities segregated as collateral for written options is $337,017. |
| (c) | Purchased option contracts are held in connection with corresponding written option contracts. |
SCHEDULE OF OPTIONS WRITTEN
December 31, 2022
Description | | Expiration | | | Strike Price | | | Contracts | | | Notional Amount | | | Value | |
CALL OPTIONS | | | | | | | | | | | | | | | | | | |
iShares Russell 2000 ETF | | 9/11/2023 | | | $ | 205.60 | | | 52 | | | $ | (906,672 | ) | | $ | (24,541 | ) |
SPDR S&P 500® Trust ETF | | 9/11/2023 | | | $ | 445.49 | | | 24 | | | | (917,832 | ) | | | (18,309 | ) |
SPDR S&P 500® Trust ETF | | 9/11/2023 | | | $ | 164.82 | | | 24 | | | | (917,832 | ) | | | (534,185 | ) |
| | | | | | | | | | | | | | | | | (577,035 | ) |
PUT OPTIONS | | | | | | | | | | | | | | | | | | |
iShares 20+ Year Treasury Bond ETF | | 9/11/2023 | | | $ | 108.36 | | | 92 | | | | (915,952 | ) | | | (102,992 | ) |
iShares iBoxx $ Investment Grade Corporate Bond ETF | | 9/11/2023 | | | $ | 108.62 | | | 92 | | | | (969,956 | ) | | | (48,833 | ) |
SPDR S&P 500® Trust ETF | | 9/11/2023 | | | $ | 369.89 | | | 24 | | | | (917,832 | ) | | | (47,689 | ) |
| | | | | | | | | | | | | | | | | (199,514 | ) |
TOTAL OPTIONS WRITTEN (Premiums Received $887,669) | | | | | | | $ | (776,549 | ) |
The accompanying notes are an integral part of these financial statements.
Milliman 1-Year Buffered S&P 500 & Russell 2000 with Stacker Cap Outcome Fund - Sep
Schedule of Investments (Concluded)
December 31, 2022
The following is a summary of the fair valuations according to the inputs used as of December 31, 2022 in valuing the Fund’s assets and liabilities (see Note 2 in Notes to Financial Statements):
| | Level 1 | | | Level 2 | | | Level 3 | | | Total | |
Assets | | | | | | | | | | | | |
Purchased Options | | $ | – | | | $ | 1,112,340 | | | $ | – | | | $ | 1,112,340 | |
Exchange Traded Funds | | | 337,017 | | | | – | | | | – | | | | 337,017 | |
Total Assets | | $ | 337,017 | | | $ | 1,112,340 | | | $ | – | | | $ | 1,449,357 | |
| | | | | | | | | | | | | | | | |
Liabilities | | | | | | | | | | | | | | | | |
Options Written | | $ | – | | | $ | 776,549 | | | $ | – | | | $ | 776,549 | |
Total Liabilities | | $ | – | | | $ | 776,549 | | | $ | – | | | $ | 776,549 | |
The following tables summarize derivatives held by the Fund and their impact on the Fund's results of operations (see Note 3 in Notes to Financial Statements).
The location and value of derivative instruments (categorized by risk exposure) on the Statement of Assets and Liabilities as of December 31, 2022, was as follows:
| | Location | | Equity Risk | | | Interest Rate Risk | | | Total | |
Assets - Purchased options | | Investments, at value | | $ | 1,011,559 | | | $ | 100,781 | | | $ | 1,112,340 | |
Liabilities - Written options | | Options written, at value | | $ | 624,724 | | | $ | 151,825 | | | $ | 776,549 | |
The location and effect of derivative instruments (categorized by risk exposure) on the Statement of Operations for the period ended December 31, 2022, was as follows:
| | Change in Unrealized Appreciation/(Depreciation) on Derivatives Recognized in Income |
| | |
| | Location | | Equity Risk | | | Interest Rate Risk | | | Total | |
Purchased options | | Investments | | $ | (175,217 | ) | | $ | 15,543 | | | $ | (159,674 | ) |
Written options | | Written Options | | | 142,565 | | | | (31,445 | ) | | | 111,120 | |
| | | | $ | (32,652 | ) | | $ | (15,902 | ) | | $ | (48,554 | ) |
Portfolio Holdings Summary
Asset Type | | % of Net Assets | |
Exchange Traded Funds | | | 35.44 | % |
Purchased Options | | | 116.95 | |
Total Investments | | | 152.39 | |
Written Options | | | (81.65 | ) |
Assets in Excess of Other Liabilities | | | 29.26 |
|
Net Assets | | | 100.00 | % |
The accompanying notes are an integral part of these financial statements.
Milliman 1-Year Buffered S&P 500 & Russell 2000 with Stacker Cap Outcome Fund - Oct
Schedule of Investments
December 31, 2022
| | Shares | | | Value | |
EXCHANGE TRADED FUNDS - 31.28% | | | | | | | | |
iShares 0-3 Month Treasury Bond ETF (a) | | | 437 | | | $ | 43,761 | |
iShares iBoxx $Investment Grade Corporate Bond ETF (a) | | | 465 | | | | 49,025 | |
SPDR Portfolio Intermediate Term Corporate Bond ETF (a) | | | 3,036 | | | | 96,636 | |
Vanguard Intermediate-Term Corporate Bond ETF (a) | | | 1,260 | | | | 97,663 | |
Vanguard Short-Term Treasury ETF (a) | | | 748 | | | | 43,249 | |
TOTAL EXCHANGE TRADED FUNDS (Cost $323,208) | | | | | | | 330,334 | |
| | Principal Amount | | | | |
U.S. TREASURY NOTE - 22.72% | | | | | | |
United States Treasury Note, 0.625%, 10/15/2024 (a) | | $ | 256,800 | | | | 239,998 | |
TOTAL U.S. TREASURY NOTE (Cost $240,582) | | | | | | | 239,998 | |
| | Contracts | | | Notional Amount | | | | |
PURCHASED OPTIONS - 121.96% (b)(c) | | | | | | | | | | | | |
CALL OPTIONS - 121.74% | | | | | | | | | | | | |
iShares Russell 2000 ETF, Expires 10/10/2023, Strike Price $167.67 | | | 57 | | | $ | 993,852 | | | | 130,047 | |
SPDR S&P 500® Trust ETF, Expires 10/10/2023, Strike Price $360.04 | | | 27 | | | | 1,032,561 | | | | 137,650 | |
SPDR S&P 500® Trust ETF, Expires 10/10/2023, Strike Price $0.38 | | | 27 | | | | 1,032,561 | | | | 1,018,122 | |
| | | | | | | | | | | 1,285,819 | |
PUT OPTIONS - 0.22% | | | | | | | | | | | | |
SPDR S&P 500® Trust ETF, Expires 10/10/2023, Strike Price $144.39 | | | 27 | | | | 1,032,561 | | | | 2,275 | |
| | | | | | | | | | | 2,275 | |
TOTAL PURCHASED OPTIONS (Cost $1,197,995) | | | | | | | | | | | 1,288,094 | |
| | | | | | | | | | | | |
Total Investments (Cost $1,761,785) - 175.96% | | | | | | | | | | | 1,858,426 | |
Liabilities in Excess of Other Assets - (75.96)% | | | | | | | | | | | (802,241 | ) |
TOTAL NET ASSETS - 100.00% | | | | | | | | | | $ | 1,056,185 | |
Percentages are stated as a percent of net assets.
| (a) | All or a portion of each of these securities is segregated as collateral for written options. The aggregate value of the securities segregated as collateral for written options is $570,332. |
| (c) | Purchased option contracts are held in connection with corresponding written option contracts. |
SCHEDULE OF OPTIONS WRITTEN
December 31, 2022
Description | | Expiration | | | Strike Price | | | Contracts | | | Notional Amount | | | Value | |
CALL OPTIONS | | | | | | | | | | | | | | | | | | |
iShares Russell 2000 ETF | | 10/10/2023 | | | $ | 184.77 | | | 57 | | | $ | (993,852 | ) | | $ | (75,918 | ) |
SPDR S&P 500® Trust ETF | | 10/10/2023 | | | $ | 396.74 | | | 27 | | | | (1,032,561 | ) | | | (77,284 | ) |
SPDR S&P 500® Trust ETF | | 10/10/2023 | | | $ | 144.39 | | | 27 | | | | (1,032,561 | ) | | | (644,257 | ) |
| | | | | | | | | | | | | | | | | (797,459 | ) |
PUT OPTIONS | | | | | | | | | | | | | | | | | | |
SPDR S&P 500® Trust ETF | | 10/10/2023 | | | $ | 324.04 | | | 27 | | | | (1,032,561 | ) | | | (27,654 | ) |
| | | | | | | | | | | | | | | | | (27,654 | ) |
TOTAL OPTIONS WRITTEN (Premiums Received $781,679) | | | | | | | | | | | | | | | | $ | (825,113 | ) |
The accompanying notes are an integral part of these financial statements.
Milliman 1-Year Buffered S&P 500 & Russell 2000 with Stacker Cap Outcome Fund - Oct
Schedule of Investments (Concluded)
December 31, 2022
The following is a summary of the fair valuations according to the inputs used as of December 31, 2022 in valuing the Fund’s assets and liabilities (see Note 2 in Notes to Financial Statements):
| | Level 1 | | | Level 2 | | | Level 3 | | | Total | |
Assets | | | | | | | | | | | | |
Purchased Options | | $ | – | | | $ | 1,288,094 | | | $ | – | | | $ | 1,288,094 | |
Exchange Traded Funds | | | 330,334 | | | | – | | | | – | | | | 330,334 | |
U.S. Treasury Note | | | – | | | | 239,998 | | | | – | | | | 239,998 | |
Total Assets | | $ | 330,334 | | | $ | 1,528,092 | | | $ | – | | | $ | 1,858,426 | |
| | | | | | | | | | | | | | | | |
Liabilities | | | | | | | | | | | | | | | | |
Options Written | | $ | – | | | $ | 825,113 | | | $ | – | | | $ | 825,113 | |
Total Liabilities | | $ | – | | | $ | 825,113 | | | $ | – | | | $ | 825,113 | |
The following tables summarize derivatives held by the Fund and their impact on the Fund's results of operations (see Note 3 in Notes to Financial Statements).
The location and value of derivative instruments (categorized by risk exposure) on the Statement of Assets and Liabilities as of December 31, 2022, was as follows:
| | Location | | Equity Risk | | | Interest Rate Risk | | | Total | |
Assets - Purchased options | | Investments, at value | | $ | 1,288,094 | | | $ | – | | | $ | 1,288,094 | |
Liabilities - Written options | | Options written, at value | | $ | 825,113 | | | $ | – | | | $ | 825,113 | |
The location and effect of derivative instruments (categorized by risk exposure) on the Statement of Operations for the period ended December 31, 2022, was as follows:
| | Change in Unrealized Appreciation/(Depreciation) on Derivatives Recognized in Income |
| | |
| | Location | | Equity Risk | | | Interest Rate Risk | | | Total | |
Purchased options | | Investments | | $ | 90,099 | | | $ | – | | | $ | 90,099 | |
Written options | | Written Options | | | (43,434 | ) | | | – | | | | (43,434 | ) |
| | | | $ | 46,665 | | | $ | – | | | $ | 46,665 | |
Portfolio Holdings Summary
Asset Type | | % of Net Assets | |
Exchange Traded Funds | | | 31.28 | % |
Purchased Options | | | 121.96 | |
U.S. Treasury Note | | | 22.72 | |
Total Investments | | | 175.96 | |
Written Options | | | (78.13 | ) |
Assets in Excess of Other Liabilities | | | 2.17 |
|
Net Assets | | | 100.00 | % |
The accompanying notes are an integral part of these financial statements.
Milliman 1-Year Buffered S&P 500 & Russell 2000 with Stacker Cap Outcome Fund - Nov
Schedule of Investments
December 31, 2022
| | Shares | | | Value | |
EXCHANGE TRADED FUNDS - 32.87% | | | | | | | | |
iShares 0-3 Month Treasury Bond ETF (a) | | | 433 | | | $ | 43,360 | |
iShares iBoxx $Investment Grade Corporate Bond ETF (a) | | | 455 | | | | 47,970 | |
SPDR Portfolio Intermediate Term Corporate Bond ETF (a) | | | 2,990 | | | | 95,172 | |
Vanguard Intermediate-Term Corporate Bond ETF (a) | | | 1,231 | | | | 95,415 | |
Vanguard Short-Term Treasury ETF (a) | | | 746 | | | | 43,134 | |
TOTAL EXCHANGE TRADED FUNDS(Cost $322,981) | | | | | | | 325,051 | |
| | Principal Amount | | | | |
U.S. TREASURY NOTE - 24.27% | | | | | | |
United States Treasury Note, 0.625%, 10/15/2024 (a) | | $ | 256,800 | | | | 239,998 | |
TOTAL U.S. TREASURY NOTE (Cost $240,462) | | | | | | | 239,998 | |
| | Contracts | | | Notional Amount | | | | |
PURCHASED OPTIONS - 111.34% (b)(c) | | | | | | | | | | | | |
CALL OPTIONS - 111.15% | | | | | | | | | | | | |
iShares Russell 2000 ETF, Expires 11/10/2023, Strike Price $185.38 | | | 53 | | | $ | 924,108 | | | | 75,219 | |
SPDR S&P 500® Trust ETF, Expires 11/10/2023, Strike Price $394.71 | | | 25 | | | | 956,075 | | | | 81,429 | |
SPDR S&P 500® Trust ETF, Expires 11/10/2023, Strike Price $0.41 | | | 25 | | | | 956,075 | | | | 942,637 | |
| | | | | | | | | | | 1,099,285 | |
PUT OPTIONS - 0.19% | | | | | | | | | | | | |
SPDR S&P 500® Trust ETF, Expires 11/10/2023, Strike Price $158.29 | | | 25 | | | | 956,075 | | | | 1,886 | |
| | | | | | | | | | | 1,886 | |
TOTAL PURCHASED OPTIONS (Cost $1,203,951) | | | | | | | | | | | 1,101,171 | |
| | | | | | | | | | | | |
Total Investments (Cost $1,767,394) - 168.48% | | | | | | | | | | | 1,666,220 | |
Liabilities in Excess of Other Assets - (68.48)% | | | | | | | | | | | (677,214 | ) |
TOTAL NET ASSETS - 100.00% | | | | | | | | | | $ | 989,006 | |
Percentages are stated as a percent of net assets.
| (a) | All or a portion of each of these securities is segregated as collateral for written options. The aggregate value of the securities segregated as collateral for written options is $565,049. |
| (c) | Purchased option contracts are held in connection with corresponding written option contracts. |
SCHEDULE OF OPTIONS WRITTEN
December 31, 2022
Description | | Expiration | | | Strike Price | | | Contracts | | | Notional Amount | | | Value | |
CALL OPTIONS | | | | | | | | | | | | | | | | | | |
iShares Russell 2000 ETF | | 11/10/2023 | | | $ | 202.58 | | | 53 | | | $ | (924,108 | ) | | $ | (38,820 | ) |
SPDR S&P 500® Trust ETF | | 11/10/2023 | | | $ | 431.32 | | | 25 | | | | (956,075 | ) | | | (38,461 | ) |
SPDR S&P 500® Trust ETF | | 11/10/2023 | | | $ | 158.29 | | | 25 | | | | (956,075 | ) | | | (570,731 | ) |
| | | | | | | | | | | | | | | | | (648,012 | ) |
PUT OPTIONS | | | | | | | | | | | | | | | | | | |
SPDR S&P 500® Trust ETF | | 11/10/2023 | | | $ | 355.24 | | | 25 | | | | (956,075 | ) | | | (45,545 | ) |
| | | | | | | | | | | | | | | | | (45,545 | ) |
TOTAL OPTIONS WRITTEN (Premiums Received $781,761) | | | | | | | | | | | | | | | | $ | (693,557 | ) |
The accompanying notes are an integral part of these financial statements.
Milliman 1-Year Buffered S&P 500 & Russell 2000 with Stacker Cap Outcome Fund - Nov
Schedule of Investments (Concluded)
December 31, 2022
The following is a summary of the fair valuations according to the inputs used as of December 31, 2022 in valuing the Fund’s assets and liabilities (see Note 2 in Notes to Financial Statements):
| | Level 1 | | | Level 2 | | | Level 3 | | | Total | |
Assets | | | | | | | | | | | | |
Purchased Options | | $ | – | | | $ | 1,101,171 | | | $ | – | | | $ | 1,101,171 | |
Exchange Traded Funds | | | 325,051 | | | | – | | | | – | | | | 325,051 | |
U.S. Treasury Note | | | – | | | | 239,998 | | | | – | | | | 239,998 | |
Total Assets | | $ | 325,051 | | | $ | 1,341,169 | | | $ | – | | | $ | 1,666,220 | |
| | | | | | | | | | | | | | | | |
Liabilities | | | | | | | | | | | | | | | | |
Options Written | | $ | – | | | $ | 693,557 | | | $ | – | | | $ | 693,557 | |
Total Liabilities | | $ | – | | | $ | 693,557 | | | $ | – | | | $ | 693,557 | |
The following tables summarize derivatives held by the Fund and their impact on the Fund's results of operations (see Note 3 in Notes to Financial Statements).
The location and value of derivative instruments (categorized by risk exposure) on the Statement of Assets and Liabilities as of December 31, 2022, was as follows:
| | Location | | Equity Risk | | | Interest Rate Risk | | | Total | |
Assets - Purchased options | | Investments, at value | | $ | 1,101,171 | | | $ | – | | | $ | 1,101,171 | |
Liabilities - Written options | | Options written, at value | | $ | 693,557 | | | $ | – | | | $ | 693,557 | |
The location and effect of derivative instruments (categorized by risk exposure) on the Statement of Operations for the period ended December 31, 2022, was as follows:
| | Change in Unrealized Appreciation/(Depreciation) on Derivatives Recognized in Income |
| | |
| | Location | | Equity Risk | | | Interest Rate Risk | | | Total | |
Purchased options | | Investments | | $ | (102,780 | ) | | $ | – | | | $ | (102,780 | ) |
Written options | | Written Options | | | 88,204 | | | | – | | | | 88,204 | |
| | | | $ | (14,576 | ) | | $ | – | | | $ | (14,576 | ) |
Portfolio Holdings Summary
Asset Type | | % of Net Assets | |
Exchange Traded Funds | | | 32.87 | % |
Purchased Options | | | 111.34 | |
U.S. Treasury Note | | | 24.27 | |
Total Investments | | | 168.48 | |
Written Options | | | (70.14 | ) |
Assets in Excess of Other Liabilities | | | 1.66 |
|
Net Assets | | | 100.00 | % |
The accompanying notes are an integral part of these financial statements.
Milliman 1-Year Buffered S&P 500 & Russell 2000 with Stacker Cap Outcome Fund - Dec
Schedule of Investments
December 31, 2022
| | Shares | | | Value | |
EXCHANGE TRADED FUNDS - 32.79% | | | | | | | | |
iShares 0-3 Month Treasury Bond ETF (a) | | | 432 | | | $ | 43,260 | |
iShares iBoxx $Investment Grade Corporate Bond ETF (a) | | | 438 | | | | 46,179 | |
SPDR Portfolio Intermediate Term Corporate Bond ETF (a) | | | 2,957 | | | | 94,121 | |
Vanguard Intermediate-Term Corporate Bond ETF (a) | | | 1,206 | | | | 93,477 | |
Vanguard Short-Term Treasury ETF (a) | | | 745 | | | | 43,076 | |
TOTAL EXCHANGE TRADED FUNDS (Cost $324,157) | | | | | | | 320,113 | |
| | Principal Amount | | | | |
U.S. TREASURY NOTE - 24.38% | | | | | | |
United States Treasury Note, 0.750%, 12/31/2023 (a) | | $ | 247,600 | | | | 238,065 | |
TOTAL U.S. TREASURY NOTE (Cost $238,111) | | | | | | | 238,065 | |
| | Contracts | | | Notional Amount | | | | |
PURCHASED OPTIONS - 114.87% (b)(c) | | | | | | | | | | | | |
CALL OPTIONS - 114.65% | | | | | | | | | | | | |
iShares Russell 2000 ETF, Expires 12/11/2023, Strike Price $180.72 | | | 54 | | | $ | 941,544 | | | | 93,600 | |
SPDR S&P 500® Trust ETF, Expires 12/11/2023, Strike Price $398.97 | | | 25 | | | | 956,075 | | | | 83,230 | |
SPDR S&P 500® Trust ETF, Expires 12/11/2023, Strike Price $0.42 | | | 25 | | | | 956,075 | | | | 942,617 | |
| | | | | | | | | | | 1,119,447 | |
PUT OPTIONS - 0.22% | | | | | | | | | | | | |
SPDR S&P 500® Trust ETF, Expires 12/11/2023, Strike Price $160.00 | | | 25 | | | | 956,075 | | | | 2,125 | |
| | | | | | | | | | | 2,125 | |
TOTAL PURCHASED OPTIONS (Cost $1,209,954) | | | | | | | | | | | 1,121,572 | |
| | | | | | | | | | | | |
Total Investments (Cost $1,772,222) - 172.04% | | | | | | | | | | | 1,679,750 | |
Liabilities in Excess of Other Assets - (72.04)% | | | | | | | | | | | (703,407 | ) |
TOTAL NET ASSETS - 100.00% | | | | | | | | | | $ | 976,343 | |
Percentages are stated as a percent of net assets.
| (a) | All or a portion of each of these securities is segregated as collateral for written options. The aggregate value of the securities segregated as collateral for written options is $558,178. |
| (c) | Purchased option contracts are held in connection with corresponding written option contracts. |
SCHEDULE OF OPTIONS WRITTEN
December 31, 2022
Description | | Expiration | | | Strike Price | | | Contracts | | | Notional Amount | | | Value | |
CALL OPTIONS | | | | | | | | | | | | | | | | | | |
iShares Russell 2000 ETF | | 12/11/2023 | | | $ | 196.80 | | | 54 | | | $ | (941,544 | ) | | $ | (55,155 | ) |
SPDR S&P 500® Trust ETF | | 12/11/2023 | | | $ | 434.46 | | | 25 | | | | (956,075 | ) | | | (41,033 | ) |
SPDR S&P 500® Trust ETF | | 12/11/2023 | | | $ | 160.00 | | | 25 | | | | (956,075 | ) | | | (569,097 | ) |
| | | | | | | | | | | | | | | | | (665,285 | ) |
PUT OPTIONS | | | | | | | | | | | | | | | | | | |
SPDR S&P 500® Trust ETF | | 12/11/2023 | | | $ | 359.07 | | | 25 | | | | (956,075 | ) | | | (50,127 | ) |
| | | | | | | | | | | | | | | | | (50,127 | ) |
TOTAL OPTIONS WRITTEN (Premiums Received $783,151) | | | | | | | | | | | | | | | | $ | (715,412 | ) |
The accompanying notes are an integral part of these financial statements.
Milliman 1-Year Buffered S&P 500 & Russell 2000 with Stacker Cap Outcome Fund - Dec
Schedule of Investments (Concluded)
December 31, 2022
The following is a summary of the fair valuations according to the inputs used as of December 31, 2022 in valuing the Fund’s assets and liabilities (see Note 2 in Notes to Financial Statements):
| | Level 1 | | | Level 2 | | | Level 3 | | | Total | |
Assets | | | | | | | | | | | | |
Purchased Options | | $ | – | | | $ | 1,121,572 | | | $ | – | | | $ | 1,121,572 | |
Exchange Traded Funds | | | 320,113 | | | | – | | | | – | | | | 320,113 | |
U.S. Treasury Note | | | – | | | | 238,065 | | | | – | | | | 238,065 | |
Total Assets | | $ | 320,113 | | | $ | 1,359,637 | | | $ | – | | | $ | 1,679,750 | |
| | | | | | | | | | | | | | | | |
Liabilities | | | | | | | | | | | | | | | | |
Options Written | | $ | – | | | $ | 715,412 | | | $ | – | | | $ | 715,412 | |
Total Liabilities | | $ | – | | | $ | 715,412 | | | $ | – | | | $ | 715,412 | |
The following tables summarize derivatives held by the Fund and their impact on the Fund's results of operations (see Note 3 in Notes to Financial Statements).
The location and value of derivative instruments (categorized by risk exposure) on the Statement of Assets and Liabilities as of December 31, 2022, was as follows:
| | Location | | Equity Risk | | | Interest Rate Risk | | | Total | |
Assets - Purchased options | | Investments, at value | | $ | 1,121,572 | | | $ | – | | | $ | 1,121,572 | |
Liabilities - Written options | | Options written, at value | | $ | 715,412 | | | $ | – | | | $ | 715,412 | |
The location and effect of derivative instruments (categorized by risk exposure) on the Statement of Operations for the period ended December 31, 2022, was as follows:
| | Change in Unrealized Appreciation/(Depreciation) on Derivatives Recognized in Income |
| | |
| | Location | | Equity Risk | | | Interest Rate Risk | | | Total | |
Purchased options | | Investments | | $ | (88,382 | ) | | $ | – | | | $ | (88,382 | ) |
Written options | | Written Options | | | 67,739 | | | | – | | | | 67,739 | |
| | | | $ | (20,643 | ) | | $ | – | | | $ | (20,643 | ) |
Portfolio Holdings Summary
Asset Type | | % of Net Assets | |
Exchange Traded Funds | | | 32.79 | % |
Purchased Options | |
| 114.87 | |
U.S. Treasury Note | | | 24.38 | |
Total Investments | | | 172.04 | |
Written Options | | | (73.27 | ) |
Assets in Excess of Other Liabilities | | | 1.23 |
|
Net Assets | | | 100.00 | % |
The accompanying notes are an integral part of these financial statements.
Milliman 1-Year Buffered S&P 500 & MSCI EAFE with Stacker Cap Outcome Fund - Jan
Schedule of Investments
December 31, 2022
| | Shares | | | Value | |
EXCHANGE TRADED FUNDS - 40.11% | | | | | | | | |
iShares 0-3 Month Treasury Bond ETF (a) | | | 1,000 | | | $ | 100,140 | |
Schwab Short-Term U.S. Treasury ETF (a) | | | 1,968 | | | | 94,936 | |
SPDR Portfolio Short Term Treasury ETF (a) | | | 1,646 | | | | 47,553 | |
Vanguard Short-Term Treasury ETF (a) | | | 1,645 | | | | 95,114 | |
TOTAL EXCHANGE TRADED FUNDS (Cost $349,485) | | | | | | | 337,743 | |
| | | | | | | | | |
| | Contracts | | | Notional Amount | | | | |
| | | | | | |
PURCHASED OPTIONS - 140.10% (b)(c) | | | | | | | | | | | | |
CALL OPTIONS - 95.26% | | | | | | | | | | | | |
iShares MSCI EAFE ETF, Expires 1/10/2023, Strike Price $78.04 | | | 128 | | | $ | 840,192 | | | | 0 | |
SPDR S&P 500® Trust ETF, Expires 1/10/2023, Strike Price $465.50 | | | 21 | | | | 803,103 | | | | 13 | |
SPDR S&P 500® Trust ETF, Expires 1/10/2023, Strike Price $0.46 | | | 21 | | | | 803,103 | | | | 802,138 | |
| | | | | | | | | | | 802,151 | |
PUT OPTIONS - 44.84% | | | | | | | | | | | | |
iShares 20+ Year Treasury Bond ETF, Expires 1/10/2023, Strike Price $134.68 | | | 70 | | | | 696,920 | | | | 244,665 | |
iShares iBoxx $ Investment Grade Corporate Bond ETF, Expires 1/10/2023, Strike Price $122.85 | | | 77 | | | | 811,811 | | | | 132,955 | |
SPDR S&P 500® Trust ETF, Expires 1/10/2023, Strike Price $186.66 | | | 21 | | | | 803,103 | | | | – | |
| | | | | | | | | | | 377,620 | |
TOTAL PURCHASED OPTIONS (Cost $1,179,919) | | | | | | | | | | | 1,179,771 | |
| | | | | | | | | | | | |
Total Investments (Cost $1,529,404) - 180.21% | | | | | | | | | | | 1,517,514 | |
Liabilities in Excess of Other Assets - (80.21)% | | | | | | | | | | | (675,396 | ) |
TOTAL NET ASSETS - 100.00% | | | | | | | | | | $ | 842,118 | |
Percentages are stated as a percent of net assets.
| (a) | All or a portion of each of these securities is segregated as collateral for written options. The aggregate value of the securities segregated as collateral for written options is $337,743. |
| (c) | Purchased option contracts are held in connection with corresponding written option contracts. |
SCHEDULE OF OPTIONS WRITTEN
December 31, 2022
Description | | Expiration | | | Strike Price | | | Contracts | | | Notional Amount | | | Value | |
CALL OPTIONS | | | | | | | | | | | | | | | | | | |
iShares MSCI EAFE ETF | | 1/10/2023 | | | $ | 82.90 | | | 128 | | | $ | (840,192 | ) | | $ | – | |
SPDR S&P 500® Trust ETF | | 1/10/2023 | | | $ | 494.51 | | | 21 | | | | (803,103 | ) | | | – | |
SPDR S&P 500® Trust ETF | | 1/10/2023 | | | $ | 186.66 | | | 21 | | | | (803,103 | ) | | | (411,603 | ) |
| | | | | | | | | | | | | | | | | (411,603 | ) |
PUT OPTIONS | | | | | | | | | | | | | | | | | | |
iShares 20+ Year Treasury Bond ETF | | 1/10/2023 | | | $ | 141.77 | | | 70 | | | | (696,920 | ) | | | (294,233 | ) |
iShares iBoxx $ Investment Grade Corporate Bond ETF | | 1/10/2023 | | | $ | 129.32 | | | 77 | | | | (811,811 | ) | | | (182,712 | ) |
SPDR S&P 500® Trust ETF | | 1/10/2023 | | | $ | 418.95 | | | 21 | | | | (803,103 | ) | | | (75,601 | ) |
| | | | | | | | | | | | | | | | | (552,546 | ) |
TOTAL OPTIONS WRITTEN (Premiums Received $819,465) | | | | | | | | | | | | | | | | $ | (964,149 | ) |
The accompanying notes are an integral part of these financial statements.
Milliman 1-Year Buffered S&P 500 & MSCI EAFE with Stacker Cap Outcome Fund - Jan
Schedule of Investments (Concluded)
December 31, 2022
The following is a summary of the fair valuations according to the inputs used as of December 31, 2022 in valuing the Fund’s assets and liabilities (see Note 2 in Notes to Financial Statements):
| | Level 1 | | | Level 2 | | | Level 3 | | | Total | |
Assets | | | | | | | | | | | | |
Purchased Options | | $ | – | | | $ | 1,179,771 | | | $ | – | | | $ | 1,179,771 | |
Exchange Traded Funds | | | 337,743 | | | | – | | | | – | | | | 337,743 | |
Total Assets | | $ | 337,743 | | | $ | 1,179,771 | | | $ | – | | | $ | 1,517,514 | |
| | | | | | | | | | | | | | | | |
Liabilities | | | | | | | | | | | | | | | | |
Options Written | | $ | – | | | $ | 964,149 | | | $ | – | | | $ | 964,149 | |
Total Liabilities | | $ | – | | | $ | 964,149 | | | $ | – | | | $ | 964,149 | |
The following tables summarize derivatives held by the Fund and their impact on the Fund's results of operations (see Note 3 in Notes to Financial Statements).
The location and value of derivative instruments (categorized by risk exposure) on the Statement of Assets and Liabilities as of December 31, 2022, was as follows:
| | Location | | Equity Risk | | | Interest Rate Risk | | | Total | |
Assets - Purchased options | | Investments, at value | | $ | 802,151 | | | $ | 377,620 | | | $ | 1,179,771 | |
Liabilities - Written options | | Options written, at value | | $ | 487,204 | | | $ | 476,945 | | | $ | 964,149 | |
The location and effect of derivative instruments (categorized by risk exposure) on the Statement of Operations for the period ended December 31, 2022, was as follows:
| | Change in Unrealized Appreciation/(Depreciation) on Derivatives Recognized in Income | |
| | | |
| | Location | | Equity Risk | | | Interest Rate Risk | | | Total | |
Purchased options | | Investments | | $ | (302,577 | ) | | $ | 302,429 | | | $ | (148 | ) |
Written options | | Written Options | | | 214,980 | | | | (359,664 | ) | | | (144,684 | ) |
| | | | $ | (87,597 | ) | | $ | (57,235 | ) | | $ | (144,832 | ) |
Portfolio Holdings Summary
Asset Type | | % of Net Assets | |
Exchange Traded Funds | | | 40.11 | % |
Purchased Options | | | 140.10 | |
Total Investments | | | 180.21 | |
Written Options | | | (114.50 | ) |
Assets in Excess of Other Liabilities | | | 34.29 |
|
Net Assets | | | 100.00 | % |
The accompanying notes are an integral part of these financial statements.
Milliman 1-Year Buffered S&P 500 & MSCI EAFE with Stacker Cap Outcome Fund - Feb
Schedule of Investments
December 31, 2022
| | Shares | | | Value | |
EXCHANGE TRADED FUNDS - 39.30% | | | | | | | | |
iShares 0-3 Month Treasury Bond ETF (a) | | | 1,036 | | | $ | 103,745 | |
Schwab Short-Term U.S. Treasury ETF (a) | | | 2,064 | | | | 99,567 | |
SPDR Portfolio Short Term Treasury ETF (a) | | | 1,725 | | | | 49,835 | |
Vanguard Short-Term Treasury ETF (a) | | | 1,726 | | | | 99,798 | |
TOTAL EXCHANGE TRADED FUNDS (Cost $362,651) | | | | | | | 352,945 | |
| | | | | Notional | | | | |
| | Contracts | | | Amount | | | | |
PURCHASED OPTIONS - 136.85% (b)(c) | | | | | | | | | | | | |
CALL OPTIONS - 98.84% | | | | | | | | | | | | |
iShares MSCI EAFE ETF, Expires 2/10/2023, Strike Price $76.84 | | | 134 | | | $ | 879,576 | | | | 9,042 | |
SPDR S&P 500® Trust ETF, Expires 2/10/2023, Strike Price $449.31 | | | 23 | | | | 879,589 | | | | 164 | |
SPDR S&P 500® Trust ETF, Expires 2/10/2023, Strike Price $0.44 | | | 23 | | | | 879,589 | | | | 878,582 | |
| | | | | | | | | | | 887,788 | |
PUT OPTIONS - 38.01% | | | | | | | | | | | | |
iShares 20+ Year Treasury Bond ETF, Expires 2/10/2023, Strike Price $129.89 | | | 76 | | | | 756,656 | | | | 232,687 | |
iShares iBoxx $ Investment Grade Corporate Bond ETF, Expires 2/10/2023, Strike Price $118.34 | | | 84 | | | | 885,612 | | | | 108,636 | |
SPDR S&P 500® Trust ETF, Expires 2/10/2023, Strike Price $180.17 | | | 23 | | | | 879,589 | | | | 33 | |
| | | | | | | | | | | 341,356 | |
TOTAL PURCHASED OPTIONS (Cost $1,238,310) | | | | | | | | | | | 1,229,144 | |
| | | | | | | | | | | | |
Total Investments (Cost $1,600,961) - 176.15% | | | | | | | | | | | 1,582,089 | |
Liabilities in Excess of Other Assets - (76.15)% | | | | | | | | | | | (683,911 | ) |
TOTAL NET ASSETS - 100.00% | | | | | | | | | | $ | 898,178 | |
Percentages are stated as a percent of net assets.
| (a) | All or a portion of each of these securities is segregated as collateral for written options. The aggregate value of the securities segregated as collateral for written options is $352,945. |
| (c) | Purchased option contracts are held in connection with corresponding written option contracts. |
SCHEDULE OF OPTIONS WRITTEN
December 31, 2022
Description | | Expiration | | | Strike Price | | | Contracts | | | Notional Amount | | | Value | |
CALL OPTIONS | | | | | | | | | | | | | | | | | | | | |
iShares MSCI EAFE ETF | | | 2/10/2023 | | | $ | 81.45 | | | | 134 | | | $ | (879,576 | ) | | $ | (7,456 | ) |
SPDR S&P 500® Trust ETF | | | 2/10/2023 | | | $ | 476.28 | | | | 23 | | | | (879,589 | ) | | | (32 | ) |
SPDR S&P 500® Trust ETF | | | 2/10/2023 | | | $ | 180.17 | | | | 23 | | | | (879,589 | ) | | | (468,565 | ) |
| | | | | | | | | | | | | | | | | | | (476,053 | ) |
PUT OPTIONS | | | | | | | | | | | | | | | | | | | | |
iShares 20+ Year Treasury Bond ETF | | | 2/10/2023 | | | $ | 136.73 | | | | 76 | | | | (756,656 | ) | | | (281,752 | ) |
iShares iBoxx $ Investment Grade Corporate Bond ETF | | | 2/10/2023 | | | $ | 124.57 | | | | 84 | | | | (885,612 | ) | | | (159,804 | ) |
SPDR S&P 500® Trust ETF | | | 2/10/2023 | | | $ | 404.38 | | | | 23 | | | | (879,589 | ) | | | (51,472 | ) |
| | | | | | | | | | | | | | | | | | | (493,028 | ) |
TOTAL OPTIONS WRITTEN (Premiums Received $856,633) | | | | | | | | | | $ | (969,081 | ) |
The accompanying notes are an integral part of these financial statements.
Milliman 1-Year Buffered S&P 500 & MSCI EAFE with Stacker Cap Outcome Fund - Feb
Schedule of Investments (Concluded)
December 31, 2022
The following is a summary of the fair valuations according to the inputs used as of December 31, 2022 in valuing the Fund’s assets and liabilities (see Note 2 in Notes to Financial Statements):
| | Level 1 | | | Level 2 | | | Level 3 | | | Total | |
Assets | | | | | | | | | | | | |
Purchased Options | | $ | – | | | $ | 1,229,144 | | | $ | – | | | $ | 1,229,144 | |
Exchange Traded Funds | | | 352,945 | | | | – | | | | – | | | | 352,945 | |
Total Assets | | $ | 352,945 | | | $ | 1,229,144 | | | $ | – | | | $ | 1,582,089 | |
| | | | | | | | | | | | | | | | |
Liabilities | | | | | | | | | | | | | | | | |
Options Written | | $ | – | | | $ | 969,081 | | | $ | – | | | $ | 969,081 | |
Total Liabilities | | $ | – | | | $ | 969,081 | | | $ | – | | | $ | 969,081 | |
The following tables summarize derivatives held by the Fund and their impact on the Fund's results of operations (see Note 3 in Notes to Financial Statements).
The location and value of derivative instruments (categorized by risk exposure) on the Statement of Assets and Liabilities as of December 31, 2022, was as follows:
| | | | | | | Interest Rate | | | | |
| | Location | | Equity Risk | | | Risk | | | Total | |
Assets - Purchased options | | Investments, at value | | $ | 887,821 | | | $ | 341,323 | | | $ | 1,229,144 | |
Liabilities - Written options | | Options written, at value | | $ | 527,525 | | | $ | 441,556 | | | $ | 969,081 | |
The location and effect of derivative instruments (categorized by risk exposure) on the Statement of Operations for the period ended December 31, 2022, was as follows:
| | Change in Unrealized Appreciation/(Depreciation) on Derivatives Recognized in |
| | Income |
| | | | | | | | | Interest Rate | | | | | |
| | Location | | | Equity Risk | | | | Risk | | | | Total | |
Purchased options | | Investments | | $ | (272,537 | ) | | $ | 263,371 | | | $ | (9,166 | ) |
Written options | | Written Options | | | 208,143 | | | | (320,591 | ) | | | (112,448 | ) |
| | | | $ | (64,394 | ) | | $ | (57,220 | ) | | $ | (121,614 | ) |
Portfolio Holdings Summary
| | % of Net | |
Asset Type | | Assets | |
Exchange Traded Funds | | | 39.30 | % |
Purchased Options | | | 136.85 | |
Total Investments | | | 176.15 | |
Written Options | | | (107.90 | ) |
Assets in Excess of Other Liabilities | | | 31.75 | |
Net Assets | | | 100.00 | % |
The accompanying notes are an integral part of these financial statements.
Milliman 1-Year Buffered S&P 500 & MSCI EAFE with Stacker Cap Outcome Fund - Mar
Schedule of Investments
December 31, 2022
| | Shares | | | Value | |
EXCHANGE TRADED FUNDS - 37.91% | | | | | | | | |
iShares 0-3 Month Treasury Bond ETF (a) | | | 998 | | | $ | 99,940 | |
Schwab Short-Term U.S. Treasury ETF (a) | | | 1,966 | | | | 94,840 | |
SPDR Portfolio Short Term Treasury ETF (a) | | | 1,642 | | | | 47,437 | |
Vanguard Short-Term Treasury ETF (a) | | | 1,643 | | | | 94,998 | |
TOTAL EXCHANGE TRADED FUNDS (Cost $345,696) | | | | | | | 337,215 | |
| | | | | Notional | | | | |
| | Contracts | | | Amount | | | | |
PURCHASED OPTIONS - 135.37% (b)(c) | | | | | | | | | | | | |
CALL OPTIONS - 105.06% | | | | | | | | | | | | |
iShares MSCI EAFE ETF, Expires 3/10/2023, Strike Price $69.40 | | | 144 | | | $ | 945,216 | | | | 13,240 | |
SPDR S&P 500® Trust ETF, Expires 3/10/2023, Strike Price $425.46 | | | 24 | | | | 917,832 | | | | 4,528 | |
SPDR S&P 500® Trust ETF, Expires 3/10/2023, Strike Price $0.40 | | | 24 | | | | 917,832 | | | | 916,879 | |
| | | | | | | | | | | 934,647 | |
PUT OPTIONS - 30.31% | | | | | | | | | | | | |
iShares 20+ Year Treasury Bond ETF, Expires 3/10/2023, Strike Price $127.48 | | | 74 | | | | 736,744 | | | | 200,336 | |
iShares iBoxx $ Investment Grade Corporate Bond ETF, Expires 3/10/2023, Strike Price $114.06 | | | 83 | | | | 875,069 | | | | 69,180 | |
SPDR S&P 500® Trust ETF, Expires 3/10/2023, Strike Price $170.60 | | | 24 | | | | 917,832 | | | | 82 | |
| | | | | | | | | | | 269,598 | |
TOTAL PURCHASED OPTIONS (Cost $1,279,144) | | | | | | | | | | | 1,204,245 | |
| | | | | | | | | | | | |
Total Investments (Cost $1,624,840) - 173.28% | | | | | | | | | | | 1,541,460 | |
Liabilities in Excess of Other Assets - (73.28)% | | | | | | | | | | | (651,876 | ) |
TOTAL NET ASSETS - 100.00% | | | | | | | | | | $ | 889,584 | |
Percentages are stated as a percent of net assets.
| (a) | All or a portion of each of these securities is segregated as collateral for written options. The aggregate value of the securities segregated as collateral for written options is $337,215. |
| (c) | Purchased option contracts are held in connection with corresponding written option contracts. |
SCHEDULE OF OPTIONS WRITTEN
December 31, 2022
| | | | | | | | | | | Notional | | | | |
Description | | Expiration | | | Strike Price | | | Contracts | | | Amount | | | Value | |
CALL OPTIONS | | | | | | | | | | | | | | | | | | | | |
iShares MSCI EAFE ETF | | | 3/10/2023 | | | $ | 74.58 | | | | 144 | | | $ | (945,216 | ) | | $ | (5,943 | ) |
SPDR S&P 500® Trust ETF | | | 3/10/2023 | | | $ | 457.26 | | | | 24 | | | | (917,832 | ) | | | (552 | ) |
SPDR S&P 500® Trust ETF | | | 3/10/2023 | | | $ | 170.60 | | | | 24 | | | | (917,832 | ) | | | (515,340 | ) |
| | | | | | | | | | | | | | | | | | | (521,835 | ) |
PUT OPTIONS | | | | | | | | | | | | | | | | | | | | |
iShares 20+ Year Treasury Bond ETF | | | 3/10/2023 | | | $ | 134.19 | | | | 74 | | | | (736,744 | ) | | | (250,185 | ) |
iShares iBoxx $ Investment Grade Corporate Bond ETF | | | 3/10/2023 | | | $ | 120.06 | | | | 83 | | | | (875,069 | ) | | | (119,715 | ) |
SPDR S&P 500® Trust ETF | | | 3/10/2023 | | | $ | 382.91 | | | | 24 | | | | (917,832 | ) | | | (31,124 | ) |
| | | | | | | | | | | | | | | | | | | (401,024 | ) |
TOTAL OPTIONS WRITTEN (Premiums Received $895,495) | | | | | | | | | | | | | | | | | | $ | (922,859 | ) |
The accompanying notes are an integral part of these financial statements.
Milliman 1-Year Buffered S&P 500 & MSCI EAFE with Stacker Cap Outcome Fund - Mar
Schedule of Investments (Concluded)
December 31, 2022
The following is a summary of the fair valuations according to the inputs used as of December 31, 2022 in valuing the Fund’s assets and liabilities (see Note 2 in Notes to Financial Statements):
| | Level 1 | | | Level 2 | | | Level 3 | | | Total | |
Assets | | | | | | | | | | | | |
Purchased Options | | $ | – | | | $ | 1,204,245 | | | $ | – | | | $ | 1,204,245 | |
Exchange Traded Funds | | | 337,215 | | | | – | | | | – | | | | 337,215 | |
Total Assets | | $ | 337,215 | | | $ | 1,204,245 | | | $ | – | | | $ | 1,541,460 | |
| | | | | | | | | | | | | | | | |
Liabilities | | | | | | | | | | | | | | | | |
Options Written | | $ | – | | | $ | 922,859 | | | $ | – | | | $ | 922,859 | |
Total Liabilities | | $ | – | | | $ | 922,859 | | | $ | – | | | $ | 922,859 | |
The following tables summarize derivatives held by the Fund and their impact on the Fund's results of operations (see Note 3 in Notes to Financial Statements).
The location and value of derivative instruments (categorized by risk exposure) on the Statement of Assets and Liabilities as of December 31, 2022, was as follows:
| | | | | | | Interest Rate | | | | |
| | Location | | Equity Risk | | | Risk | | | Total | |
Assets - Purchased options | | Investments, at value | | $ | 934,729 | | | $ | 269,516 | | | $ | 1,204,245 | |
Liabilities - Written options | | Options written, at value | | $ | 552,959 | | | $ | 369,900 | | | $ | 922,859 | |
The location and effect of derivative instruments (categorized by risk exposure) on the Statement of Operations for the period ended December 31, 2022, was as follows:
| | Change in Unrealized Appreciation/(Depreciation) on Derivatives Recognized in Income | |
| | | | | | | | | Interest Rate | | | | | |
| | Location | | | Equity Risk | | | | Risk | | | | Total | |
Purchased options | | Investments | | $ | (258,590 | ) | | $ | 183,690 | | | $ | (74,900 | ) |
Written options | | Written Options | | | 215,591 | | | | (242,955 | ) | | | (27,364 | ) |
| | | | $ | (42,999 | ) | | $ | (59,265 | ) | | $ | (102,264 | ) |
Portfolio Holdings Summary
| | % of Net | |
Asset Type | | Assets | |
Exchange Traded Funds | | | 37.91 | % |
Purchased Options | | | 135.37 | |
Total Investments | | | 173.28 | |
Written Options | | | (103.74 | ) |
Assets in Excess of Other Liabilities | | | 30.46 | |
Net Assets | | | 100.00 | % |
The accompanying notes are an integral part of these financial statements.
Milliman 1-Year Buffered S&P 500 & MSCI EAFE with Stacker Cap Outcome Fund - Apr
Schedule of Investments
December 31, 2022
| | Shares | | | Value | |
EXCHANGE TRADED FUNDS - 38.74% | | | | | | | | |
iShares 0-3 Month Treasury Bond ETF (a) | | | 997 | | | $ | 99,840 | |
Schwab Short-Term U.S. Treasury ETF (a) | | | 1,976 | | | | 95,322 | |
SPDR Portfolio Short Term Treasury ETF (a) | | | 1,650 | | | | 47,669 | |
Vanguard Short-Term Treasury ETF (a) | | | 1,651 | | | | 95,460 | |
TOTAL EXCHANGE TRADED FUNDS (Cost $343,658) | | | | | | | 338,291 | |
| | | | | Notional | | | | |
| | Contracts | | | Amount | | | | |
PURCHASED OPTIONS - 123.13% (b)(c) | | | | | | | | | | | | |
CALL OPTIONS - 101.64% | | | | | | | | | | | | |
iShares MSCI EAFE ETF, Expires 4/10/2023, Strike Price $72.12 | | | 138 | | | $ | 905,832 | | | | 8,961 | |
SPDR S&P 500® Trust ETF, Expires 4/10/2023, Strike Price $439.90 | | | 23 | | | | 879,589 | | | | 3,179 | |
SPDR S&P 500® Trust ETF, Expires 4/10/2023, Strike Price $0.42 | | | 23 | | | | 879,589 | | | | 875,141 | |
| | | | | | | | | | | 887,281 | |
PUT OPTIONS - 21.49% | | | | | | | | | | | | |
iShares 20+ Year Treasury Bond ETF, Expires 4/10/2023, Strike Price $117.22 | | | 81 | | | | 806,436 | | | | 140,215 | |
iShares iBoxx $ Investment Grade Corporate Bond ETF, Expires 4/10/2023, Strike Price $110.43 | | | 86 | | | | 906,698 | | | | 47,133 | |
SPDR S&P 500® Trust ETF, Expires 4/10/2023, Strike Price $176.39 | | | 23 | | | | 879,589 | | | | 272 | |
| | | | | | | | | | | 187,620 | |
TOTAL PURCHASED OPTIONS (Cost $1,248,547) | | | | | | | | | | | 1,074,901 | |
| | | | | | | | | | | | |
Total Investments (Cost $1,592,205) - 161.87% | | | | | | | | | | | 1,413,192 | |
Liabilities in Excess of Other Assets - (61.87)% | | | | | | | | | | | (540,199 | ) |
TOTAL NET ASSETS - 100.00% | | | | | | | | | | $ | 872,993 | |
Percentages are stated as a percent of net assets.
| (a) | All or a portion of each of these securities is segregated as collateral for written options. The aggregate value of the securities segregated as collateral for written options is $338,291. |
| (c) | Purchased option contracts are held in connection with corresponding written option contracts. |
SCHEDULE OF OPTIONS WRITTEN
December 31, 2022
| | | | | | | | | | | Notional | | | | |
Description | | Expiration | | | Strike Price | | | Contracts | | | Amount | | | Value | |
CALL OPTIONS | | | | | | | | | | | | | | | | | | | | |
iShares MSCI EAFE ETF | | | 4/10/2023 | | | $ | 77.02 | | | | 138 | | | $ | (905,832 | ) | | $ | (5,595 | ) |
SPDR S&P 500® Trust ETF | | | 4/10/2023 | | | $ | 469.83 | | | | 23 | | | | (879,589 | ) | | | (541 | ) |
SPDR S&P 500® Trust ETF | | | 4/10/2023 | | | $ | 176.39 | | | | 23 | | | | (879,589 | ) | | | (479,640 | ) |
| | | | | | | | | | | | | | | | | | | (485,776 | ) |
PUT OPTIONS | | | | | | | | | | | | | | | | | | | | |
iShares 20+ Year Treasury Bond ETF | | | 4/10/2023 | | | $ | 123.39 | | | | 81 | | | | (806,436 | ) | | | (185,318 | ) |
iShares iBoxx $ Investment Grade Corporate Bond ETF | | | 4/10/2023 | | | $ | 116.24 | | | | 86 | | | | (906,698 | ) | | | (90,797 | ) |
SPDR S&P 500® Trust ETF | | | 4/10/2023 | | | $ | 395.91 | | | | 23 | | | | (879,589 | ) | | | (51,144 | ) |
| | | | | | | | | | | | | | | | | | | (327,259 | ) |
TOTAL OPTIONS WRITTEN (Premiums Received $864,310) | | | | | | | | | | | | | | | | | | $ | (813,035 | ) |
The accompanying notes are an integral part of these financial statements.
Milliman 1-Year Buffered S&P 500 & MSCI EAFE with Stacker Cap Outcome Fund - Apr
Schedule of Investments (Concluded)
December 31, 2022
The following is a summary of the fair valuations according to the inputs used as of December 31, 2022 in valuing the Fund’s assets and liabilities (see Note 2 in Notes to Financial Statements):
| | Level 1 | | | Level 2 | | | Level 3 | | | Total | |
Assets | | | | | | | | | | | | |
Purchased Options | | $ | – | | | $ | 1,074,901 | | | $ | – | | | $ | 1,074,901 | |
Exchange Traded Funds | | | 338,291 | | | | – | | | | – | | | | 338,291 | |
Total Assets | | $ | 338,291 | | | $ | 1,074,901 | | | $ | – | | | $ | 1,413,192 | |
| | | | | | | | | | | | | | | | |
Liabilities | | | | | | | | | | | | | | | | |
Options Written | | $ | – | | | $ | 813,035 | | | $ | – | | | $ | 813,035 | |
Total Liabilities | | $ | – | | | $ | 813,035 | | | $ | – | | | $ | 813,035 | |
The following tables summarize derivatives held by the Fund and their impact on the Fund's results of operations (see Note 3 in Notes to Financial Statements).
The location and value of derivative instruments (categorized by risk exposure) on the Statement of Assets and Liabilities as of December 31, 2022, was as follows:
| | | | | | | Interest Rate | | | | |
| | Location | | Equity Risk | | | Risk | | | Total | |
Assets - Purchased options | | Investments, at value | | $ | 887,553 | | | $ | 187,348 | | | $ | 1,074,901 | |
Liabilities - Written options | | Options written, at value | | $ | 536,920 | | | $ | 276,115 | | | $ | 813,035 | |
The location and effect of derivative instruments (categorized by risk exposure) on the Statement of Operations for the period ended December 31, 2022, was as follows:
| | Realized Gain/(Loss) on Derivatives Recognized in Income | | |
| | | | | | | | | Interest Rate | | | | | |
| | Location | | | Equity Risk | | | | Risk | | | | Total | |
Purchased options | | Investments | | $ | (422 | ) | | $ | – | | | $ | (422 | ) |
Written options | | Written Options | | | 196 | | | | – | | | | 196 | |
| | | | $ | (226 | ) | | $ | – | | | $ | (226 | ) |
| | Change in Unrealized Appreciation/(Depreciation) on Derivatives Recognized in Income | |
| | | | | | | | | Interest Rate | | | | | |
| | Location | | | Equity Risk | | | | Risk | | | | Total | |
Purchased options | | Investments | | $ | (270,415 | ) | | $ | 96,770 | | | $ | (173,645 | ) |
Written options | | Written Options | | | 198,899 | | | | (147,624 | ) | | | 51,275 | |
| | | | $ | (71,516 | ) | | $ | (50,854 | ) | | $ | (122,370 | ) |
Portfolio Holdings Summary
| | % of Net | |
Asset Type | | Assets | |
Exchange Traded Funds | | | 38.74 | % |
Purchased Options | | | 123.13 | |
Total Investments | | | 161.87 | |
Written Options | | | (93.13 | ) |
Assets in Excess of Other Liabilities | | | 31.26 | |
Net Assets | | | 100.00 | % |
The accompanying notes are an integral part of these financial statements.
Milliman 1-Year Buffered S&P 500 & MSCI EAFE with Stacker Cap Outcome Fund - May
Schedule of Investments
December 31, 2022
| | Shares | | | Value | |
EXCHANGE TRADED FUNDS - 34.71% | | | | | | | | |
iShares 0-3 Month Treasury Bond ETF (a) | | | 994 | | | $ | 99,539 | |
Schwab Short-Term U.S. Treasury ETF (a) | | | 1,975 | | | | 95,274 | |
SPDR Portfolio Short Term Treasury ETF (a) | | | 1,650 | | | | 47,669 | |
Vanguard Short-Term Treasury ETF (a) | | | 1,650 | | | | 95,403 | |
TOTAL EXCHANGE TRADED FUNDS (Cost $343,183) | | | | | | | 337,885 | |
| | | | | Notional | | | | |
| | Contracts | | | Amount | | | | |
PURCHASED OPTIONS - 121.10% (b)(c) | | | | | | | | | | | | |
CALL OPTIONS - 107.80% | | | | | | | | | | | | |
iShares MSCI EAFE ETF, Expires 5/10/2023, Strike Price $65.73 | | | 152 | | | $ | 997,728 | | | | 60,440 | |
SPDR S&P 500® Trust ETF, Expires 5/10/2023, Strike Price $399.07 | | | 25 | | | | 956,075 | | | | 37,439 | |
SPDR S&P 500® Trust ETF, Expires 5/10/2023, Strike Price $0.38 | | | 25 | | | | 956,075 | | | | 951,332 | |
| | | | | | | | | | | 1,049,211 | |
PUT OPTIONS - 13.30% | | | | | | | | | | | | |
iShares 20+ Year Treasury Bond ETF, Expires 5/10/2023, Strike Price $110.56 | | | 85 | | | | 846,260 | | | | 99,996 | |
iShares iBoxx $ Investment Grade Corporate Bond ETF, Expires 5/10/2023, Strike Price $106.24 | | | 89 | | | | 938,327 | | | | 29,087 | |
SPDR S&P 500® Trust ETF, Expires 5/10/2023, Strike Price $160.02 | | | 25 | | | | 956,075 | | | | 388 | |
| | | | | | | | | | | 129,471 | |
TOTAL PURCHASED OPTIONS (Cost $1,267,412) | | | | | | | | | | | 1,178,682 | |
| | | | | | | | | | | | |
Total Investments (Cost $1,610,595) - 155.81% | | | | | | | | | | | 1,516,567 | |
Liabilities in Excess of Other Assets - (55.81)% | | | | | | | | | | | (543,252 | ) |
TOTAL NET ASSETS - 100.00% | | | | | | | | | | $ | 973,315 | |
Percentages are stated as a percent of net assets.
| (a) | All or a portion of each of these securities is segregated as collateral for written options. The aggregate value of the securities segregated as collateral for written options is $337,885. |
| (c) | Purchased option contracts are held in connection with corresponding written option contracts. |
SCHEDULE OF OPTIONS WRITTEN
December 31, 2022
| | | | | | | | | | | Notional | | | | |
Description | | Expiration | | | Strike Price | | | Contracts | | | Amount | | | Value | |
CALL OPTIONS | | | | | | | | | | | | | | | | | | | | |
iShares MSCI EAFE ETF | | | 5/10/2023 | | | $ | 70.94 | | | | 152 | | | $ | (997,728 | ) | | $ | (21,457 | ) |
SPDR S&P 500® Trust ETF | | | 5/10/2023 | | | $ | 430.70 | | | | 25 | | | | (956,075 | ) | | | (10,531 | ) |
SPDR S&P 500® Trust ETF | | | 5/10/2023 | | | $ | 160.02 | | | | 25 | | | | (956,075 | ) | | | (561,978 | ) |
| | | | | | | | | | | | | | | | | | | (593,966 | ) |
PUT OPTIONS | | | | | | | | | | | | | | | | | | | | |
iShares 20+ Year Treasury Bond ETF | | | 5/10/2023 | | | $ | 116.38 | | | | 85 | | | | (846,260 | ) | | | (140,084 | ) |
iShares iBoxx $ Investment Grade Corporate Bond ETF | | | 5/10/2023 | | | $ | 111.83 | | | | 89 | | | | (938,327 | ) | | | (60,275 | ) |
SPDR S&P 500® Trust ETF | | | 5/10/2023 | | | $ | 359.16 | | | | 25 | | | | (956,075 | ) | | | (26,162 | ) |
| | | | | | | | | | | | | | | | | | | (226,521 | ) |
TOTAL OPTIONS WRITTEN (Premiums Received $886,103) | | | | | | | | | | $ | (820,487 | ) |
The accompanying notes are an integral part of these financial statements.
Milliman 1-Year Buffered S&P 500 & MSCI EAFE with Stacker Cap Outcome Fund - May
Schedule of Investments (Concluded)
December 31, 2022
The following is a summary of the fair valuations according to the inputs used as of December 31, 2022 in valuing the Fund’s assets and liabilities (see Note 2 in Notes to Financial Statements):
| | Level 1 | | | Level 2 | | | Level 3 | | | Total | |
Assets | | | | | | | | | | | | |
Purchased Options | | $ | – | | | $ | 1,178,682 | | | $ | – | | | $ | 1,178,682 | |
Exchange Traded Funds | | | 337,885 | | | | – | | | | – | | | | 337,885 | |
Total Assets | | $ | 337,885 | | | $ | 1,178,682 | | | $ | – | | | $ | 1,516,567 | |
| | | | | | | | | | | | | | | | |
Liabilities | | | | | | | | | | | | | | | | |
Options Written | | $ | – | | | $ | 820,487 | | | $ | – | | | $ | 820,487 | |
Total Liabilities | | $ | – | | | $ | 820,487 | | | $ | – | | | $ | 820,487 | |
The following tables summarize derivatives held by the Fund and their impact on the Fund's results of operations (see Note 3 in Notes to Financial Statements).
The location and value of derivative instruments (categorized by risk exposure) on the Statement of Assets and Liabilities as of December 31, 2022, was as follows:
| | | | | | | Interest Rate | | | | |
| | Location | | Equity Risk | | | Risk | | | Total | |
Assets - Purchased options | | Investments, at value | | $ | 1,049,599 | | | $ | 129,083 | | | $ | 1,178,682 | |
Liabilities - Written options | | Options written, at value | | $ | 620,128 | | | $ | 200,359 | | | $ | 820,487 | |
The location and effect of derivative instruments (categorized by risk exposure) on the Statement of Operations for the period ended December 31, 2022, was as follows:
| | Change in Unrealized Appreciation/(Depreciation) on Derivatives Recognized in | |
| | Income | |
| | | | | | | | | Interest Rate | | | | | |
| | Location | | | Equity Risk | | | | Risk | | | | Total | |
Purchased options | | Investments | | $ | (123,139 | ) | | $ | 34,410 | | | $ | (88,729 | ) |
Written options | | Written Options | | | 133,365 | | | | (67,749 | ) | | | 65,616 | |
| | | | $ | 10,226 | | | $ | (33,339 | ) | | $ | (23,113 | ) |
Portfolio Holdings Summary
| | % of Net | |
Asset Type | | Assets | |
Exchange Traded Funds | | | 34.71 | % |
Purchased Options | | | 121.10 | |
Total Investments | | | 155.81 | |
Written Options | | | (84.29 | ) |
Assets in Excess of Other Liabilities | | | 28.48 | |
Net Assets | | | 100.00 | % |
The accompanying notes are an integral part of these financial statements.
Milliman 1-Year Buffered S&P 500 & MSCI EAFE with Stacker Cap Outcome Fund - Jun
Schedule of Investments
December 31, 2022
| | Shares | | | Value | |
EXCHANGE TRADED FUNDS - 34.28% | | | | | | | | |
iShares 0-3 Month Treasury Bond ETF (a) | | | 990 | | | $ | 99,139 | |
Schwab Short-Term U.S. Treasury ETF (a) | | | 1,982 | | | | 95,612 | |
SPDR Portfolio Short Term Treasury ETF (a) | | | 1,656 | | | | 47,842 | |
Vanguard Short-Term Treasury ETF (a) | | | 1,656 | | | | 95,749 | |
TOTAL EXCHANGE TRADED FUNDS (Cost $342,304) | | | | | | | 338,342 | |
| | | | | Notional | | | | |
| | Contracts | | | Amount | | | | |
PURCHASED OPTIONS - 126.92% (b)(c) | | | | | | | | | | | | |
CALL OPTIONS - 115.25% | | | | | | | | | | | | |
iShares MSCI EAFE ETF, Expires 6/12/2023, Strike Price $64.69 | | | 155 | | | $ | 1,017,420 | | | | 86,245 | |
SPDR S&P 500® Trust ETF, Expires 6/12/2023, Strike Price $389.78 | �� | | 26 | | | | 994,318 | | | | 61,906 | |
SPDR S&P 500® Trust ETF, Expires 6/12/2023, Strike Price $0.37 | | | 26 | | | | 994,318 | | | | 989,415 | |
| | | | | | | | | | | 1,137,566 | |
PUT OPTIONS - 11.67% | | | | | | | | | | | | |
iShares 20+ Year Treasury Bond ETF, Expires 6/12/2023, Strike Price $107.78 | | | 88 | | | | 876,128 | | | | 88,249 | |
iShares iBoxx $ Investment Grade Corporate Bond ETF, Expires 6/12/2023, Strike Price $104.73 | | | 90 | | | | 948,870 | | | | 26,370 | |
SPDR S&P 500® Trust ETF, Expires 6/12/2023, Strike Price $156.29 | | | 26 | | | | 994,318 | | | | 590 | |
| | | | | | | | | | | 115,209 | |
TOTAL PURCHASED OPTIONS (Cost $1,277,958) | | | | | | | | | | | 1,252,775 | |
| | | | | | | | | | | | |
Total Investments (Cost $1,620,262) - 161.20% | | | | | | | | | | | 1,591,117 | |
Liabilities in Excess of Other Assets - (61.20)% | | | | | | | | | | | (603,983 | ) |
TOTAL NET ASSETS - 100.00% | | | | | | | | | | $ | 987,134 | |
Percentages are stated as a percent of net assets.
| (a) | All or a portion of each of these securities is segregated as collateral for written options. The aggregate value of the securities segregated as collateral for written options is $338,342. |
| (c) | Purchased option contracts are held in connection with corresponding written option contracts. |
SCHEDULE OF OPTIONS WRITTEN
December 31, 2022
| | | | | | | | | | | Notional | | | | |
Description | | Expiration | | | Strike Price | | | Contracts | | | Amount | | | Value | |
CALL OPTIONS | | | | | | | | | | | | | | | | | | | | |
iShares MSCI EAFE ETF | | | 6/12/2023 | | | $ | 69.70 | | | | 155 | | | $ | (1,017,420 | ) | | $ | (43,414 | ) |
SPDR S&P 500® Trust ETF | | | 6/12/2023 | | | $ | 420.01 | | | | 26 | | | | (994,318 | ) | | | (25,229 | ) |
SPDR S&P 500® Trust ETF | | | 6/12/2023 | | | $ | 156.29 | | | | 26 | | | | (994,318 | ) | | | (597,994 | ) |
| | | | | | | | | | | | | | | | | | | (666,637 | ) |
PUT OPTIONS | | | | | | | | | | | | | | | | | | | | |
iShares 20+ Year Treasury Bond ETF | | | 6/12/2023 | | | $ | 113.45 | | | | 88 | | | | (876,128 | ) | | | (125,882 | ) |
iShares iBoxx $ Investment Grade Corporate Bond ETF | | | 6/12/2023 | | | $ | 110.24 | | | | 90 | | | | (948,870 | ) | | | (53,760 | ) |
SPDR S&P 500® Trust ETF | | | 6/12/2023 | | | $ | 350.80 | | | | 26 | | | | (994,318 | ) | | | (26,542 | ) |
| | | | | | | | | | | | | | | | | | | (206,184 | ) |
TOTAL OPTIONS WRITTEN (Premiums Received $886,940) | | | | | | | | | | | | | | | | | | $ | (872,821 | ) |
The accompanying notes are an integral part of these financial statements.
Milliman 1-Year Buffered S&P 500 & MSCI EAFE with Stacker Cap Outcome Fund - Jun
Schedule of Investments (Concluded)
December 31, 2022
The following is a summary of the fair valuations according to the inputs used as of December 31, 2022 in valuing the Fund’s assets and liabilities (see Note 2 in Notes to Financial Statements):
| | Level 1 | | | Level 2 | | | Level 3 | | | Total | |
Assets | | | | | | | | | | | | |
Purchased Options | | $ | – | | | $ | 1,252,775 | | | $ | – | | | $ | 1,252,775 | |
Exchange Traded Funds | | | 338,342 | | | | – | | | | – | | | | 338,342 | |
Total Assets | | $ | 338,342 | | | $ | 1,252,775 | | | $ | – | | | $ | 1,591,117 | |
| �� | | | | | | | | | | | | | | | |
Liabilities | | | | | | | | | | | | | | | | |
Options Written | | $ | – | | | $ | 872,821 | | | $ | – | | | $ | 872,821 | |
Total Liabilities | | $ | – | | | $ | 872,821 | | | $ | – | | | $ | 872,821 | |
The following tables summarize derivatives held by the Fund and their impact on the Fund's results of operations (see Note 3 in Notes to Financial Statements).
The location and value of derivative instruments (categorized by risk exposure) on the Statement of Assets and Liabilities as of December 31, 2022, was as follows:
| | | | | | | Interest Rate | | | | |
| | Location | | Equity Risk | | | Risk | | | Total | |
Assets - Purchased options | | Investments, at value | | $ | 1,138,156 | | | $ | 114,619 | | | $ | 1,252,775 | |
Liabilities - Written options | | Options written, at value | | $ | 693,179 | | | $ | 179,642 | | | $ | 872,821 | |
The location and effect of derivative instruments (categorized by risk exposure) on the Statement of Operations for the period ended December 31, 2022, was as follows:
| | Change in Unrealized Appreciation/(Depreciation) on Derivatives Recognized in | |
| | Income | |
| | | | | | | | | Interest Rate | | | | | |
| | Location | | | Equity Risk | | | | Risk | | | | Total | |
Purchased options | | Investments | | $ | (56,398 | ) | | $ | 31,216 | | | $ | (25,182 | ) |
Written options | | Written Options | | | 72,471 | | | | (58,352 | ) | | | 14,119 | |
| | | | $ | 16,073 | | | $ | (27,136 | ) | | $ | (11,063 | ) |
Portfolio Holdings Summary
| | % of Net | |
Asset Type | | Assets | |
Exchange Traded Funds | | | 34.28 | % |
Purchased Options | | | 126.92 | |
Total Investments | | | 161.20 | |
Written Options | | | (88.43 | ) |
Assets in Excess of Other Liabilities | | | 27.23 | |
Net Assets | | | 100.00 | % |
The accompanying notes are an integral part of these financial statements.
Milliman 1-Year Buffered S&P 500 & MSCI EAFE with Stacker Cap Outcome Fund - Jul
Schedule of Investments
December 31, 2022
| | Shares | | | Value | |
EXCHANGE TRADED FUNDS - 33.97% | | | | | | | | |
iShares 0-3 Month Treasury Bond ETF (a) | | | 985 | | | $ | 98,638 | |
Schwab Short-Term U.S. Treasury ETF (a) | | | 1,976 | | | | 95,322 | |
SPDR Portfolio Short Term Treasury ETF (a) | | | 1,650 | | | | 47,669 | |
Vanguard Short-Term Treasury ETF (a) | | | 1,651 | | | | 95,461 | |
TOTAL EXCHANGE TRADED FUNDS (Cost $341,259) | | | | | | | 337,090 | |
| | Contracts | | | Notional Amount | | | | |
PURCHASED OPTIONS - 131.07% (b)(c) | | | | | | | | | | | | |
CALL OPTIONS - 118.13% | | | | | | | | | | | | |
iShares MSCI EAFE ETF, Expires 7/10/2023, Strike Price $61.34 | | | 156 | | | $ | 1,023,984 | | | | 114,286 | |
SPDR S&P 500® Trust ETF, Expires 7/10/2023, Strike Price $384.21 | | | 26 | | | | 994,318 | | | | 72,914 | |
SPDR S&P 500® Trust ETF, Expires 7/10/2023, Strike Price $0.37 | | | 26 | | | | 994,318 | | | | 985,009 | |
| | | | | | | | | | | 1,172,209 | |
PUT OPTIONS - 12.94% | | | | | | | | | | | | |
iShares 20+ Year Treasury Bond ETF, Expires 7/10/2023, Strike Price $108.64 | | | 87 | | | | 866,172 | | | | 94,438 | |
iShares iBoxx $ Investment Grade Corporate Bond ETF, Expires 7/10/2023, Strike Price $105.41 | | | 90 | | | | 948,870 | | | | 33,139 | |
SPDR S&P 500® Trust ETF, Expires 7/10/2023, Strike Price $154.06 | | | 26 | | | | 994,318 | | | | 820 | |
| | | | | | | | | | | 128,397 | |
TOTAL PURCHASED OPTIONS (Cost $1,259,949) | | | | | | | | | | | 1,300,606 | |
Total Investments (Cost $1,601,208) - 165.04% | | | | | | | | | | | 1,637,696 | |
Liabilities in Excess of Other Assets - (65.04)% | | | | | | | | | | | (645,403 | ) |
TOTAL NET ASSETS - 100.00% | | | | | | | | | | $ | 992,293 | |
Percentages are stated as a percent of net assets.
| (a) | All or a portion of each of these securities is segregated as collateral for written options. The aggregate value of the securities segregated as collateral for written options is $337,090. |
| (c) | Purchased option contracts are held in connection with corresponding written option contracts. |
SCHEDULE OF OPTIONS WRITTEN
December 31, 2022
Description | | Expiration | | | Strike Price | | | Contracts | | | Notional Amount | | | Value | |
CALL OPTIONS | | | | | | | | | | | | | | | | | | | | |
iShares MSCI EAFE ETF | | | 7/10/2023 | | | $ | 66.35 | | | | 156 | | | $ | (1,023,984 | ) | | $ | (68,494 | ) |
SPDR S&P 500® Trust ETF | | | 7/10/2023 | | | $ | 415.62 | | | | 26 | | | | (994,318 | ) | | | (32,403 | ) |
SPDR S&P 500® Trust ETF | | | 7/10/2023 | | | $ | 154.06 | | | | 26 | | | | (994,318 | ) | | | (602,516 | ) |
| | | | | |
| | | | | | | | | | | | | (703,413 | ) |
PUT OPTIONS | | | | | |
| | | | | | | | | | | | | | |
iShares 20+ Year Treasury Bond ETF | | | 7/10/2023 | | | $ | 114.36 | | | | 87 | | | | (866,172 | ) | | | (131,333 | ) |
iShares iBoxx $ Investment Grade Corporate Bond ETF | | | 7/10/2023 | | | $ | 110.96 | | | | 90 | | | | (948,870 | ) | | | (59,528 | ) |
SPDR S&P 500® Trust ETF | | | 7/10/2023 | | | $ | 345.79 | | | | 26 | | | | (994,318 | ) | | | (28,230 | ) |
| | | | | | | | | | | | | | | | | | | (219,091 | ) |
TOTAL OPTIONS WRITTEN (Premiums Received $876,037) | | | | | | | | | | | | | | | $ | (922,504 | ) |
The accompanying notes are an integral part of these financial statements.
Milliman 1-Year Buffered S&P 500 & MSCI EAFE with Stacker Cap Outcome Fund - Jul
Schedule of Investments (Concluded)
December 31, 2022
The following is a summary of the fair valuations according to the inputs used as of December 31, 2022 in valuing the Fund’s assets and liabilities (see Note 2 in Notes to Financial Statements):
| | Level 1 | | | Level 2 | | | Level 3 | | | Total | |
Assets | | | | | | | | | | | | | | | | |
Purchased Options | | $ | – | | | $ | 1,300,606 | | | $ | – | | | $ | 1,300,606 | |
Exchange Traded Funds | | | 337,090 | | | | – | | | | – | | | | 337,090 | |
Total Assets | | $ | 337,090 | | | $ | 1,300,606 | | | $ | – | | | $ | 1,637,696 | |
| | | | | | | | | | | | | | | | |
Liabilities | | | | | | | | | | | | | | | | |
Options Written | | $ | – | | | $ | 922,504 | | | $ | – | | | $ | 922,504 | |
Total Liabilities | | $ | – | | | $ | 922,504 | | | $ | – | | | $ | 922,504 | |
The following tables summarize derivatives held by the Fund and their impact on the Fund's results of operations (see Note 3 in Notes to Financial Statements).
The location and value of derivative instruments (categorized by risk exposure) on the Statement of Assets and Liabilities as of December 31, 2022, was as follows:
| | Location | | Equity Risk | | | Interest Rate Risk | | | Total | |
Assets - Purchased options | | Investments, at value | | $ | 1,173,029 | | | $ | 127,577 | | | $ | 1,300,606 | |
Liabilities - Written options | | Options written, at value | | $ | 731,643 | | | $ | 190,861 | | | $ | 922,504 | |
The location and effect of derivative instruments (categorized by risk exposure) on the Statement of Operations for the period ended December 31, 2022, was as follows:
| | Change in Unrealized Appreciation/(Depreciation) on Derivatives Recognized in Income | |
| | Location | | Equity Risk | | | Interest Rate Risk | | | Total | |
Purchased options | | Investments | | $ | 5,220 | | | $ | 35,438 | | | $ | 40,658 | |
Written options | | Written Options | | | 14,962 | | | | (61,429 | ) | | | (46,467 | ) |
| | | | $ | 20,182 | | | $ | (25,991 | ) | | $ | (5,809 | ) |
Portfolio Holdings Summary
Asset Type | | % of Net Assets | |
Exchange Traded Funds | | | 33.97 | % |
Purchased Options | | | 131.07 | |
Total Investments | | | 165.04 | |
Written Options | | | (92.97 | ) |
Assets in Excess of Other Liabilities | | | 27.93 |
|
Net Assets | | | 100.00 | % |
The accompanying notes are an integral part of these financial statements.
Milliman 1-Year Buffered S&P 500 & MSCI EAFE with Stacker Cap Outcome Fund - Aug
Schedule of Investments
December 31, 2022
| | Shares | | | Value | |
EXCHANGE TRADED FUNDS - 36.16% | | | | | | | | |
iShares 0-3 Month Treasury Bond ETF (a) | | | 977 | | | $ | 97,837 | |
Schwab Short-Term U.S. Treasury ETF (a) | | | 1,976 | | | | 95,322 | |
SPDR Portfolio Short Term Treasury ETF (a) | | | 1,649 | | | | 47,639 | |
Vanguard Short-Term Treasury ETF (a) | | | 1,651 | | | | 95,461 | |
TOTAL EXCHANGE TRADED FUNDS (Cost $340,430) | | | | | | | 336,259 | |
| | Contracts | | | Notional Amount | | | | |
PURCHASED OPTIONS - 125.68% (b)(c) | | | | | | | | | |
CALL OPTIONS - 108.80% | | | | | | | | | |
iShares MSCI EAFE ETF, Expires 8/10/2023, Strike Price $66.27 | | | 150 | | | $ | 984,600 | | | | 70,079 | |
SPDR S&P 500® Trust ETF, Expires 8/10/2023, Strike Price $419.97 | | | 24 | | | | 917,832 | | | | 32,427 | |
SPDR S&P 500® Trust ETF, Expires 8/10/2023, Strike Price $0.40 | | | 24 | | | | 917,832 | | | | 909,173 | |
| | | | | | | | | | | 1,011,679 | |
PUT OPTIONS - 16.88% | | | | | | | | | | | | |
iShares 20+ Year Treasury Bond ETF, Expires 8/10/2023, Strike Price $111.51 | | | 85 | | | | 846,260 | | | | 112,827 | |
iShares iBoxx $ Investment Grade Corporate Bond ETF, Expires 8/10/2023, Strike Price $108.11 | | | 87 | | | | 917,241 | | | | 42,895 | |
SPDR S&P 500® Trust ETF, Expires 8/10/2023, Strike Price $168.39 | | | 24 | | | | 917,832 | | | | 1,295 | |
| | | | | | | | | | | 157,017 | |
TOTAL PURCHASED OPTIONS (Cost $1,254,031) | | | | | | | | | | | 1,168,696 | |
Total Investments (Cost $1,594,461) - 161.84% | | | | | | | | | | | 1,504,955 | |
Liabilities in Excess of Other Assets - (61.84)% | | | | | | | | | | | (575,108 | ) |
TOTAL NET ASSETS - 100.00% | | | | | | | | | | $ | 929,847 | |
Percentages are stated as a percent of net assets.
| (a) | All or a portion of each of these securities is segregated as collateral for written options. The aggregate value of the securities segregated as collateral for written options is $336,259. |
| (c) | Purchased option contracts are held in connection with corresponding written option contracts. |
SCHEDULE OF OPTIONS WRITTEN
December 31, 2022
Description | | Expiration | | Strike Price | | | Contracts | | | Notional Amount | | | Value | |
CALL OPTIONS | | | | | | | | | | | | | | |
iShares MSCI EAFE ETF | | 8/10/2023 | | $ | 71.35 | | | | 150 | | | $ | (984,600 | ) | | $ | (33,172 | ) |
SPDR S&P 500® Trust ETF | | 8/10/2023 | | $ | 452.20 | | | | 24 | | | | (917,832 | ) | | | (10,626 | ) |
SPDR S&P 500® Trust ETF | | 8/10/2023 | | $ | 168.39 | | | | 24 | | | | (917,832 | ) | | | (525,399 | ) |
| | | | | | | | | | | | | | | | | (569,197 | ) |
PUT OPTIONS | | | | | | | | | | | | | | | | | | |
iShares 20+ Year Treasury Bond ETF | | 8/10/2023 | | $ | 117.38 | | | | 85 | | | | (846,260 | ) | | | (150,941 | ) |
iShares iBoxx $ Investment Grade Corporate Bond ETF | | 8/10/2023 | | $ | 113.80 | | | | 87 | | | | (917,241 | ) | | | (74,045 | ) |
SPDR S&P 500® Trust ETF | | 8/10/2023 | | $ | 377.97 | | | | 24 | | | | (917,832 | ) | | | (51,319 | ) |
| | | | | | | | | | | | | | | | | (276,305 | ) |
TOTAL OPTIONS WRITTEN (Premiums Received $862,616) | | | | | | | | | | | | | $ | (845,502 | ) |
The accompanying notes are an integral part of these financial statements.
Milliman 1-Year Buffered S&P 500 & MSCI EAFE with Stacker Cap Outcome Fund - Aug
Schedule of Investments (Concluded)
December 31, 2022
The following is a summary of the fair valuations according to the inputs used as of December 31, 2022 in valuing the Fund’s assets and liabilities (see Note 2 in Notes to Financial Statements):
| | Level 1 | | | Level 2 | | | Level 3 | | | Total | |
Assets | | | | | | | | | | | | | | | | |
Purchased Options | | $ | – | | | $ | 1,168,696 | | | $ | – | | | $ | 1,168,696 | |
Exchange Traded Funds | | | 336,259 | | | | – | | | | – | | | | 336,259 | |
Total Assets | | $ | 336,259 | | | $ | 1,168,696 | | | $ | – | | | $ | 1,504,955 | |
| | | | | | | | | | | | | | | | |
Liabilities | | | | | | | | | | | | | | | | |
Options Written | | $ | – | | | $ | 845,502 | | | $ | – | | | $ | 845,502 | |
Total Liabilities | | $ | – | | | $ | 845,502 | | | $ | – | | | $ | 845,502 | |
The following tables summarize derivatives held by the Fund and their impact on the Fund's results of operations (see Note 3 in Notes to Financial Statements).
The location and value of derivative instruments (categorized by risk exposure) on the Statement of Assets and Liabilities as of December 31, 2022, was as follows:
| | Location | | Equity Risk | | | Interest Rate Risk | | | Total | |
Assets - Purchased options | | Investments, at value | | $ | 1,012,973 | | | $ | 155,723 | | | $ | 1,168,696 | |
Liabilities - Written options | | Options written, at value | | $ | 620,516 | | | $ | 224,986 | | | $ | 845,502 | |
The location and effect of derivative instruments (categorized by risk exposure) on the Statement of Operations for the period ended December 31, 2022, was as follows:
| | Change in Unrealized Appreciation/(Depreciation) on Derivatives Recognized in Income | |
| | Location | | Equity Risk | | | Interest Rate Risk | | | Total | |
Purchased options | | Investments | | $ | (163,149 | ) | | $ | 77,812 | | | $ | (85,337 | ) |
Written options | | Written Options | | | 128,966 | | | | (111,852 | ) | | | 17,114 | |
| | | | $ | (34,183 | ) | | $ | (34,040 | ) | | $ | (68,223 | ) |
Portfolio Holdings Summary
| | % of Net | |
Asset Type | | Assets | |
Exchange Traded Funds | | | 36.16 | % |
Purchased Options | | | 125.68 | |
Total Investments | | | 161.84 | |
Written Options | | | (90.92 | ) |
Assets in Excess of Other Liabilities | | | 29.08 |
|
Net Assets | | | 100.00 | % |
The accompanying notes are an integral part of these financial statements.
Milliman 1-Year Buffered S&P 500 & MSCI EAFE with Stacker Cap Outcome Fund - Sep
Schedule of Investments
December 31, 2022
| | Shares | | | Value | |
EXCHANGE TRADED FUNDS - 34.74% | | | | | | | | |
iShares 0-3 Month Treasury Bond ETF (a) | | | 977 | | | $ | 97,837 | |
Schwab Short-Term U.S. Treasury ETF (a) | | | 1,984 | | | | 95,708 | |
SPDR Portfolio Short Term Treasury ETF (a) | | | 1,656 | | | | 47,842 | |
Vanguard Short-Term Treasury ETF (a) | | | 1,658 | | | | 95,865 | |
TOTAL EXCHANGE TRADED FUNDS (Cost $339,865) | | | | | | | 337,252 | |
| | Contracts | | | Notional Amount | | | | |
PURCHASED OPTIONS - 120.51% (b)(c) | | | | | | | | | |
CALL OPTIONS - 110.05% | | | | | | | | | |
iShares MSCI EAFE ETF, Expires 9/11/2023, Strike Price $63.31 | | | 155 | | | $ | 1,017,420 | | | | 110,362 | |
SPDR S&P 500® Trust ETF, Expires 9/11/2023, Strike Price $410.95 | | | 24 | | | | 917,832 | | | | 48,825 | |
SPDR S&P 500® Trust ETF, Expires 9/11/2023, Strike Price $0.39 | | | 24 | | | | 917,832 | | | | 909,199 | |
| | | | | | | | | | | 1,068,386 | |
PUT OPTIONS - 10.46% | | | | | | | | | | | | |
iShares 20+ Year Treasury Bond ETF, Expires 9/11/2023, Strike Price $102.86 | | | 92 | | | | 915,952 | | | | 72,067 | |
| | | | | | | | | | | | |
iShares iBoxx $ Investment Grade Corporate Bond ETF, Expires 9/11/2023, Strike Price $103.11 | | | 92 | | | | 969,956 | | | | 28,016 | |
SPDR S&P 500® Trust ETF, Expires 9/11/2023, Strike Price $164.78 | | | 24 | | | | 917,832 | | | | 1,500 | |
| | | | | | | | | | | 101,583 | |
TOTAL PURCHASED OPTIONS (Cost $1,243,953) | | | | | | | | | | | 1,169,969 | |
Total Investments (Cost $1,583,818) - 155.25% | | | | | | | | | | | 1,507,221 | |
Liabilities in Excess of Other Assets - (55.25)% | | | | | | | | | | | (536,380 | ) |
TOTAL NET ASSETS - 100.00% | | | | | | | | | | $ | 970,841 | |
Percentages are stated as a percent of net assets.
| (a) | All or a portion of each of these securities is segregated as collateral for written options. The aggregate value of the securities segregated as collateral for written options is $337,252. |
| (c) | Purchased option contracts are held in connection with corresponding written option contracts. |
SCHEDULE OF OPTIONS WRITTEN
December 31, 2022
Description | | Expiration | | Strike Price | | | Contracts | | | Notional Amount | | | Value | |
CALL OPTIONS | | | | | | | | | | | | | | |
iShares MSCI EAFE ETF | | 9/11/2023 | | $ | 68.63 | | | | 155 | | | $ | (1,017,420 | ) | | $ | (64,560 | ) |
SPDR S&P 500® Trust ETF | | 9/11/2023 | | $ | 445.53 | | | | 24 | | | | (917,832 | ) | | | (18,285 | ) |
SPDR S&P 500® Trust ETF | | 9/11/2023 | | $ | 164.78 | | | | 24 | | | | (917,832 | ) | | | (534,276 | ) |
| | | | | | | | | | | | | | | | | (617,121 | ) |
PUT OPTIONS | | | | | | | | | | | | | | | | | | |
iShares 20+ Year Treasury Bond ETF | | 9/11/2023 | | $ | 108.28 | | | | 92 | | | | (915,952 | ) | | | (102,480 | ) |
iShares iBoxx $ Investment Grade Corporate Bond ETF | | 9/11/2023 | | $ | 108.54 | | | | 92 | | | | (969,956 | ) | | | (48,473 | ) |
SPDR S&P 500® Trust ETF | | 9/11/2023 | | $ | 369.85 | | | | 24 | | | | (917,832 | ) | | | (47,659 | ) |
| | | | | | | | | | | | | | | | | (198,612 | ) |
TOTAL OPTIONS WRITTEN (Premiums Received $860,891) | | | | | | | | | | | | | $ | (815,733 | ) |
The accompanying notes are an integral part of these financial statements.
Milliman 1-Year Buffered S&P 500 & MSCI EAFE with Stacker Cap Outcome Fund - Sep
Schedule of Investments (Concluded)
December 31, 2022
The following is a summary of the fair valuations according to the inputs used as of December 31, 2022 in valuing the Fund’s assets and liabilities (see Note 2 in Notes to Financial Statements):
| | Level 1 | | | Level 2 | | | Level 3 | | | Total | |
Assets | | | | | | | | | | | | |
Purchased Options | | $ | – | | | $ | 1,169,969 | | | $ | – | | | $ | 1,169,969 | |
Exchange Traded Funds | | | 337,252 | | | | – | | | | – | | | | 337,252 | |
Total Assets | | $ | 337,252 | | | $ | 1,169,969 | | | $ | – | | | $ | 1,507,221 | |
| | | | | | | | | | | | | | | | |
Liabilities | | | | | | | | | | | | | | | | |
Options Written | | $ | – | | | $ | 815,733 | | | $ | – | | | $ | 815,733 | |
Total Liabilities | | $ | – | | | $ | 815,733 | | | $ | – | | | $ | 815,733 | |
The following tables summarize derivatives held by the Fund and their impact on the Fund's results of operations (see Note 3 in Notes to Financial Statements).
The location and value of derivative instruments (categorized by risk exposure) on the Statement of Assets and Liabilities as of December 31, 2022, was as follows:
| | Location | | Equity Risk | | | Interest Rate Risk | | | Total | |
Assets - Purchased options | | Investments, at value | | $ | 1,069,886 | | | $ | 100,083 | | | $ | 1,169,969 | |
Liabilities - Written options | | Options written, at value | | $ | 664,780 | | | $ | 150,953 | | | $ | 815,733 | |
The location and effect of derivative instruments (categorized by risk exposure) on the Statement of Operations for the period ended December 31, 2022, was as follows:
| | Change in Unrealized Appreciation/(Depreciation) on Derivatives Recognized in Income | |
| | Location | | Equity Risk | | | Interest Rate Risk | | | Total | |
Purchased options | | Investments | | $ | (89,288 | ) | | $ | 15,305 | | | $ | (73,983 | ) |
Written options | | Written Options | | | 76,376 | | | | (31,218 | ) | | | 45,158 | |
| | | | $ | (12,912 | ) | | $ | (15,913 | ) | | $ | (28,825 | ) |
Portfolio Holdings Summary
| | % of Net | |
Asset Type | | Assets | |
Exchange Traded Funds | | | 34.74 | % |
Purchased Options | | | 120.51 | |
Total Investments | | | 155.25 | |
Written Options | | | (84.02 | ) |
Assets in Excess of Other Liabilities | | | 28.77 |
|
Net Assets | | | 100.00 | % |
The accompanying notes are an integral part of these financial statements.
Milliman 1-Year Buffered S&P 500 & MSCI EAFE with Stacker Cap Outcome Fund - Oct
Schedule of Investments
December 31, 2022
| | Shares | | | Value | |
EXCHANGE TRADED FUNDS - 31.29% | | | | | | | | |
iShares 0-3 Month Treasury Bond ETF (a) | | | 437 | | | $ | 43,761 | |
iShares iBoxx $ Investment Grade Corporate Bond ETF (a) | | | 465 | | | | 49,025 | |
SPDR Portfolio Intermediate Term Corporate Bond ETF (a) | | | 3,036 | | | | 96,636 | |
Vanguard Intermediate-Term Corporate Bond ETF (a) | | | 1,260 | | | | 97,663 | |
Vanguard Short-Term Treasury ETF (a) | | | 748 | | | | 43,249 | |
TOTAL EXCHANGE TRADED FUNDS (Cost $323,208) | | | | | | | 330,334 | |
| | | Principal Amount | | | | | |
U.S. TREASURY NOTE - 22.74% | | | | | | | | |
United States Treasury Note, 0.625%, 10/15/2024 (a) | | $ | 256,900 | | | | 240,091 | |
TOTAL U.S. TREASURY NOTE (Cost $240,676) | | | | | | | 240,091 | |
| | Contracts | | | Notional Amount | | | | |
PURCHASED OPTIONS - 129.64% (b)(c) | | | | | | | | | |
CALL OPTIONS - 129.42% | | | | | | | | | |
iShares MSCI EAFE ETF, Expires 10/10/2023, Strike Price $56.51 | | | 172 | | | $ | 1,129,008 | | | | 210,114 | |
SPDR S&P 500® Trust ETF, Expires 10/10/2023, Strike Price $360.00 | | | 27 | | | | 1,032,561 | | | | 137,723 | |
SPDR S&P 500® Trust ETF, Expires 10/10/2023, Strike Price $0.34 | | | 27 | | | | 1,032,561 | | | | 1,018,226 | |
| | | | | | | | | | | 1,366,063 | |
PUT OPTIONS - 0.22% | | | | | | | | | | | | |
SPDR S&P 500® Trust ETF, Expires 10/10/2023, Strike Price $144.35 | | | 27 | | | | 1,032,561 | | | | 2,274 | |
| | | | | | | | | | | 2,274 | |
TOTAL PURCHASED OPTIONS (Cost $1,169,887) | | | | | | | | | | | 1,368,337 | |
Total Investments (Cost $1,733,771) - 183.67% | | | | | | | | | | | 1,938,762 | |
Liabilities in Excess of Other Assets - (83.67)% | | | | | | | | | | | (883,123 | ) |
TOTAL NET ASSETS - 100.00% | | | | | | | | | | $ | 1,055,639 | |
Percentages are stated as a percent of net assets.
| (a) | All or a portion of each of these securities is segregated as collateral for written options. The aggregate value of the securities segregated as collateral for written options is $570,425. |
| (c) | Purchased option contracts are held in connection with corresponding written option contracts. |
SCHEDULE OF OPTIONS WRITTEN
December 31, 2022
Description | | Expiration | | | Strike Price | | | Contracts | | | Notional Amount | | | Value | |
CALL OPTIONS | | | | | | | | | | | | | | | |
iShares MSCI EAFE ETF | | | 10/10/2023 | | | $ | 61.96 | | | | 172 | | | $ | (1,129,008 | ) | | $ | (153,125 | ) |
SPDR S&P 500® Trust ETF | | | 10/10/2023 | | | $ | 394.76 | | | | 27 | | | | (1,032,561 | ) | | | (80,143 | ) |
SPDR S&P 500® Trust ETF | | | 10/10/2023 | | | $ | 144.35 | | | | 27 | | | | (1,032,561 | ) | | | (644,360 | ) |
| | | | | | | | | | | | | | | | | | | (877,628 | ) |
PUT OPTIONS | | | | | | | | | | | | | | | | | | | | |
SPDR S&P 500® Trust ETF | | | 10/10/2023 | | | $ | 324.00 | | | | 27 | | | | (1,032,561 | ) | | | (27,633 | ) |
| | | | | | | | | | | | | | | | | | | (27,633 | ) |
TOTAL OPTIONS WRITTEN (Premiums Received $752,937) | | | | | | | | | | | | | | | $ | (905,261 | ) |
The accompanying notes are an integral part of these financial statements.
Milliman 1-Year Buffered S&P 500 & MSCI EAFE with Stacker Cap Outcome Fund - Oct
Schedule of Investments (Concluded)
December 31, 2022
The following is a summary of the fair valuations according to the inputs used as of December 31, 2022 in valuing the Fund’s assets and liabilities (see Note 2 in Notes to Financial Statements):
| | Level 1 | | | Level 2 | | | Level 3 | | | Total | |
Assets | | | | | | | | | | | | | | | | |
Purchased Options | | $ | – | | | $ | 1,368,337 | | | $ | – | | | $ | 1,368,337 | |
Exchange Traded Funds | | | 330,334 | | | | – | | | | – | | | | 330,334 | |
U.S. Treasury Note | | | – | | | | 240,091 | | | | – | | | | 240,091 | |
Total Assets | | $ | 330,334 | | | $ | 1,608,428 | | | $ | – | | | $ | 1,938,762 | |
| | | | | | | | | | | | | | | | |
Liabilities | | | | | | | | | | | | | | | | |
Options Written | | $ | – | | | $ | 905,261 | | | $ | – | | | $ | 905,261 | |
Total Liabilities | | $ | – | | | $ | 905,261 | | | $ | – | | | $ | 905,261 | |
The following tables summarize derivatives held by the Fund and their impact on the Fund's results of operations (see Note 3 in Notes to Financial Statements).
The location and value of derivative instruments (categorized by risk exposure) on the Statement of Assets and Liabilities as of December 31, 2022, was as follows:
| | Location | | Equity Risk | | | Interest Rate Risk | | | Total | |
Assets - Purchased options | | Investments, at value | | $ | 1,368,337 | | | $ | – | | | $ | 1,368,337 | |
Liabilities - Written options | | Options written, at value | | $ | 905,261 | | | $ | – | | | $ | 905,261 | |
The location and effect of derivative instruments (categorized by risk exposure) on the Statement of Operations for the period ended December 31, 2022, was as follows:
| | Change in Unrealized Appreciation/(Depreciation) on Derivatives Recognized in Income | |
| | Location | | Equity Risk | | | Interest Rate Risk | | | Total | |
Purchased options | | Investments | | $ | 198,450 | | | $ | – | | | $ | 198,450 | |
Written options | | Written Options | | | (152,324 | ) | | | – | | | | (152,324 | ) |
| | | | $ | 46,126 | | | $ | – | | | $ | 46,126 | |
Portfolio Holdings Summary
| | % of Net | |
Asset Type | | Assets | |
Exchange Traded Funds | | | 31.29 | % |
Purchased Options | | | 129.64 | |
U.S. Treasury Note | | | 22.74 | |
Total Investments | | | 183.67 | |
Written Options | | | (85.76 | ) |
Assets in Excess of Other Liabilities | | | 2.09 |
|
Net Assets | | | 100.00 | % |
The accompanying notes are an integral part of these financial statements.
Milliman 1-Year Buffered S&P 500 & MSCI EAFE with Stacker Cap Outcome Fund - Nov
Schedule of Investments
December 31, 2022
| | Shares | | | Value | |
EXCHANGE TRADED FUNDS - 32.09% | | | | | | | | |
iShares 0-3 Month Treasury Bond ETF (a) | | | 433 | | | $ | 43,361 | |
iShares iBoxx $ Investment Grade Corporate Bond ETF (a) | | | 455 | | | | 47,970 | |
SPDR Portfolio Intermediate Term Corporate Bond ETF (a) | | | 2,990 | | | | 95,172 | |
Vanguard Intermediate-Term Corporate Bond ETF (a) | | | 1,231 | | | | 95,415 | |
Vanguard Short-Term Treasury ETF (a) | | | 746 | | | | 43,134 | |
TOTAL EXCHANGE TRADED FUNDS (Cost $322,981) | | | | | | | 325,052 | |
| | Principal Amount | | | | |
U.S. TREASURY NOTE - 23.69% | | | | | | |
United States Treasury Note, 0.625%, 10/15/2024 (a) | | $ | 256,800 | | | | 239,998 | |
TOTAL U.S. TREASURY NOTE (Cost $240,462) | | | | | | | 239,998 | |
| | Contracts | | | Notional Amount | | | | |
PURCHASED OPTIONS - 111.85% (b)(c) | | | | | | | | | |
CALL OPTIONS - 111.66% | | | | | | | | | |
iShares MSCI EAFE ETF, Expires 11/10/2023, Strike Price $64.18 | | | 153 | | | $ | 1,004,292 | | | | 106,956 | |
SPDR S&P 500® Trust ETF, Expires 11/10/2023, Strike Price $394.67 | | | 25 | | | | 956,075 | | | | 81,482 | |
SPDR S&P 500® Trust ETF, Expires 11/10/2023, Strike Price $0.37 | | | 25 | | | | 956,075 | | | | 942,732 | |
| | | | | | | | | | | 1,131,170 | |
PUT OPTIONS - 0.19% | | | | | | | | | | | | |
SPDR S&P 500® Trust ETF, Expires 11/10/2023, Strike Price $158.25 | | | 25 | | | | 956,075 | | | | 1,885 | |
| | | | | | | | | | | 1,885 | |
TOTAL PURCHASED OPTIONS (Cost $1,179,970) | | | | | | | | | | | 1,133,055 | |
Total Investments (Cost $1,743,413) - 167.63% | | | | | | | | | | | 1,698,105 | |
Liabilities in Excess of Other Assets - (67.63)% | | | | | | | | | | | (685,127 | ) |
TOTAL NET ASSETS - 100.00% | | | | | | | | | | $ | 1,012,978 | |
Percentages are stated as a percent of net assets.
| (a) | All or a portion of each of these securities is segregated as collateral for written options. The aggregate value of the securities segregated as collateral for written options is $565,050. |
| (c) | Purchased option contracts are held in connection with corresponding written option contracts. |
SCHEDULE OF OPTIONS WRITTEN
December 31, 2022
Description | | Expiration | | | Strike Price | | | Contracts | | | Notional Amount | | | Value | |
CALL OPTIONS | | | | | | | | | | | | | | | |
iShares MSCI EAFE ETF | | | 11/10/2023 | | | $ | 69.90 | | | | 153 | | | $ | (1,004,292 | ) | | $ | (44,564 | ) |
SPDR S&P 500® Trust ETF | | | 11/10/2023 | | | $ | 429.90 | | | | 25 | | | | (956,075 | ) | | | (39,811 | ) |
SPDR S&P 500® Trust ETF | | | 11/10/2023 | | | $ | 158.25 | | | | 25 | | | | (956,075 | ) | | | (570,824 | ) |
| | | | | | | | | | | | | | | | | | | (655,199 | ) |
PUT OPTIONS | | | | | | | | | | | | | | | | | | | | |
SPDR S&P 500® Trust ETF | | | 11/10/2023 | | | $ | 355.20 | | | | 25 | | | | (956,075 | ) | | | (45,519 | ) |
| | | | | | | | | | | | | | | | | | | (45,519 | ) |
TOTAL OPTIONS WRITTEN (Premiums Received $757,032) | | | | | | | | | | | | | | $ | (700,718 | ) |
The accompanying notes are an integral part of these financial statements.
Milliman 1-Year Buffered S&P 500 & MSCI EAFE with Stacker Cap Outcome Fund - Nov
Schedule of Investments (Concluded)
December 31, 2022
The following is a summary of the fair valuations according to the inputs used as of December 31, 2022 in valuing the Fund’s assets and liabilities (see Note 2 in Notes to Financial Statements):
| | Level 1 | | | Level 2 | | | Level 3 | | | Total | |
Assets | | | | | | | | | | | | | | | | |
Purchased Options | | $ | – | | | $ | 1,133,055 | | | $ | – | | | $ | 1,133,055 | |
Exchange Traded Funds | | | 325,052 | | | | – | | | | – | | | | 325,052 | |
U.S. Treasury Note | | | – | | | | 239,998 | | | | – | | | | 239,998 | |
Total Assets | | $ | 325,052 | | | $ | 1,373,053 | | | $ | – | | | $ | 1,698,105 | |
| | | | | | | | | | | | | | | | |
Liabilities | | | | | | | | | | | | | | | | |
Options Written | | $ | – | | | $ | 700,718 | | | $ | – | | | $ | 700,718 | |
Total Liabilities | | $ | – | | | $ | 700,718 | | | $ | – | | | $ | 700,718 | |
The following tables summarize derivatives held by the Fund and their impact on the Fund's results of operations (see Note 3 in Notes to Financial Statements).
The location and value of derivative instruments (categorized by risk exposure) on the Statement of Assets and Liabilities as of December 31, 2022, was as follows:
| | Location | | Equity Risk | | | Interest Rate Risk | | | Total | |
Assets - Purchased options | | Investments, at value | | $ | 1,133,055 | | | $ | – | | | $ | 1,133,055 | |
Liabilities - Written options | | Options written, at value | | $ | 700,718 | | | $ | – | | | $ | 700,718 | |
The location and effect of derivative instruments (categorized by risk exposure) on the Statement of Operations for the period ended December 31, 2022, was as follows:
| | Change in Unrealized Appreciation/(Depreciation) on Derivatives Recognized in Income | |
| | Location | | Equity Risk | | | Interest Rate Risk | | | Total | |
Purchased options | | Investments | | $ | (46,915 | ) | | $ | – | | | $ | (46,915 | ) |
Written options | | Written Options | | | 56,314 | | | | – | | | | 56,314 | |
| | | | $ | 9,399 | | | $ | – | | | $ | 9,399 | |
Portfolio Holdings Summary
| | % of Net | |
Asset Type | | Assets | |
Exchange Traded Funds | | | 32.09 | % |
Purchased Options | | | 111.85 | |
U.S. Treasury Note | | | 23.69 | |
Total Investments | | | 167.63 | |
Written Options | | | (69.17 | ) |
Assets in Excess of Other Liabilities | | | 1.54 |
|
Net Assets | | | 100.00 | % |
The accompanying notes are an integral part of these financial statements.
Milliman 1-Year Buffered S&P 500 & MSCI EAFE with Stacker Cap Outcome Fund - Dec
Schedule of Investments
December 31, 2022
| | Shares | | | Value | |
EXCHANGE TRADED FUNDS - 32.60% | | |
iShares 0-3 Month Treasury Bond ETF (a) | | | 432 | | | $ | 43,260 | |
iShares iBoxx $ Investment Grade Corporate Bond ETF (a) | | | 438 | | | | 46,179 | |
SPDR Portfolio Intermediate Term Corporate Bond ETF (a) | | | 2,957 | | | | 94,121 | |
Vanguard Intermediate-Term Corporate Bond ETF (a) | | | 1,206 | | | | 93,477 | |
Vanguard Short-Term Treasury ETF (a) | | | 745 | | | | 43,076 | |
TOTAL EXCHANGE TRADED FUNDS (Cost $324,157) | | | | | | | 320,113 | |
| | Principal Amount | | | | |
U.S. TREASURY NOTE - 24.24% | | | | | | |
United States Treasury Note, 0.750%, 12/31/2023 (a) | | $ | 247,600 | | | | 238,065 | |
TOTAL U.S. TREASURY NOTE (Cost $238,110) | | | | | | | 238,065 | |
| | Contracts | | | Notional Amount | | | | |
PURCHASED OPTIONS - 113.05% (b)(c) | | | | | | | | | | | | |
CALL OPTIONS - 112.83% | | | | | | | | | | | | |
iShares MSCI EAFE ETF, Expires 12/11/2023, Strike Price $67.11 | | | 148 | | | $ | 971,472 | | | | 82,050 | |
SPDR S&P 500® Trust ETF, Expires 12/11/2023, Strike Price $398.93 | | | 25 | | | | 956,075 | | | | 83,281 | |
SPDR S&P 500® Trust ETF, Expires 12/11/2023, Strike Price $0.38 | | | 25 | | | | 956,075 | | | | 942,712 | |
| | | | | | | | | | | 1,108,043 | |
PUT OPTIONS - 0.22% | | | | | | | | | | | | |
SPDR S&P 500® Trust ETF, Expires 12/11/2023, Strike Price $159.96 | | | 25 | | | | 956,075 | | | | 2,124 | |
| | | | | | | | | | | 2,124 | |
TOTAL PURCHASED OPTIONS (Cost $1,191,912) | | | | | | | | | | | 1,110,167 | |
| | | | | | | | | | | | |
Total Investments (Cost $1,754,179) - 169.89% | | | | | | | | | | | 1,668,345 | |
Liabilities in Excess of Other Assets - (69.89)% | | | | | | | | | | | (686,352 | ) |
TOTAL NET ASSETS - 100.00% | | | | | | | | | | $ | 981,993 | |
Percentages are stated as a percent of net assets.
| (a) | All or a portion of each of these securities is segregated as collateral for written options. The aggregate value of the securities segregated as collateral for written options is $558,178. |
| (c) | Purchased option contracts are held in connection with corresponding written option contracts. |
SCHEDULE OF OPTIONS WRITTEN
December 31, 2022
Description | | Expiration | | | Strike Price | | | Contracts | | | Notional Amount | | | Value | |
CALL OPTIONS | | | | | | | | | | | | | | | | | | |
iShares MSCI EAFE ETF | | 12/11/2023 | | | $ | 72.85 | | | 148 | | | $ | (971,472 | ) | | $ | (36,036 | ) |
SPDR S&P 500® Trust ETF | | 12/11/2023 | | | $ | 433.10 | | | 25 | | | | (956,075 | ) | | | (42,376 | ) |
SPDR S&P 500® Trust ETF | | 12/11/2023 | | | $ | 159.96 | | | 25 | | | | (956,075 | ) | | | (569,189 | ) |
| | | | | | | | | | | | | | | | | (647,601 | ) |
PUT OPTIONS | | | | | | | | | | | | | | | | | | |
SPDR S&P 500® Trust ETF | | 12/11/2023 | | | $ | 359.04 | | | 25 | | | | (956,075 | ) | | | (50,105 | ) |
| | | | | | | | | | | | | | | | | (50,105 | ) |
TOTAL OPTIONS WRITTEN (Premiums Received $764,454) | | | | | | | | | | | | | | | | $ | (697,706 | ) |
The accompanying notes are an integral part of these financial statements.
Milliman 1-Year Buffered S&P 500 & MSCI EAFE with Stacker Cap Outcome Fund - Dec
Schedule of Investments (Concluded)
December 31, 2022
The following is a summary of the fair valuations according to the inputs used as of December 31, 2022 in valuing the Fund’s assets and liabilities (see Note 2 in Notes to Financial Statements):
| | Level 1 | | | Level 2 | | | Level 3 | | | Total | |
Assets | | | | | | | | | | | | | | | | |
Purchased Options | | $ | – | | | $ | 1,110,167 | | | $ | – | | | $ | 1,110,167 | |
Exchange Traded Funds | | | 320,113 | | | | – | | | | – | | | | 320,113 | |
U.S. Treasury Note | | | – | | | | 238,065 | | | | – | | | | 238,065 | |
Total Assets | | $ | 320,113 | | | $ | 1,348,232 | | | $ | – | | | $ | 1,668,345 | |
| | | | | | | | | | | | | | | | |
Liabilities | | | | | | | | | | | | | | | | |
Options Written | | $ | – | | | $ | 697,706 | | | $ | – | | | $ | 697,706 | |
Total Liabilities | | $ | – | | | $ | 697,706 | | | $ | – | | | $ | 697,706 | |
The following tables summarize derivatives held by the Fund and their impact on the Fund's results of operations (see Note 3 in Notes to Financial Statements).
The location and value of derivative instruments (categorized by risk exposure) on the Statement of Assets and Liabilities as of December 31, 2022, was as follows:
| | Location | | Equity Risk | | | Interest Rate Risk | | | Total | |
Assets - Purchased options | | Investments, at value | | $ | 1,110,167 | | | $ | – | | | $ | 1,110,167 | |
Liabilities - Written options | | Options written, at value | | $ | 697,705 | | | $ | – | | | $ | 697,705 | |
The location and effect of derivative instruments (categorized by risk exposure) on the Statement of Operations for the period ended December 31, 2022, was as follows:
| | Change in Unrealized Appreciation/(Depreciation) on Derivatives Recognized in Income |
| | Location | | Equity Risk | | | Interest Rate Risk | | | Total | |
Purchased options | | Investments | | $ | (81,745 | ) | | $ | – | | | $ | (81,745 | ) |
Written options | | Written Options | | | 66,748 | | | | – | | | | 66,748 | |
| | | | $ | (14,997 | ) | | $ | – | | | $ | (14,997 | ) |
Portfolio Holdings Summary
Asset Type | | % of Net Assets | |
Exchange Traded Funds | | | 32.60 | % |
Purchased Options | | | 113.05 | |
U.S. Treasury Note | | | 24.24 | |
Total Investments | | | 169.89 | |
Written Options | | | (71.05 | ) |
Assets in Excess of Other Liabilities | | | 1.16 | |
Net Assets | | | 100.00 | % |
The accompanying notes are an integral part of these financial statements.
Milliman 6-Year Buffered S&P 500 with Par Up Outcome Fund - Jan (I)
Schedule of Investments
December 31, 2022
| | Shares | | | Value | |
EXCHANGE TRADED FUNDS - 69.64% | | | | | | | | |
Invesco BulletShares 2028 Corporate Bond ETF (a) | | | 3,974 | | | $ | 77,950 | |
Invesco BulletShares 2029 Corporate Bond ETF (a) | | | 11,780 | | | | 209,389 | |
iShares iBonds Dec 2028 Term Corporate ETF (a) | | | 3,186 | | | | 77,388 | |
iShares iBonds Dec 2029 Term Corporate ETF (a) | | | 9,356 | | | | 207,423 | |
TOTAL EXCHANGE TRADED FUNDS (Cost $660,975) | | | | | | | 572,150 | |
| | Principal Amount | | | | |
U.S. TREASURY NOTE - 23.98% | | | | | | | | |
United States Treasury Note, 0.750%, 1/31/2028 (a) | | $ | 231,200 | | | | 197,008 | |
TOTAL U.S. TREASURY NOTE (Cost $220,794) | | | | | | | 197,008 | |
| | Contracts | | | Notional Amount | | | | |
PURCHASED OPTIONS - 16.94% (b)(c) | | | | | | | | | |
CALL OPTIONS - 16.94% | | | | | | | | | | | | |
S&P 500® Mini Index, Expires 1/10/2028, Strike Price $467.03 | | | 23 | | | $ | 883,085 | | | | 139,132 | |
| | | | | | | | | | | 139,132 | |
TOTAL PURCHASED OPTIONS (Cost $207,500) | | | | | | | | | | | 139,132 | |
| | | | | | | | | | | | |
Total Investments (Cost $1,089,269) - 110.56% | | | | | | | | | | | 908,290 | |
Liabilities in Excess of Other Assets - (10.56)% | | | | | | | | | | | (86,776 | ) |
TOTAL NET ASSETS - 100.00% | | | | | | | | | | $ | 821,514 | |
Percentages are stated as a percent of net assets.
| (a) | All or a portion of each of these securities is segregated as collateral for written options. The aggregate value of the securities segregated as collateral for written options is $769,158. |
| (c) | Purchased option contracts are held in connection with corresponding written option contracts. |
SCHEDULE OF OPTIONS WRITTEN
December 31, 2022
Description | | Expiration | | | Strike Price | | | Contracts | | | Notional Amount | | | Value | |
PUT OPTIONS | | | | | | | | | | | | | | | | | | |
S&P 500® Mini Index | | 1/10/2028 | | | $ | 373.62 | | | 21 | | | $ | (806,295 | ) | | $ | (96,758 | ) |
| | | | | | | | | | | | | | | | | (96,758 | ) |
TOTAL OPTIONS WRITTEN (Premiums Received $86,357) | | | | | | | | | | | | | | | | $ | (96,758 | ) |
The accompanying notes are an integral part of these financial statements.
Milliman 6-Year Buffered S&P 500 with Par Up Outcome Fund - Jan (I)
Schedule of Investments (Concluded)
December 31, 2022
The following is a summary of the fair valuations according to the inputs used as of December 31, 2022 in valuing the Fund’s assets and liabilities (see Note 2 in Notes to Financial Statements):
| | Level 1 | | | Level 2 | | | Level 3 | | | Total | |
Assets | | | | | | | | | | | | | | | | |
Purchased Options | | $ | – | | | $ | 139,132 | | | $ | – | | | $ | 139,132 | |
Exchange Traded Funds | | | 572,150 | | | | – | | | | – | | | | 572,150 | |
U.S. Treasury Note | | | – | | | | 197,008 | | | | – | | | | 197,008 | |
Total Assets | | $ | 572,150 | | | $ | 336,140 | | | $ | – | | | $ | 908,290 | |
| | | | | | | | | | | | | | | | |
Liabilities | | | | | | | | | | | | | | | | |
Options Written | | $ | – | | | $ | 96,758 | | | $ | – | | | $ | 96,758 | |
Total Liabilities | | $ | – | | | $ | 96,758 | | | $ | – | | | $ | 96,758 | |
The following tables summarize derivatives held by the Fund and their impact on the Fund's results of operations (see Note 3 in Notes to Financial Statements).
The location and value of derivative instruments (categorized by risk exposure) on the Statement of Assets and Liabilities as of December 31, 2022, was as follows:
| | Location | | Equity Risk | | | Interest Rate Risk | | | Total | |
Assets - Purchased options | | Investments, at value | | $ | 139,132 | | | $ | – | | | $ | 139,132 | |
Liabilities - Written options | | Options written, at value | | $ | 96,758 | | | $ | – | | | $ | 96,758 | |
The location and effect of derivative instruments (categorized by risk exposure) on the Statement of Operations for the period ended December 31, 2022, was as follows:
| | Change in Unrealized Appreciation/(Depreciation) on Derivatives Recognized in Income |
| | Location | | Equity Risk | | | Interest Rate Risk | | | Total | |
Purchased options | | Investments | | $ | (68,367 | ) | | $ | – | | | $ | (68,367 | ) |
Written options | | Written Options | | | (10,401 | ) | | | – | | | | (10,401 | ) |
| | | | $ | (78,768 | ) | | $ | – | | | $ | (78,768 | ) |
Portfolio Holdings Summary
Asset Type | | % of Net Assets | |
Exchange Traded Funds | | | 69.64 | % |
Purchased Options | | | 16.94 | |
U.S. Treasury Note | | | 23.98 | |
Total Investments | | | 110.56 | |
Written Options | | | (11.78 | ) |
Assets in Excess of Other Liabilities | | | 1.22 |
|
Net Assets | | | 100.00 | % |
The accompanying notes are an integral part of these financial statements.
Milliman 6-Year Buffered S&P 500 with Par Up Outcome Fund - Apr (I)
Schedule of Investments
December 31, 2022
| | Shares | | | Value | |
EXCHANGE TRADED FUNDS - 63.56% | | | | | | | | |
Invesco BulletShares 2028 Corporate Bond ETF (a) | | | 6,641 | | | $ | 130,263 | |
Invesco BulletShares 2029 Corporate Bond ETF (a) | | | 21,357 | | | | 379,621 | |
iShares iBonds Dec 2028 Term Corporate ETF (a) | | | 5,318 | | | | 129,174 | |
iShares iBonds Dec 2029 Term Corporate ETF (a) | | | 16,950 | | | | 375,782 | |
TOTAL EXCHANGE TRADED FUNDS (Cost $1,062,856) | | | | | | | 1,014,840 | |
| | Principal Amount | | | | |
U.S. TREASURY NOTE - 21.77% | | | | | | | | |
United States Treasury Note, 1.250%, 4/30/2028 (a) | | $ | 399,800 | | | | 347,654 | |
TOTAL U.S. TREASURY NOTE (Cost $365,651) | | | | | | | 347,654 | |
| | Contracts | | | Notional Amount | | | | |
PURCHASED OPTIONS - 23.10% (b)(c) | | | | | | | | | | | | |
CALL OPTIONS - 23.10% | | | | | | | | | | | | |
S&P 500® Mini Index, Expires 4/10/2028, Strike Price $441.28 | | | 50 | | | $ | 1,919,750 | | | | 368,913 | |
| | | | | | | | | | | 368,913 | |
TOTAL PURCHASED OPTIONS (Cost $440,407) | | | | | | | | | | | 368,913 | |
| | | | | | | | | | | | |
Total Investments (Cost $1,868,914) - 108.43% | | | | | | | | | | | 1,731,407 | |
Liabilities in Excess of Other Assets - (8.43)% | | | | | | | | | | | (134,654 | ) |
TOTAL NET ASSETS - 100.00% | | | | | | | | | | $ | 1,596,753 | |
Percentages are stated as a percent of net assets.
| (a) | All or a portion of each of these securities is segregated as collateral for written options. The aggregate value of the securities segregated as collateral for written options is $1,362,494. |
| (c) | Purchased option contracts are held in connection with corresponding written option contracts. |
SCHEDULE OF OPTIONS WRITTEN
December 31, 2022
Description | | Expiration | | | Strike Price | | | Contracts | | | Notional Amount | | | Value | |
PUT OPTIONS | | | | | | | | | | | | | | | | | | |
S&P 500® Mini Index | | 4/10/2028 | | | $ | 353.03 | | | 40 | | | $ | (1,535,800 | ) | | $ | (162,140 | ) |
| | | | | | | | | | | | | | | | | (162,140 | ) |
TOTAL OPTIONS WRITTEN (Premiums Received $147,666) | | | | | | | | | | | | | | | | $ | (162,140 | ) |
The accompanying notes are an integral part of these financial statements.
Milliman 6-Year Buffered S&P 500 with Par Up Outcome Fund - Apr (I)
Schedule of Investments (Concluded)
December 31, 2022
The following is a summary of the fair valuations according to the inputs used as of December 31, 2022 in valuing the Fund’s assets and liabilities (see Note 2 in Notes to Financial Statements):
| | Level 1 | | | Level 2 | | | Level 3 | | | Total | |
Assets | | | | | | | | | | | | | | | | |
Purchased Options | | $ | – | | | $ | 368,913 | | | $ | – | | | $ | 368,913 | |
Exchange Traded Funds | | | 1,014,840 | | | | – | | | | – | | | | 1,014,840 | |
U.S. Treasury Note | | | – | | | | 347,654 | | | | – | | | | 347,654 | |
Total Assets | | $ | 1,014,840 | | | $ | 716,567 | | | $ | – | | | $ | 1,731,407 | |
Liabilities | | | | | | | | | | | | | | | | |
Options Written | | $ | – | | | $ | 162,140 | | | $ | – | | | $ | 162,140 | |
Total Liabilities | | $ | – | | | $ | 162,140 | | | $ | – | | | $ | 162,140 | |
The following tables summarize derivatives held by the Fund and their impact on the Fund's results of operations (see Note 3 in Notes to Financial Statements).
The location and value of derivative instruments (categorized by risk exposure) on the Statement of Assets and Liabilities as of December 31, 2022, was as follows:
| | Location | | Equity Risk | | | Interest Rate Risk | | | Total | |
Assets - Purchased options | | Investments, at value | | $ | 368,913 | | | $ | – | | | $ | 368,913 | |
Liabilities - Written options | | Options written, at value | | $ | 162,140 | | | $ | – | | | $ | 162,140 | |
The location and effect of derivative instruments (categorized by risk exposure) on the Statement of Operations for the period ended December 31, 2022, was as follows:
| | Realized Gain/(Loss) on Derivatives Recognized in Income | |
| | Location | | Equity Risk | | | Interest Rate Risk | | | Total | |
Purchased options | | Investments | | $ | (45,101 | ) | | $ | – | | | $ | (45,101 | ) |
Written options | | Written Options | | | (21,294 | ) | | | – | | | | (21,294 | ) |
| | | | $ | (66,395 | ) | | $ | – | | | $ | (66,395 | ) |
| | Change in Unrealized Appreciation/(Depreciation) on Derivatives Recognized in Income | |
| | Location | | Equity Risk | | | Interest Rate Risk | | | Total | |
Purchased options | | Investments | | $ | (71,494 | ) | | $ | – | | | $ | (71,494 | ) |
Written options | | Written Options | | | (14,474 | ) | | | – | | | | (14,474 | ) |
| | | | $ | (85,968 | ) | | $ | – | | | $ | (85,968 | ) |
Portfolio Holdings Summary
Asset Type | | % of Net Assets | |
Exchange Traded Funds | | | 63.56 | % |
Purchased Options | | | 23.10 | |
U.S. Treasury Note | | | 21.77 | |
Total Investments | | | 108.43 | |
Written Options | | | (10.15 | ) |
Assets in Excess of Other Liabilities | | | 1.72 |
|
Net Assets | | | 100.00 | % |
The accompanying notes are an integral part of these financial statements.
Milliman 6-Year Buffered S&P 500 with Par Up Outcome Fund - Jul (I)
Schedule of Investments
December 31, 2022
| | Shares | | | Value | |
EXCHANGE TRADED FUNDS - 55.31% | | | | | | | | |
Invesco BulletShares 2028 Corporate Bond ETF (a) | | | 9,557 | | | $ | 187,461 | |
Invesco BulletShares 2029 Corporate Bond ETF (a) | | | 30,868 | | | | 548,679 | |
iShares iBonds Dec 2028 Term Corporate ETF (a) | | | 7,686 | | | | 186,693 | |
iShares iBonds Dec 2029 Term Corporate ETF (a) | | | 24,590 | | | | 545,160 | |
TOTAL EXCHANGE TRADED FUNDS (Cost $1,506,334) | | | | | | | 1,467,993 | |
| | Principal Amount | | | | |
U.S. TREASURY NOTE - 19.01% | | | | | | |
United States Treasury Note, 1.000%, 7/31/2028 (a) | | $ | 592,200 | | | | 504,480 | |
TOTAL U.S. TREASURY NOTE (Cost $525,067) | | | | | | | 504,480 | |
| | Contracts | | | Notional Amount | | | | |
PURCHASED OPTIONS - 31.54% (b)(c) | | | | | | | | | | | | |
CALL OPTIONS - 31.54% | | | | | | | | | | | | |
S&P 500® Mini Index, Expires 7/10/2028, Strike Price $385.44 | | | 82 | | | $ | 3,148,390 | | | | 837,132 | |
| | | | | | | | | | | 837,132 | |
TOTAL PURCHASED OPTIONS (Cost $857,722) | | | | | | | | | | | 837,132 | |
| | | | | | | | | | | | |
Total Investments (Cost $2,889,123) - 105.86% | | | | | | | | | | | 2,809,605 | |
Liabilities in Excess of Other Assets - (5.86)% | | | | | | | | | | | (155,494 | ) |
TOTAL NET ASSETS - 100.00% | | | | | | | | | | $ | 2,654,111 | |
Percentages are stated as a percent of net assets.
| (a) | All or a portion of each of these securities is segregated as collateral for written options. The aggregate value of the securities segregated as collateral for written options is $1,972,473. |
| (c) | Purchased option contracts are held in connection with corresponding written option contracts. |
SCHEDULE OF OPTIONS WRITTEN
December 31, 2022
Description | | Expiration | | | Strike Price | | | Contracts | | | Notional Amount | | | Value | |
PUT OPTIONS | | | | | | | | | | | | | | | | | | |
S&P 500® Mini Index | | 7/10/2028 | | | $ | 308.35 | | | 69 | | | $ | (2,649,255 | ) | | $ | (203,605 | ) |
| | | | | | | | | | | | | | | | | (203,605 | ) |
TOTAL OPTIONS WRITTEN (Premiums Received $187,123) | | | | | | | | | | | | | | | | $ | (203,605 | ) |
The accompanying notes are an integral part of these financial statements.
Milliman 6-Year Buffered S&P 500 with Par Up Outcome Fund - Jul (I)
Schedule of Investments (Concluded)
December 31, 2022
The following is a summary of the fair valuations according to the inputs used as of December 31, 2022 in valuing the Fund’s assets and liabilities (see Note 2 in Notes to Financial Statements):
| | Level 1 | | | Level 2 | | | Level 3 | | | Total | |
Assets | | | | | | | | | | | | | | | | |
Purchased Options | | $ | – | | | $ | 837,132 | | | $ | – | | | $ | 837,132 | |
Exchange Traded Funds | | | 1,467,993 | | | | – | | | | – | | | | 1,467,993 | |
U.S. Treasury Note | | | – | | | | 504,480 | | | | – | | | | 504,480 | |
Total Assets | | $ | 1,467,993 | | | $ | 1,341,612 | | | $ | – | | | $ | 2,809,605 | |
| | | | | | | | | | | | | | | | |
Liabilities | | | | | | | | | | | | | | | | |
Options Written | | $ | – | | | $ | 203,605 | | | $ | – | | | $ | 203,605 | |
Total Liabilities | | $ | – | | | $ | 203,605 | | | $ | – | | | $ | 203,605 | |
The following tables summarize derivatives held by the Fund and their impact on the Fund's results of operations (see Note 3 in Notes to Financial Statements).
The location and value of derivative instruments (categorized by risk exposure) on the Statement of Assets and Liabilities as of December 31, 2022, was as follows:
| | Location | | Equity Risk | | | Interest Rate Risk | | | Total | |
Assets - Purchased options | | Investments, at value | | $ | 837,132 | | | $ | – | | | $ | 837,132 | |
Liabilities - Written options | | Options written, at value | | $ | 203,605 | | | $ | – | | | $ | 203,605 | |
The location and effect of derivative instruments (categorized by risk exposure) on the Statement of Operations for the period ended December 31, 2022, was as follows:
| | Change in Unrealized Appreciation/(Depreciation) on Derivatives Recognized in Income |
| | Location | | Equity Risk | | | Interest Rate Risk | | | Total | |
Purchased options | | Investments | | $ | (20,590 | ) | | $ | – | | | $ | (20,590 | ) |
Written options | | Written Options | | | (16,482 | ) | | | – | | | | (16,482 | ) |
| | | | $ | (37,072 | ) | | $ | – | | | $ | (37,072 | ) |
Portfolio Holdings Summary
Asset Type | | % of Net Assets | |
Exchange Traded Funds | | | 55.31 | % |
Purchased Options | | | 31.54 | |
U.S. Treasury Note | | | 19.01 | |
Total Investments | | | 105.86 | |
Written Options | | | (7.67 | ) |
Assets in Excess of Other Liabilities | | | 1.81 |
|
Net Assets | | | 100.00 | % |
The accompanying notes are an integral part of these financial statements.
Milliman 6-Year Buffered S&P 500 with Par Up Outcome Fund - Oct (I)
Schedule of Investments
December 31, 2022
| | Shares | | | Value | |
EXCHANGE TRADED FUNDS - 54.72% | | | | | | | | |
Invesco BulletShares 2028 Corporate Bond ETF (a) | | | 10,492 | | | $ | 205,802 | |
Invesco BulletShares 2029 Corporate Bond ETF (a) | | | 3,941 | | | | 70,051 | |
iShares iBonds Dec 2028 Term Corporate ETF (a) | | | 8,486 | | | | 206,125 | |
iShares iBonds Dec 2029 Term Corporate ETF (a) | | | 3,138 | | | | 69,569 | |
TOTAL EXCHANGE TRADED FUNDS (Cost $536,065) | | | | | | | 551,547 | |
| | Principal Amount | | | | |
U.S. TREASURY NOTE - 18.80% | | | | | | | | |
United States Treasury Note, 1.375%, 10/31/2028 (a) | | $ | 219,000 | | | | 189,469 | |
TOTAL U.S. TREASURY NOTE (Cost $187,913) | | | | | | | 189,469 | |
| | Contracts | | | Notional Amount | | | | |
PURCHASED OPTIONS - 31.22% (b)(c) | | | | | | | | | | | | |
CALL OPTIONS - 31.22% | | | | | | | | | | | | |
S&P 500® Mini Index, Expires 10/10/2028, Strike Price $361.24 | | | 27 | | | $ | 1,036,665 | | | | 314,721 | |
| | | | | | | | | | | 314,721 | |
TOTAL PURCHASED OPTIONS (Cost $337,629) | | | | | | | | | | | 314,721 | |
| | | | | | | | | | | | |
Total Investments (Cost $1,061,607) - 104.74% | | | | | | | | | | | 1,055,737 | |
Liabilities in Excess of Other Assets - (4.74)% | | | | | | | | | | | (47,846 | ) |
TOTAL NET ASSETS - 100.00% | | | | | | | | | | $ | 1,007,891 | |
Percentages are stated as a percent of net assets.
| (a) | All or a portion of each of these securities is segregated as collateral for written options. The aggregate value of the securities segregated as collateral for written options is $741,016. |
| (c) | Purchased option contracts are held in connection with corresponding written option contracts. |
SCHEDULE OF OPTIONS WRITTEN
December 31, 2022
Description | | Expiration | | | Strike Price | | | Contracts | | | Notional Amount | | | Value | |
PUT OPTIONS | | | | | | | | | | | | | | | | | | |
S&P 500® Mini Index | | 10/10/2028 | | | $ | 289.00 | | | 27 | | | $ | (1,036,665 | ) | | $ | (69,682 | ) |
| | | | | | | | | | | | | | | | | (69,682 | ) |
TOTAL OPTIONS WRITTEN (Premiums Received $77,470) | | | | | | | | | | | | | | | | $ | (69,682 | ) |
The accompanying notes are an integral part of these financial statements.
Milliman 6-Year Buffered S&P 500 with Par Up Outcome Fund - Oct (I)
Schedule of Investments (Concluded)
December 31, 2022
The following is a summary of the fair valuations according to the inputs used as of December 31, 2022 in valuing the Fund’s assets and liabilities (see Note 2 in Notes to Financial Statements):
| | Level 1 | | | Level 2 | | | Level 3 | | | Total | |
Assets | | | | | | | | | | | | | | | | |
Purchased Options | | $ | – | | | $ | 314,721 | | | $ | – | | | $ | 314,721 | |
Exchange Traded Funds | | | 551,547 | | | | – | | | | – | | | | 551,547 | |
U.S. Treasury Note | | | – | | | | 189,469 | | | | – | | | | 189,469 | |
Total Assets | | $ | 551,547 | | | $ | 504,190 | | | $ | – | | | $ | 1,055,737 | |
Liabilities | | | | | | | | | | | | | | | | |
Options Written | | $ | – | | | $ | 69,682 | | | $ | – | | | $ | 69,682 | |
Total Liabilities | | $ | – | | | $ | 69,682 | | | $ | – | | | $ | 69,682 | |
The following tables summarize derivatives held by the Fund and their impact on the Fund's results of operations (see Note 3 in Notes to Financial Statements).
The location and value of derivative instruments (categorized by risk exposure) on the Statement of Assets and Liabilities as of December 31, 2022, was as follows:
| | Location | | Equity Risk | | | Interest Rate Risk | | | Total | |
Assets - Purchased options | | Investments, at value | | $ | 314,721 | | | $ | – | | | $ | 314,721 | |
Liabilities - Written options | | Options written, at value | | $ | 69,682 | | | $ | – | | | $ | 69,682 | |
The location and effect of derivative instruments (categorized by risk exposure) on the Statement of Operations for the period ended December 31, 2022, was as follows:
| | Change in Unrealized Appreciation/(Depreciation) on Derivatives Recognized in Income | |
| | Location | | Equity Risk | | | Interest Rate Risk | | | Total | |
Purchased options | | Investments | | $ | (22,907 | ) | | $ | – | | | $ | (22,907 | ) |
Written options | | Written Options | | | 7,788 | | | | – | | | | 7,788 | |
| | | | $ | (15,119 | ) | | $ | – | | | $ | (15,119 | ) |
Portfolio Holdings Summary
Asset Type | | % of Net Assets | |
Exchange Traded Funds | | | 54.72 | % |
Purchased Options | | | 31.22 | |
U.S. Treasury Note | | | 18.80 | |
Total Investments | | | 104.74 | |
Written Options | | | (6.91 | ) |
Assets in Excess of Other Liabilities | | | 2.17 |
|
Net Assets | | | 100.00 | % |
The accompanying notes are an integral part of these financial statements.
Milliman 6-Year Parred Down S&P 500 with Par Up Outcome Fund - Jan (I)
Schedule of Investments
December 31, 2022
| | Shares | | | Value | |
EXCHANGE TRADED FUNDS - 69.51% | | | | | | | | |
Invesco BulletShares 2028 Corporate Bond ETF (a) | | | 3,982 | | | $ | 78,107 | |
Invesco BulletShares 2029 Corporate Bond ETF (a) | | | 11,805 | | | | 209,833 | |
iShares iBonds Dec 2028 Term Corporate ETF (a) | | | 3,193 | | | | 77,558 | |
iShares iBonds Dec 2029 Term Corporate ETF (a) | | | 9,376 | | | | 207,866 | |
TOTAL EXCHANGE TRADED FUNDS (Cost $662,237) | | | | | | | 573,364 | |
| | Principal Amount | | | | |
U.S. TREASURY NOTE - 23.93% | | | | | | | | |
United States Treasury Note, 0.750%, 1/31/2028 (a) | | $ | 231,700 | | | | 197,434 | |
TOTAL U.S. TREASURY NOTE (Cost $221,236) | | | | | | | 197,434 | |
| | Contracts | | | Notional Amount | | | | |
PURCHASED OPTIONS - 14.67% (b)(c) | | | | | | | | | | | | |
CALL OPTIONS - 14.67% | | | | | | | | | | | | |
S&P 500® Mini Index, Expires 1/10/2028, Strike Price $467.04 | | | 20 | | | $ | 767,900 | | | | 120,977 | |
| | | | | | | | | | | 120,977 | |
TOTAL PURCHASED OPTIONS (Cost $182,995) | | | | | | | | | | | 120,977 | |
| | | | | | | | | | | | |
Total Investments (Cost $1,066,468) - 108.11% | | | | | | | | | | | 891,775 | |
Liabilities in Excess of Other Assets - (8.11)% | | | | | | | | | | | (66,897 | ) |
TOTAL NET ASSETS - 100.00% | | | | | | | | | | $ | 824,878 | |
Percentages are stated as a percent of net assets.
| (a) | All or a portion of each of these securities is segregated as collateral for written options. The aggregate value of the securities segregated as collateral for written options is $770,798. |
| (c) | Purchased option contracts are held in connection with corresponding written option contracts. |
SCHEDULE OF OPTIONS WRITTEN
December 31, 2022
Description | | Expiration | | | Strike Price | | | Contracts | | | Notional Amount | | | Value | |
PUT OPTIONS | | | | | | | | | | | | | | | | | | |
S&P 500® Mini Index | | 1/10/2028 | | | $ | 467.04 | | | 10 | | | $ | (383,950 | ) | | $ | (81,074 | ) |
| | | | | | | | | | | | | | | | | (81,074 | ) |
TOTAL OPTIONS WRITTEN (Premiums Received $67,662) | | | | | | | | | | | | | | | | $ | (81,074 | ) |
The accompanying notes are an integral part of these financial statements.
Milliman 6-Year Parred Down S&P 500 with Par Up Outcome Fund - Jan (I)
Schedule of Investments (Concluded)
December 31, 2022
The following is a summary of the fair valuations according to the inputs used as of December 31, 2022 in valuing the Fund’s assets and liabilities (see Note 2 in Notes to Financial Statements):
| | Level 1 | | | Level 2 | | | Level 3 | | | Total | |
Assets | | | | | | | | | | | | | | | | |
Purchased Options | | $ | – | | | $ | 120,977 | | | $ | – | | | $ | 120,977 | |
Exchange Traded Funds | | | 573,364 | | | | – | | | | – | | | | 573,364 | |
U.S. Treasury Note | | | – | | | | 197,434 | | | | – | | | | 197,434 | |
Total Assets | | $ | 573,364 | | | $ | 318,411 | | | $ | – | | | $ | 891,775 | |
Liabilities | | | | | | | | | | | | | | | | |
Options Written | | $ | – | | | $ | 81,074 | | | $ | – | | | $ | 81,074 | |
Total Liabilities | | $ | – | | | $ | 81,074 | | | $ | – | | | $ | 81,074 | |
The following tables summarize derivatives held by the Fund and their impact on the Fund's results of operations (see Note 3 in Notes to Financial Statements).
The location and value of derivative instruments (categorized by risk exposure) on the Statement of Assets and Liabilities as of December 31, 2022, was as follows:
| | Location | | Equity Risk | | | Interest Rate Risk | | | Total | |
Assets - Purchased options | | Investments, at value | | $ | 120,977 | | | $ | – | | | $ | 120,977 | |
Liabilities - Written options | | Options written, at value | | $ | 81,074 | | | $ | – | | | $ | 81,074 | |
The location and effect of derivative instruments (categorized by risk exposure) on the Statement of Operations for the period ended December 31, 2022, was as follows:
| | Change in Unrealized Appreciation/(Depreciation) on Derivatives Recognized in Income |
| | Location | | Equity Risk | | | Interest Rate Risk | | | Total | |
Purchased options | | Investments | | $ | (62,018 | ) | | $ | – | | | $ | (62,018 | ) |
Written options | | Written Options | | | (13,412 | ) | | | – | | | | (13,412 | ) |
| | | | $ | (75,430 | ) | | $ | – | | | $ | (75,430 | ) |
Portfolio Holdings Summary
Asset Type | | % of Net Assets | |
Exchange Traded Funds | | | 69.51 | % |
Purchased Options | | | 14.67 | |
U.S. Treasury Note | | | 23.93 | |
Total Investments | | | 108.11 | |
Written Options | | | (9.83 | ) |
Assets in Excess of Other Liabilities | | | 1.72 |
|
Net Assets | | | 100.00 | % |
The accompanying notes are an integral part of these financial statements.
Milliman 6-Year Parred Down S&P 500 with Par Up Outcome Fund - Apr (I)
Schedule of Investments
December 31, 2022
| | Shares | | | Value | |
EXCHANGE TRADED FUNDS - 64.73% | | | | | | | | |
Invesco BulletShares 2028 Corporate Bond ETF (a) | | | 3,809 | | | $ | 74,714 | |
Invesco BulletShares 2029 Corporate Bond ETF (a) | | | 12,249 | | | | 217,726 | |
iShares iBonds Dec 2028 Term Corporate ETF (a) | | | 3,050 | | | | 74,085 | |
iShares iBonds Dec 2029 Term Corporate ETF (a) | | | 9,721 | | | | 215,514 | |
TOTAL EXCHANGE TRADED FUNDS (Cost $619,422) | | | | | | | 582,039 | |
| | Principal Amount | | | | |
U.S. TREASURY NOTE - 22.18% | | | | | | | | |
United States Treasury Note, 1.250%, 4/30/2028 (a) | | $ | 229,300 | | | | 199,392 | |
TOTAL U.S. TREASURY NOTE (Cost $211,317) | | | | | | | 199,392 | |
| | Contracts | | | Notional Amount | | | | |
PURCHASED OPTIONS - 20.51% (b)(c) | | | | | | | | | | | | |
CALL OPTIONS - 20.51% | | | | | | | | | | | | |
S&P 500® Mini Index, Expires 4/10/2028, Strike Price $441.30 | | | 25 | | | $ | 959,875 | | | | 184,435 | |
| | | | | | | | | | | 184,435 | |
TOTAL PURCHASED OPTIONS (Cost $258,855) | | | | | | | | | | | 184,435 | |
| | | | | | | | | | | | |
Total Investments (Cost $1,089,594) - 107.42% | | | | | | | | | | | 965,866 | |
Liabilities in Excess of Other Assets - (7.42)% | | | | | | | | | | | (66,749 | ) |
TOTAL NET ASSETS - 100.00% | | | | | | | | | | $ | 899,117 | |
Percentages are stated as a percent of net assets.
| (a) | All or a portion of each of these securities is segregated as collateral for written options. The aggregate value of the securities segregated as collateral for written options is $781,431. |
| (c) | Purchased option contracts are held in connection with corresponding written option contracts. |
SCHEDULE OF OPTIONS WRITTEN
December 31, 2022
Description | | Expiration | | | Strike Price | | | Contracts | | | Notional Amount | | | Value | |
PUT OPTIONS | | | | | | | | | | | | | | | | | | |
S&P 500® Mini Index | | 4/10/2028 | | | $ | 441.30 | | | 11 | | | $ | (422,345 | ) | | $ | (77,722 | ) |
| | | | | | | | | | | | | | | | | (77,722 | ) |
TOTAL OPTIONS WRITTEN (Premiums Received $68,775) | | | | | | | | | | | | | | | | $ | (77,722 | ) |
The accompanying notes are an integral part of these financial statements.
Milliman 6-Year Parred Down S&P 500 with Par Up Outcome Fund - Apr (I)
Schedule of Investments (Concluded)
December 31, 2022
The following is a summary of the fair valuations according to the inputs used as of December 31, 2022 in valuing the Fund’s assets and liabilities (see Note 2 in Notes to Financial Statements):
| | Level 1 | | | Level 2 | | | Level 3 | | | Total | |
Assets | | | | | | | | | | | | | | | | |
Purchased Options | | $ | – | | | $ | 184,435 | | | $ | – | | | $ | 184,435 | |
Exchange Traded Funds | | | 582,039 | | | | – | | | | – | | | | 582,039 | |
U.S. Treasury Note | | | – | | | | 199,392 | | | | – | | | | 199,392 | |
Total Assets | | $ | 582,039 | | | $ | 383,827 | | | $ | – | | | $ | 965,866 | |
| | | | | | | | | | | | | | | | |
Liabilities | | | | | | | | | | | | | | | | |
Options Written | | $ | – | | | $ | 77,722 | | | $ | – | | | $ | 77,722 | |
Total Liabilities | | $ | – | | | $ | 77,722 | | | $ | – | | | $ | 77,722 | |
The following tables summarize derivatives held by the Fund and their impact on the Fund's results of operations (see Note 3 in Notes to Financial Statements).
The location and value of derivative instruments (categorized by risk exposure) on the Statement of Assets and Liabilities as of December 31, 2022, was as follows:
| | Location | | Equity Risk | | | Interest Rate Risk | | | Total | |
Assets - Purchased options | | Investments, at value | | $ | 184,435 | | | $ | – | | | $ | 184,435 | |
Liabilities - Written options | | Options written, at value | | $ | 77,722 | | | $ | – | | | $ | 77,722 | |
The location and effect of derivative instruments (categorized by risk exposure) on the Statement of Operations for the period ended December 31, 2022, was as follows:
| | Change in Unrealized Appreciation/(Depreciation) on Derivatives Recognized in Income |
| | Location | | Equity Risk | | | Interest Rate Risk | | | Total | |
Purchased options | | Investments | | $ | (74,420 | ) | | $ | – | | | $ | (74,420 | ) |
Written options | | Written Options | | | (8,947 | ) | | | – | | | | (8,947 | ) |
| | | | $ | (83,367 | ) | | $ | – | | | $ | (83,367 | ) |
Portfolio Holdings Summary
Asset Type | | % of Net Assets | |
Exchange Traded Funds | | | 64.73 | % |
Purchased Options | | | 20.51 | |
U.S. Treasury Note | | | 22.18 | |
Total Investments | | | 107.42 | |
Written Options | | | (8.64 | ) |
Assets in Excess of Other Liabilities | | | 1.22 |
|
Net Assets | | | 100.00 | % |
The accompanying notes are an integral part of these financial statements.
Milliman 6-Year Parred Down S&P 500 with Par Up Outcome Fund - Jul (I)
Schedule of Investments
December 31, 2022
| | Shares | | | Value | |
EXCHANGE TRADED FUNDS - 56.27% | | | | | | | | |
Invesco BulletShares 2028 Corporate Bond ETF (a) | | | 4,350 | | | $ | 85,325 | |
Invesco BulletShares 2029 Corporate Bond ETF (a) | | | 14,051 | | | | 249,757 | |
iShares iBonds Dec 2028 Term Corporate ETF (a) | | | 3,489 | | | | 84,748 | |
iShares iBonds Dec 2029 Term Corporate ETF (a) | | | 11,160 | | | | 247,417 | |
TOTAL EXCHANGE TRADED FUNDS (Cost $686,272) | | | | | | | 667,247 | |
| | Principal Amount | | | | |
U.S. TREASURY NOTE - 19.37% | | | | | | | | |
United States Treasury Note, 1.000%, 7/31/2028 (a) | | $ | 269,600 | | | | 229,666 | |
TOTAL U.S. TREASURY NOTE (Cost $240,235) | | | | | | | 229,666 | |
| | Contracts | | | Notional Amount | | | | |
PURCHASED OPTIONS - 29.28% (b)(c) | | | | | | | | | |
CALL OPTIONS - 29.28% | | | | | | | | | | | | |
S&P 500® Mini Index, Expires 7/10/2028, Strike Price $385.46 | | | 34 | | | $ | 1,305,430 | | | | 347,069 | |
| | | | | | | | | | | 347,069 | |
TOTAL PURCHASED OPTIONS (Cost $338,198) | | | | | | | | | | | 347,069 | |
| | | | | | | | | | | | |
Total Investments (Cost $1,264,705) - 104.92% | | | | | | | | | | | 1,243,982 | |
Liabilities in Excess of Other Assets - (4.92)% | | | | | | | | | | | (58,355 | ) |
TOTAL NET ASSETS - 100.00% | | | | | | | | | | $ | 1,185,627 | |
Percentages are stated as a percent of net assets.
| (a) | All or a portion of each of these securities is segregated as collateral for written options. The aggregate value of the securities segregated as collateral for written options is $896,913. |
| (c) | Purchased option contracts are held in connection with corresponding written option contracts. |
SCHEDULE OF OPTIONS WRITTEN
December 31, 2022
Description | | Expiration | | | Strike Price | | | Contracts | | | Notional Amount | | | Value | |
PUT OPTIONS | | | | | | | | | | | | | | | | | | |
S&P 500® Mini Index | | 7/10/2028 | | | $ | 385.46 | | | 16 | | | $ | (614,320 | ) | | $ | (81,870 | ) |
| | | | | | | | | | | | | | | | | (81,870 | ) |
TOTAL OPTIONS WRITTEN (Premiums Received $78,708) | | | | | | | | | | | | | | | | $ | (81,870 | ) |
The accompanying notes are an integral part of these financial statements.
Milliman 6-Year Parred Down S&P 500 with Par Up Outcome Fund - Jul (I)
Schedule of Investments (Concluded)
December 31, 2022
The following is a summary of the fair valuations according to the inputs used as of December 31, 2022 in valuing the Fund’s assets and liabilities (see Note 2 in Notes to Financial Statements):
| | Level 1 | | | Level 2 | | | Level 3 | | | Total | |
Assets | | | | | | | | | | | | | | | | |
Purchased Options | | $ | – | | | $ | 347,069 | | | $ | – | | | $ | 347,069 | |
Exchange Traded Funds | | | 667,247 | | | | – | | | | – | | | | 667,247 | |
U.S. Treasury Note | | | – | | | | 229,666 | | | | – | | | | 229,666 | |
Total Assets | | $ | 667,247 | | | $ | 576,735 | | | $ | – | | | $ | 1,243,982 | |
Liabilities | | | | | | | | | | | | | | | | |
Options Written | | $ | – | | | $ | 81,870 | | | $ | – | | | $ | 81,870 | |
Total Liabilities | | $ | – | | | $ | 81,870 | | | $ | – | | | $ | 81,870 | |
The following tables summarize derivatives held by the Fund and their impact on the Fund's results of operations (see Note 3 in Notes to Financial Statements).
The location and value of derivative instruments (categorized by risk exposure) on the Statement of Assets and Liabilities as of December 31, 2022, was as follows:
| | Location | | Equity Risk | | | Interest Rate Risk | | | Total | |
Assets - Purchased options | | Investments, at value | | $ | 347,069 | | | $ | – | | | $ | 347,069 | |
Liabilities - Written options | | Options written, at value | | $ | 81,870 | | | $ | – | | | $ | 81,870 | |
The location and effect of derivative instruments (categorized by risk exposure) on the Statement of Operations for the period ended December 31, 2022, was as follows:
| | Change in Unrealized Appreciation/(Depreciation) on Derivatives Recognized in Income | |
| | Location | | Equity Risk | | | Interest Rate Risk | | | Total | |
Purchased options | | Investments | | $ | 8,871 | | | $ | – | | | $ | 8,871 | |
Written options | | Written Options | | | (3,162 | ) | | | – | | | | (3,162 | ) |
| | | | $ | 5,709 | | | $ | – | | | $ | 5,709 | |
Portfolio Holdings Summary
Asset Type | | % of Net Assets | |
Exchange Traded Funds | | | 56.27 | % |
Purchased Options | | | 29.28 | |
U.S. Treasury Note | | | 19.37 | |
Total Investments | | | 104.92 | |
Written Options | | | (6.91 | ) |
Assets in Excess of Other Liabilities | | | 1.99 |
|
Net Assets | | | 100.00 | % |
The accompanying notes are an integral part of these financial statements.
Milliman 6-Year Parred Down S&P 500 with Par Up Outcome Fund - Oct (I)
Schedule of Investments
December 31, 2022
| | Shares | | | Value | |
EXCHANGE TRADED FUNDS - 54.85% | | | | | | | | |
Invesco BulletShares 2028 Corporate Bond ETF (a) | | | 10,492 | | | $ | 205,801 | |
Invesco BulletShares 2029 Corporate Bond ETF (a) | | | 3,941 | | | | 70,051 | |
iShares iBonds Dec 2028 Term Corporate ETF (a) | | | 8,486 | | | | 206,125 | |
iShares iBonds Dec 2029 Term Corporate ETF (a) | | | 3,138 | | | | 69,569 | |
TOTAL EXCHANGE TRADED FUNDS (Cost $536,065) | | | | | | | 551,546 | |
| | Principal Amount | | | | |
U.S. TREASURY NOTE - 18.84% | | | | | | | | |
United States Treasury Note, 1.375%, 10/31/2028 (a) | | $ | 218,900 | | | | 189,383 | |
TOTAL U.S. TREASURY NOTE (Cost $187,827) | | | | | | | 189,383 | |
| | Contracts | | | Notional Amount | | | | |
PURCHASED OPTIONS - 28.98% (b)(c) | | | | | | | | | | | | |
CALL OPTIONS - 28.98% | | | | | | | | | | | | |
S&P 500® Mini Index, Expires 10/10/2028, Strike Price $361.26 | | | 25 | | | $ | 959,875 | | | | 291,383 | |
| | | | | | | | | | | 291,383 | |
TOTAL PURCHASED OPTIONS (Cost $313,394) | | | | | | | | | | | 291,383 | |
| | | | | | | | | | | | |
Total Investments (Cost $1,037,286) - 102.67% | | | | | | | | | | | 1,032,312 | |
Liabilities in Excess of Other Assets - (2.67)% | | | | | | | | | | | (26,856 | ) |
TOTAL NET ASSETS - 100.00% | | | | | | | | | | $ | 1,005,456 | |
Percentages are stated as a percent of net assets.
| (a) | All or a portion of each of these securities is segregated as collateral for written options. The aggregate value of the securities segregated as collateral for written options is $740,929. |
| (c) | Purchased option contracts are held in connection with corresponding written option contracts. |
SCHEDULE OF OPTIONS WRITTEN
December 31, 2022
Description | | Expiration | | | Strike Price | | | Contracts | | | Notional Amount | | | Value | |
PUT OPTIONS | | | | | | | | | | | | | | | | | | |
S&P 500® Mini Index | | 10/10/2028 | | | $ | 361.26 | | | 13 | | | $ | (499,135 | ) | | $ | (57,400 | ) |
| | | | | | | | | | | | | | | | | (57,400 | ) |
TOTAL OPTIONS WRITTEN (Premiums Received $62,897) | | | | | | | | | | | | | | | | $ | (57,400 | ) |
The accompanying notes are an integral part of these financial statements.
Milliman 6-Year Parred Down S&P 500 with Par Up Outcome Fund - Oct (I)
Schedule of Investments (Concluded)
December 31, 2022
The following is a summary of the fair valuations according to the inputs used as of December 31, 2022 in valuing the Fund’s assets and liabilities (see Note 2 in Notes to Financial Statements):
| | Level 1 | | | Level 2 | | | Level 3 | | | Total | |
Assets | | | | | | | | | | | | | | | | |
Purchased Options | | $ | – | | | $ | 291,383 | | | $ | – | | | $ | 291,383 | |
Exchange Traded Funds | | | 551,546 | | | | – | | | | – | | | | 551,546 | |
U.S. Treasury Note | | | – | | | | 189,383 | | | | – | | | | 189,383 | |
Total Assets | | $ | 551,546 | | | $ | 480,766 | | | $ | – | | | $ | 1,032,312 | |
Liabilities | | | | | | | | | | | | | | | | |
Options Written | | $ | – | | | $ | 57,400 | | | $ | – | | | $ | 57,400 | |
Total Liabilities | | $ | – | | | $ | 57,400 | | | $ | – | | | $ | 57,400 | |
The following tables summarize derivatives held by the Fund and their impact on the Fund's results of operations (see Note 3 in Notes to Financial Statements).
The location and value of derivative instruments (categorized by risk exposure) on the Statement of Assets and Liabilities as of December 31, 2022, was as follows:
| | Location | | Equity Risk | | | Interest Rate Risk | | | Total | |
Assets - Purchased options | | Investments, at value | | $ | 291,383 | | | $ | – | | | $ | 291,383 | |
Liabilities - Written options | | Options written, at value | | $ | 57,400 | | | $ | – | | | $ | 57,400 | |
The location and effect of derivative instruments (categorized by risk exposure) on the Statement of Operations for the period ended December 31, 2022, was as follows:
| | Change in Unrealized Appreciation/(Depreciation) on Derivatives Recognized in Income |
| | Location | | Equity Risk | | | Interest Rate Risk | | | Total | |
Purchased options | | Investments | | $ | (22,011 | ) | | $ | – | | | $ | (22,011 | ) |
Written options | | Written Options | | | 5,497 | | | | – | | | | 5,497 | |
| | | | $ | (16,514 | ) | | $ | – | | | $ | (16,514 | ) |
Portfolio Holdings Summary
Asset Type | | % of Net Assets | |
Exchange Traded Funds | | | 54.85 | % |
Purchased Options | | | 28.98 | |
U.S. Treasury Note | | | 18.84 | |
Total Investments | | | 102.67 | |
Written Options | | | (5.71 | ) |
Assets in Excess of Other Liabilities | | | 3.04 |
|
Net Assets | | | 100.00 | % |
The accompanying notes are an integral part of these financial statements.
Milliman 6-Month Buffered S&P 500 with Trigger Outcome Fund - Apr/Oct
Schedule of Investments
December 31, 2022
| | Shares | | | Value | |
EXCHANGE TRADED FUNDS - 32.21% | | | | | | | | |
iShares 0-3 Month Treasury Bond ETF (a) | | | 665 | | | $ | 66,593 | |
iShares iBoxx $ Investment Grade Corporate Bond ETF (a) | | | 479 | | | | 50,501 | |
SPDR Portfolio Intermediate Term Corporate Bond ETF (a) | | | 3,123 | | | | 99,405 | |
Vanguard Intermediate-Term Corporate Bond ETF (a) | | | 1,296 | | | | 100,453 | |
Vanguard Short-Term Treasury ETF (a) | | | 382 | | | | 22,087 | |
TOTAL EXCHANGE TRADED FUNDS (Cost $331,785) | | | | | | | 339,039 | |
| | Principal Amount | | | | |
U.S. TREASURY NOTE - 23.28% | | | | | | | | |
United States Treasury Note, 0.625%, 10/15/2024 (a) | | $ | 262,200 | | | | 245,044 | |
TOTAL U.S. TREASURY NOTE (Cost $245,641) | | | | | | | 245,044 | |
| | Contracts | | | Notional Amount | | | | |
PURCHASED OPTIONS - 190.77% (b)(c) | | | | | | | | | |
CALL OPTIONS - 190.76% | | | | | | | | | | | | |
S&P 500® Mini Index, Expires 4/10/2023, Strike Price $357.61 | | | 259 | | | $ | 9,944,305 | | | | 975,375 | |
S&P 500® Mini Index, Expires 4/10/2023, Strike Price $0.52 | | | 27 | | | | 1,036,665 | | | | 1,032,318 | |
| | | | | | | | | | | 2,007,693 | |
PUT OPTIONS - 0.01% | | | | | | | | | | | | |
S&P 500® Mini Index, Expires 4/10/2023, Strike Price $145.02 | | | 27 | | | | 1,036,665 | | | | 143 | |
| | | | | | | | | | | 143 | |
TOTAL PURCHASED OPTIONS (Cost $1,791,790) | | | | | | | | | | | 2,007,836 | |
| | | | | | | | | | | | |
Total Investments (Cost $2,369,216) - 246.26% | | | | | | | | | | | 2,591,919 | |
Liabilities in Excess of Other Assets - (146.26)% | | | | | | | | | | | (1,539,397 | ) |
TOTAL NET ASSETS - 100.00% | | | | | | | | | | $ | 1,052,522 | |
Percentages are stated as a percent of net assets.
| (a) | All or a portion of each of these securities is segregated as collateral for written options. The aggregate value of the securities segregated as collateral for written options is $584,083. |
| (c) | Purchased option contracts are held in connection with corresponding written option contracts. |
SCHEDULE OF OPTIONS WRITTEN
December 31, 2022
Description | | Expiration | | | Strike Price | | | Contracts | | | Notional Amount | | | Value | |
CALL OPTIONS | | | | | | | | | | | | | | | | | | |
S&P 500® Mini Index | | 4/10/2023 | | | $ | 361.23 | | | 259 | | | $ | (9,944,305 | ) | | $ | (905,760 | ) |
S&P 500® Mini Index | | 4/10/2023 | | | $ | 145.02 | | | 27 | | | | (1,036,665 | ) | | | (647,004 | ) |
| | | | | | | | | | | | | | | | | (1,552,764 | ) |
PUT OPTIONS | | | | | | | | | | | | | | | | | | |
S&P 500® Mini Index | | 4/10/2023 | | | $ | 325.10 | | | 27 | | | | (1,036,665 | ) | | | (7,458 | ) |
| | | | | | | | | | | | | | | | | (7,458 | ) |
TOTAL OPTIONS WRITTEN (Premiums Received $1,386,856) | | | | | | | | | | | | | | | | $ | (1,560,222 | ) |
The accompanying notes are an integral part of these financial statements.
Milliman 6-Month Buffered S&P 500 with Trigger Outcome Fund - Apr/Oct
Schedule of Investments (Concluded)
December 31, 2022
The following is a summary of the fair valuations according to the inputs used as of December 31, 2022 in valuing the Fund’s assets and liabilities (see Note 2 in Notes to Financial Statements):
| | Level 1 | | | Level 2 | | | Level 3 | | | Total | |
Assets | | | | | | | | | | | | | | | | |
Purchased Options | | $ | – | | | $ | 2,007,836 | | | $ | – | | | $ | 2,007,836 | |
Exchange Traded Funds | | | 339,039 | | | | – | | | | – | | | | 339,039 | |
U.S. Treasury Note | | | – | | | | 245,044 | | | | – | | | | 245,044 | |
Total Assets | | $ | 339,039 | | | $ | 2,252,880 | | | $ | – | | | $ | 2,591,919 | |
Liabilities | | | | | | | | | | | | | | | | |
Options Written | | $ | – | | | $ | 1,560,222 | | | $ | – | | | $ | 1,560,222 | |
Total Liabilities | | $ | – | | | $ | 1,560,222 | | | $ | – | | | $ | 1,560,222 | |
The following tables summarize derivatives held by the Fund and their impact on the Fund's results of operations (see Note 3 in Notes to Financial Statements).
The location and value of derivative instruments (categorized by risk exposure) on the Statement of Assets and Liabilities as of December 31, 2022, was as follows:
| | Location | | Equity Risk | | | Interest Rate Risk | | | Total | |
Assets - Purchased options | | Investments, at value | | $ | 2,007,836 | | | $ | – | | | $ | 2,007,836 | |
Liabilities - Written options | | Options written, at value | | $ | 1,560,222 | | | $ | – | | | $ | 1,560,222 | |
The location and effect of derivative instruments (categorized by risk exposure) on the Statement of Operations for the period ended December 31, 2022, was as follows:
| | Change in Unrealized Appreciation/(Depreciation) on Derivatives Recognized in Income | |
| | Location | | Equity Risk | | | Interest Rate Risk | | | Total | |
Purchased options | | Investments | | $ | 216,046 | | | $ | – | | | $ | 216,046 | |
Written options | | Written Options | | | (173,366 | ) | | | – | | | | (173,366 | ) |
| | | | $ | 42,680 | | | $ | – | | | $ | 42,680 | |
Portfolio Holdings Summary
Asset Type | | % of Net Assets | |
Exchange Traded Funds | | | 32.21 | % |
Purchased Options | | | 190.77 | |
U.S. Treasury Note | | | 23.28 | |
Total Investments | | | 246.26 | |
Written Options | | | (148.24 | ) |
Assets in Excess of Other Liabilities | | | 1.98 |
|
Net Assets | | | 100.00 | % |
The accompanying notes are an integral part of these financial statements.
Milliman 6-Month Buffered S&P 500 with Trigger Outcome Fund - May/Nov
Schedule of Investments
December 31, 2022
| | Shares | | | Value | |
EXCHANGE TRADED FUNDS - 33.19% | | | | | | | | |
iShares 0-3 Month Treasury Bond ETF (a) | | | 974 | | | $ | 97,537 | |
iShares iBoxx $ Investment Grade Corporate Bond ETF (a) | | | 687 | | | | 72,430 | |
SPDR Portfolio Intermediate Term Corporate Bond ETF (a) | | | 4,525 | | | | 144,031 | |
Vanguard Intermediate-Term Corporate Bond ETF (a) | | | 1,861 | | | | 144,246 | |
Vanguard Short-Term Treasury ETF (a) | | | 561 | | | | 32,437 | |
TOTAL EXCHANGE TRADED FUNDS (Cost $489,699) | | | | | | | 490,681 | |
| | Principal Amount | | | | |
U.S. TREASURY NOTE - 24.40% | | | | | | | | |
United States Treasury Note, 0.625%, 10/15/2024 (a) | | $ | 386,100 | | | | 360,838 | |
TOTAL U.S. TREASURY NOTE (Cost $361,198) | | | | | | | 360,838 | |
| | Contracts | | | Notional Amount | | | | |
PURCHASED OPTIONS - 137.30% (b)(c) | | | | | | | | | |
CALL OPTIONS - 137.26% | | | | | | | | | | | | |
S&P 500® Mini Index, Expires 5/10/2023, Strike Price $391.66 | | | 329 | | | $ | 12,631,955 | | | | 616,043 | |
S&P 500® Mini Index, Expires 5/10/2023, Strike Price $0.57 | | | 37 | | | | 1,420,615 | | | | 1,413,446 | |
| | | | | | | | | | | 2,029,489 | |
PUT OPTIONS - 0.04% | | | | | | | | | | | | |
S&P 500® Mini Index, Expires 5/10/2023, Strike Price $158.83 | | | 37 | | | | 1,420,615 | | | | 533 | |
| | | | | | | | | | | 533 | |
TOTAL PURCHASED OPTIONS (Cost $2,423,607) | | | | | | | | | | | 2,030,022 | |
| | | | | | | | | | | | |
Total Investments (Cost $3,274,504) - 194.89% | | | | | | | | | | | 2,881,541 | |
Liabilities in Excess of Other Assets - (94.89)% | | | | | | | | | | | (1,402,989 | ) |
TOTAL NET ASSETS - 100.00% | | | | | | | | | | $ | 1,478,552 | |
Percentages are stated as a percent of net assets.
| (a) | All or a portion of each of these securities is segregated as collateral for written options. The aggregate value of the securities segregated as collateral for written options is $851,519. |
| (c) | Purchased option contracts are held in connection with corresponding written option contracts. |
SCHEDULE OF OPTIONS WRITTEN
December 31, 2022
Description | | Expiration | | | Strike Price | | | Contracts | | | Notional Amount | | | Value | |
CALL OPTIONS | | | | | | | | | | | | | | | | | | |
S&P 500® Mini Index | | 5/10/2023 | | | $ | 395.62 | | | 329 | | | $ | (12,631,955 | ) | | $ | (548,017 | ) |
S&P 500® Mini Index | | 5/10/2023 | | | $ | 158.83 | | | 37 | | | | (1,420,615 | ) | | | (837,220 | ) |
| | | | | | | | | | | | | | | | | (1,385,237 | ) |
PUT OPTIONS | | | | | | | | | | | | | | | | | | |
S&P 500® Mini Index | | 5/10/2023 | | | $ | 356.05 | | | 37 | | | | (1,420,615 | ) | | | (35,766 | ) |
| | | | | | | | | | | | | | | | | (35,766 | ) |
TOTAL OPTIONS WRITTEN (Premiums Received $1,808,335) | | | | | | | | | | | | | | | | $ | (1,421,003 | ) |
The accompanying notes are an integral part of these financial statements.
Milliman 6-Month Buffered S&P 500 with Trigger Outcome Fund - May/Nov
Schedule of Investments (Concluded)
December 31, 2022
The following is a summary of the fair valuations according to the inputs used as of December 31, 2022 in valuing the Fund’s assets and liabilities (see Note 2 in Notes to Financial Statements):
| | Level 1 | | | Level 2 | | | Level 3 | | | Total | |
Assets | | | | | | | | | | | | | | | | |
Purchased Options | | $ | – | | | $ | 2,030,022 | | | $ | – | | | $ | 2,030,022 | |
Exchange Traded Funds | | | 490,681 | | | | – | | | | – | | | | 490,681 | |
U.S. Treasury Note | | | – | | | | 360,838 | | | | – | | | | 360,838 | |
Total Assets | | $ | 490,681 | | | $ | 2,390,860 | | | $ | – | | | $ | 2,881,541 | |
Liabilities | | | | | | | | | | | | | | | | |
Options Written | | $ | – | | | $ | 1,421,003 | | | $ | – | | | $ | 1,421,003 | |
Total Liabilities | | $ | – | | | $ | 1,421,003 | | | $ | – | | | $ | 1,421,003 | |
The following tables summarize derivatives held by the Fund and their impact on the Fund's results of operations (see Note 3 in Notes to Financial Statements).
The location and value of derivative instruments (categorized by risk exposure) on the Statement of Assets and Liabilities as of December 31, 2022, was as follows:
| | Location | | Equity Risk | | | Interest Rate Risk | | | Total | |
Assets - Purchased options | | Investments, at value | | $ | 2,030,022 | | | $ | – | | | $ | 2,030,022 | |
Liabilities - Written options | | Options written, at value | | $ | 1,421,003 | | | $ | – | | | $ | 1,421,003 | |
The location and effect of derivative instruments (categorized by risk exposure) on the Statement of Operations for the period ended December 31, 2022, was as follows:
| | Change in Unrealized Appreciation/(Depreciation) on Derivatives Recognized in Income |
| | Location | | Equity Risk | | | Interest Rate Risk | | | Total | |
Purchased options | | Investments | | $ | (393,584 | ) | | $ | – | | | $ | (393,584 | ) |
Written options | | Written Options | | | 387,332 | | | | – | | | | 387,332 | |
| | | | $ | (6,252 | ) | | $ | – | | | $ | (6,252 | ) |
Portfolio Holdings Summary
Asset Type | | % of Net Assets | |
Exchange Traded Funds | | | 33.19 | % |
Purchased Options | | | 137.30 | |
U.S. Treasury Note | | | 24.40 | |
Total Investments | | | 194.89 | |
Written Options | | | (96.10 | ) |
Assets in Excess of Other Liabilities | | | 1.21 |
|
Net Assets | | | 100.00 | % |
The accompanying notes are an integral part of these financial statements.
Milliman 6-Month Buffered S&P 500 with Trigger Outcome Fund - Jun/Dec
Schedule of Investments
December 31, 2022
| | Shares | | | Value | |
EXCHANGE TRADED FUNDS - 33.22% | | | | | | | | |
iShares 0-3 Month Treasury Bond ETF (a) | | | 660 | | | $ | 66,092 | |
iShares iBoxx $ Investment Grade Corporate Bond ETF (a) | | | 448 | | | | 47,233 | |
SPDR Portfolio Intermediate Term Corporate Bond ETF (a) | | | 3,034 | | | | 96,573 | |
Vanguard Intermediate-Term Corporate Bond ETF (a) | | | 1,237 | | | | 95,880 | |
Vanguard Short-Term Treasury ETF (a) | | | 381 | | | | 22,029 | |
TOTAL EXCHANGE TRADED FUNDS (Cost $331,959) | | | | | | | 327,807 | |
| | Principal Amount | | | | |
U.S. TREASURY NOTE - 24.70% | | | | | | | | |
United States Treasury Note, 0.750%, 12/31/2023 (a) | | $ | 253,500 | | | | 243,738 | |
TOTAL U.S. TREASURY NOTE (Cost $243,784) | | | | | | | 243,738 | |
| | Contracts | | | Notional Amount | | | | |
PURCHASED OPTIONS - 140.11% (b)(c) | | | | | | | | | | | | |
CALL OPTIONS - 140.05% | | | | | | | | | | | | |
S&P 500® Mini Index, Expires 6/12/2023, Strike Price $395.05 | | | 213 | | | $ | 8,178,135 | | | | 428,230 | |
S&P 500® Mini Index, Expires 6/12/2023, Strike Price $0.58 | | | 25 | | | | 959,875 | | | | 953,832 | |
| | | | | | | | | | | 1,382,062 | |
PUT OPTIONS - 0.06% | | | | | | | | | | | | |
S&P 500® Mini Index, Expires 6/12/2023, Strike Price $160.20 | | | 25 | | | | 959,875 | | | | 641 | |
| | | | | �� | | | | | | 641 | |
TOTAL PURCHASED OPTIONS (Cost $1,579,450) | | | | | | | | | | | 1,382,703 | |
| | | | | | | | | | | | |
Total Investments (Cost $2,155,193) - 198.03% | | | | | | | | | | | 1,954,248 | |
Liabilities in Excess of Other Assets - (98.03)% | | | | | | | | | | | (967,428 | ) |
TOTAL NET ASSETS - 100.00% | | | | | | | | | | $ | 986,820 | |
Percentages are stated as a percent of net assets.
| (a) | All or a portion of each of these securities is segregated as collateral for written options. The aggregate value of the securities segregated as collateral for written options is $571,545. |
| (c) | Purchased option contracts are held in connection with corresponding written option contracts. |
SCHEDULE OF OPTIONS WRITTEN
December 31, 2022
Description | | Expiration | | | Strike Price | | | Contracts | | | Notional Amount | | | Value | |
CALL OPTIONS | | | | | | | | | | | | | | | | | | |
S&P 500® Mini Index | | 6/12/2023 | | | $ | 399.04 | | | 213 | | | $ | (8,178,135 | ) | | $ | (384,910 | ) |
S&P 500® Mini Index | | 6/12/2023 | | | $ | 160.20 | | | 25 | | | | (959,875 | ) | | | (562,720 | ) |
| | | | | | | | | | | | | | | | | (947,630 | ) |
PUT OPTIONS | | | | | | | | | | | | | | | | | | |
S&P 500® Mini Index | | 6/12/2023 | | | $ | 359.13 | | | 25 | | | | (959,875 | ) | | | (31,103 | ) |
| | | | | | | | | | | | | | | | | (31,103 | ) |
TOTAL OPTIONS WRITTEN (Premiums Received $1,165,270) | | | | | | | | | | | | | | | | $ | (978,733 | ) |
The accompanying notes are an integral part of these financial statements.
Milliman 6-Month Buffered S&P 500 with Trigger Outcome Fund - Jun/Dec
Schedule of Investments (Concluded)
December 31, 2022
The following is a summary of the fair valuations according to the inputs used as of December 31, 2022 in valuing the Fund’s assets and liabilities (see Note 2 in Notes to Financial Statements):
| | Level 1 | | | Level 2 | | | Level 3 | | | Total | |
Assets | | | | | | | | | | | | | | | | |
Purchased Options | | $ | – | | | $ | 1,382,703 | | | $ | – | | | $ | 1,382,703 | |
Exchange Traded Funds | | | 327,807 | | | | – | | | | – | | | | 327,807 | |
U.S. Treasury Note | | | – | | | | 243,738 | | | | – | | | | 243,738 | |
Total Assets | | $ | 327,807 | | | $ | 1,626,441 | | | $ | – | | | $ | 1,954,248 | |
Liabilities | | | | | | | | | | | | | | | | |
Options Written | | $ | – | | | $ | 978,733 | | | $ | – | | | $ | 978,733 | |
Total Liabilities | | $ | – | | | $ | 978,733 | | | $ | – | | | $ | 978,733 | |
The following tables summarize derivatives held by the Fund and their impact on the Fund's results of operations (see Note 3 in Notes to Financial Statements).
The location and value of derivative instruments (categorized by risk exposure) on the Statement of Assets and Liabilities as of December 31, 2022, was as follows:
| | Location | | Equity Risk | | | Interest Rate Risk | | | Total | |
Assets - Purchased options | | Investments, at value | | $ | 1,382,703 | | | $ | – | | | $ | 1,382,703 | |
Liabilities - Written options | | Options written, at value | | $ | 978,733 | | | $ | – | | | $ | 978,733 | |
The location and effect of derivative instruments (categorized by risk exposure) on the Statement of Operations for the period ended December 31, 2022, was as follows:
| | Change in Unrealized Appreciation/(Depreciation) on Derivatives Recognized in Income | |
| | Location | | Equity Risk | | | Interest Rate Risk | | | Total | |
Purchased options | | Investments | | $ | (196,748 | ) | | $ | – | | | $ | (196,748 | ) |
Written options | | Written Options | | | 186,537 | | | | – | | | | 186,537 | |
| | | | $ | (10,211 | ) | | $ | – | | | $ | (10,211 | ) |
Portfolio Holdings Summary
Asset Type | | % of Net Assets | |
Exchange Traded Funds | | | 33.22 | % |
Purchased Options | | | 140.11 | |
U.S. Treasury Note | | | 24.70 | |
Total Investments | | | 198.03 | |
Written Options | | | (99.17 | ) |
Assets in Excess of Other Liabilities | | | 1.14 |
|
Net Assets | | | 100.00 | % |
The accompanying notes are an integral part of these financial statements.
Milliman Variable Insurance Trust
Statements of Assets and Liabilities
December 31, 2022
| | | Milliman 6-Month Buffered S&P 500 with Par Upy Outcome Fund – Jan/Jul | | | Milliman 6-Month Buffered S&P 500 with Par Up Outcome Fund – Feb/Aug | | | Milliman 6-Month Buffered S&P 500 with Par Up Outcome Fund – Mar/Sep | | | Milliman 6-Month Buffered S&P 500 with Par Up Outcome Fund – Apr/Oct | |
| Assets: | | | | | | | | | | | | |
| Investments, at value (a) | | $ | 1,434,800 | | | $ | 2,210,447 | | | $ | 1,389,851 | | | $ | 1,810,134 | |
| Cash and cash equivalents | | | 287,461 | | | | 444,815 | | | | 311,501 | | | | 30,208 | |
| Dividends and interest receivable | | | 898 | | | | 1,366 | | | | 956 | | | | 460 | |
| Due from Advisor | | | 3,192 | | | | 4,236 | | | | 3,343 | | | | 2,637 | |
| Deposits at broker for written options | | | 6,537 | | | | – | | | | 79 | | | | – | |
| Deferred offering costs | | | 519 | | | | 2,100 | | | | 1,368 | | | | 2,237 | |
| Total Assets | | | 1,733,407 | | | | 2,662,964 | | | | 1,707,098 | | | | 1,845,676 | |
| | | | | | | | | | | | | | | | | |
| Liabilities: | | | | | | | | | | | | | | | | |
| Options written, at value (b) | | | 774,807 | | | | 1,217,606 | | | | 697,644 | | | | 705,068 | |
| Payable for fund shares redeemed | | | 5 | | | | 21 | | | | 4 | | | | 8 | |
| Distribution fees payable | | | 597 | | | | 897 | | | | 617 | | | | 699 | |
| Payable to Trustees | | | 450 | | | | 316 | | | | 380 | | | | 407 | |
| Other liabilities | | | 27,699 | | | | 27,795 | | | | 27,500 | | | | 28,039 | |
| Total Liabilities | | | 803,558 | | | | 1,246,635 | | | | 726,145 | | | | 734,221 | |
| Net Assets | | $ | 929,849 | | | $ | 1,416,329 | | | $ | 980,953 | | | $ | 1,111,455 | |
| | | | | | | | | | | | | | | | | |
| Net Assets Consist of: | | | | | | | | | | | | | | | | |
| Paid-in capital | | $ | 1,158,376 | | | $ | 1,705,821 | | | $ | 1,138,542 | | | $ | 1,265,320 | |
| Total distributable earnings/(accumulated deficit) | | | (228,527 | ) | | | (289,492 | ) | | | (157,589 | ) | | | (153,865 | ) |
| Net Assets | | $ | 929,849 | | | $ | 1,416,329 | | | $ | 980,953 | | | $ | 1,111,455 | |
| | | | | | | | | | | | | | | | | |
| Class 3 | | | | | | | | | | | | | | | | |
| Net assets | | $ | 929,849 | | | $ | 1,416,329 | | | $ | 980,953 | | | $ | 1,111,455 | |
| Shares of beneficial interest outstanding (unlimited shares authorized with par value of $0.001 per share) | | | 118,534 | | | | 172,769 | | | | 113,507 | | | | 126,413 | |
| Net asset value, offering price and redemption price per share | | $ | 7.84 | | | $ | 8.20 | | | $ | 8.64 | | | $ | 8.79 | |
| | | | | | | | | | | | | | | | | |
(a) | Cost of investments | | $ | 1,465,386 | | | $ | 2,299,438 | | | $ | 1,491,591 | | | $ | 1,709,823 | |
(b) | remiums received | | | 727,763 | | | | 1,127,401 | | | | 730,117 | | | | 658,517 | |
The accompanying notes are an integral part of these financial statements.
Milliman Variable Insurance Trust
Statements of Assets and Liabilities
December 31, 2022
| | | Milliman 6-Month Buffered S&P 500 with Par Up Outcome Fund – May/Nov | | | Milliman 6-Month Buffered S&P 500 with Par Up Outcome Fund – Jun/Dec | | | Milliman 6-Month Parred Down S&P 500 with Par Up Outcome Fund – Jan/Jul | | | Milliman 6-Month Parred Down S&P 500 with Par Up Outcome Fund – Feb/Aug | |
| Assets: | | | | | | | | | | | | |
| Investments, at value (a) | | $ | 2,489,094 | | | $ | 1,747,714 | | | $ | 1,204,846 | | | $ | 1,867,735 | |
| Cash and cash equivalents | | | 35,767 | | | | 18,559 | | | | 155,217 | | | | 389,572 | |
| Dividends and interest receivable | | | 1,049 | | | | 394 | | | | 516 | | | | 1,195 | |
| Due from Advisor | | | 3,342 | | | | 3,121 | | | | 3,352 | | | | 4,576 | |
| Deposits at broker for written options | | | – | | | | – | | | | 89,653 | | | | – | |
| Deferred offering costs | | | 2,852 | | | | 3,276 | | | | 519 | | | | 2,099 | |
| Total Assets | | | 2,532,104 | | | | 1,773,064 | | | | 1,454,103 | | | | 2,265,177 | |
| | | | | | | | | | | | | | | | | |
| Liabilities: | | | | | | | | | | | | | | | | |
| Options written, at value (b) | | | 943,943 | | | | 665,043 | | | | 656,618 | | | | 1,059,023 | |
| Payable for fund shares redeemed | | | 22 | | | | 4 | | | | – | | | | 14 | |
| Distribution fees payable | | | 811 | | | | 672 | | | | 494 | | | | 755 | |
| Payable to Trustees | | | 382 | | | | 311 | | | | 224 | | | | 357 | |
| Other liabilities | | | 29,145 | | | | 29,002 | | | | 27,231 | | | | 29,159 | |
| Total Liabilities | | | 974,303 | | | | 695,032 | | | | 684,567 | | | | 1,089,308 | |
| Net Assets | | $ | 1,557,801 | | | $ | 1,078,032 | | | $ | 769,536 | | | $ | 1,175,869 | |
| | | | | | | | | | | | | | | | | |
| Net Assets Consist of: | | | | | | | | | | | | | | | | |
| Paid-in capital | | $ | 1,683,266 | | | $ | 1,126,706 | | | $ | 997,961 | | | $ | 1,460,185 | |
| Total distributable earnings/(accumulated deficit) | | | (125,465 | ) | | | (48,674 | ) | | | (228,425 | ) | | | (284,316 | ) |
| Net Assets | | $ | 1,557,801 | | | $ | 1,078,032 | | | $ | 769,536 | | | $ | 1,175,869 | |
| | | | | | | | | | | | | | | | | |
| Class 3 | | | | | | | | | | | | | | | | |
| Net assets | | $ | 1,557,801 | | | $ | 1,078,032 | | | $ | 769,536 | | | $ | 1,175,869 | |
| Shares of beneficial interest outstanding (unlimited shares authorized with par value of $0.001 per share) | | | 171,519 | | | | 113,214 | | | | 100,001 | | | | 151,750 | |
| Net asset value, offering price and redemption price per share | | $ | 9.08 | | | $ | 9.52 | | | $ | 7.70 | | | $ | 7.75 | |
| | | | | | | | | | | | | | | | | |
(a) | Cost of investments | | $ | 2,559,235 | | | $ | 1,794,417 | | | $ | 1,233,702 | | | $ | 1,940,376 | |
(b) | Premiums received | | | 987,579 | | | | 690,243 | | | | 616,988 | | | | 950,640 | |
The accompanying notes are an integral part of these financial statements.
Milliman Variable Insurance Trust
Statements of Assets and Liabilities
December 31, 2022
| | | Milliman 6-Month Parred Down S&P 500 with Par Up Outcome Fund – Mar/Sep | | | Milliman 6-Month Parred Down S&P 500 with Par Up Outcome Fund – Apr/Oct | | | Milliman 6-Month Parred Down S&P 500 with Par Up Outcome Fund – May/Nov | | | Milliman 6-Month Parred Down S&P 500 with Par Up Outcome Fund - Jun/Dec | |
| Assets: | | | | | | | | | | | | |
| Investments, at value (a) | | $ | 1,218,741 | | | $ | 1,386,076 | | | $ | 1,395,130 | | | $ | 1,495,765 | |
| Cash and cash equivalents | | | 204,780 | | | | 41,952 | | | | 51,915 | | | | 52,495 | |
| Dividends and interest receivable | | | 659 | | | | 416 | | | | 470 | | | | 403 | |
| Due from Advisor | | | 3,678 | | | | 2,773 | | | | 3,685 | | | | 3,359 | |
| Deposits at broker for written options | | | 59,273 | | | | 170 | | | | 110 | | | | 79 | |
| Deferred offering costs | | | 1,368 | | | | 2,237 | | | | 2,902 | | | | 3,262 | |
| Total Assets | | | 1,488,499 | | | | 1,433,624 | | | | 1,454,212 | | | | 1,555,363 | |
| | | | | | | | | | | | | | | | | |
| Liabilities: | | | | | | | | | | | | | | | | |
| Options written, at value (b) | | | 625,238 | | | | 538,155 | | | | 523,677 | | | | 572,576 | |
| Distribution fees payable | | | 531 | | | | 547 | | | | 570 | | | | 592 | |
| Payable to Trustees | | | 193 | | | | 153 | | | | 150 | | | | 206 | |
| Other liabilities | | | 26,802 | | | | 26,617 | | | | 28,031 | | | | 27,711 | |
| Total Liabilities | | | 652,764 | | | | 565,472 | | | | 552,428 | | | | 601,085 | |
| Net Assets | | $ | 835,735 | | | $ | 868,152 | | | $ | 901,784 | | | $ | 954,278 | |
| | | | | | | | | | | | | | | | | |
| Net Assets Consist of: | | | | | | | | | | | | | | | | |
| Paid-in capital | | $ | 999,711 | | | $ | 1,001,580 | | | $ | 1,001,990 | | | $ | 1,002,395 | |
| Total distributable earnings/(accumulated deficit) | | | (163,976 | ) | | | (133,428 | ) | | | (100,206 | ) | | | (48,117 | ) |
| Net Assets | | $ | 835,735 | | | $ | 868,152 | | | $ | 901,784 | | | $ | 954,278 | |
| | | | | | | | | | | | | | | | | |
| Class 3 | | | | | | | | | | | | | | | | |
| Net assets | | $ | 835,735 | | | $ | 868,152 | | | $ | 901,784 | | | $ | 954,278 | |
| Shares of beneficial interest outstanding (unlimited shares authorized with par value of $0.001 per share) | | | 100,001 | | | | 100,182 | | | | 100,221 | | | | 100,289 | |
| Net asset value, offering price and redemption price per share | | $ | 8.36 | | | $ | 8.67 | | | $ | 9.00 | | | $ | 9.52 | |
| | | | | | | | | | | | | | | | | |
(a) | Cost of investments | | $ | 1,307,771 | | | $ | 1,310,462 | | | $ | 1,420,454 | | | $ | 1,535,369 | |
(b) | Premiums received | | | 641,974 | | | | 497,329 | | | | 536,875 | | | | 591,825 | |
The accompanying notes are an integral part of these financial statements.
Milliman Variable Insurance Trust
Statements of Assets and Liabilities
December 31, 2022
| | | Milliman 1-Year Buffered S&P 500 with Spread Outcome Fund – Jan | | | Milliman 1-Year Buffered S&P 500 with Spread Outcome Fund – Feb | | | Milliman 1-Year Buffered S&P 500 with Spread Outcome Fund – Mar | | | Milliman 1-Year Buffered S&P 500 with Spread Outcome Fund – Apr | |
| Assets: | | | | | | | | | | | | |
| Investments, at value (a) | | $ | 1,558,883 | | | $ | 1,510,908 | | | $ | 1,528,251 | | | $ | 1,421,124 | |
| Cash and cash equivalents | | | 198,138 | | | | 221,220 | | | | 239,861 | | | | 251,226 | |
| Dividends and interest receivable | | | 627 | | | | 693 | | | | 746 | | | | 800 | |
| Due from Advisor | | | 3,024 | | | | 3,367 | | | | 4,146 | | | | 3,604 | |
| Deposits at broker for written options | | | 97,339 | | | | 83,870 | | | | 51,319 | | | | 64,295 | |
| Deferred offering costs | | | 486 | | | | 1,991 | | | | 1,253 | | | | 1,953 | |
| Total Assets | | | 1,858,497 | | | | 1,822,049 | | | | 1,825,576 | | | | 1,743,002 | |
| | | | | | | | | | | | | | | | | |
| Liabilities: | | | | | | | | | | | | | | | | |
| Options written, at value (b) | | | 989,459 | | | | 922,120 | | | | 915,335 | | | | 813,441 | |
| Payable for fund shares redeemed | | | – | | | | – | | | | – | | | | 1 | |
| Distribution fees payable | | | 528 | | | | 542 | | | | 553 | | | | 564 | |
| Payable to Trustees | | | 171 | | | | 171 | | | | 128 | | | | 183 | |
| Other liabilities | | | 27,136 | | | | 26,956 | | | | 26,886 | | | | 27,160 | |
| Total Liabilities | | | 1,017,294 | | | | 949,789 | | | | 942,902 | | | | 841,349 | |
| Net Assets | | $ | 841,203 | | | $ | 872,260 | | | $ | 882,674 | | | $ | 901,653 | |
| | | | | | | | | | | | | | | | | |
| Net Assets Consist of: | | | | | | | | | | | | | | | | |
| Paid-in capital | | $ | 998,636 | | | $ | 999,439 | | | $ | 1,000,011 | | | $ | 1,030,521 | |
| Total distributable earnings/(accumulated deficit) | | | (157,433 | ) | | | (127,179 | ) | | | (117,337 | ) | | | (128,868 | ) |
| Net Assets | | $ | 841,203 | | | $ | 872,260 | | | $ | 882,674 | | | $ | 901,653 | |
| | | | | | | | | | | | | | | | | |
| Class 3 | | | | | | | | | | | | | | | | |
| Net assets | | $ | 841,203 | | | $ | 872,260 | | | $ | 882,674 | | | $ | 901,653 | |
| Shares of beneficial interest outstanding (unlimited shares authorized with par value of $0.001 per share) | | | 100,001 | | | | 100,001 | | | | 100,001 | | | | 103,130 | |
| Net asset value, offering price and redemption price per share | | $ | 8.41 | | | $ | 8.72 | | | $ | 8.83 | | | $ | 8.74 | |
| | | | | | | | | | | | | | | | | |
(a) | Cost of investments | | $ | 1,504,230 | | | $ | 1,471,780 | | | $ | 1,527,730 | | | $ | 1,529,105 | |
(b) | Premiums received | | | 777,373 | | | | 755,813 | | | | 797,283 | | | | 792,213 | |
The accompanying notes are an integral part of these financial statements.
Milliman Variable Insurance Trust
Statements of Assets and Liabilities
December 31, 2022
| | | Milliman 1-Year Buffered S&P 500 with Spread Outcome Fund – May | | | Milliman 1-Year Buffered S&P 500 with Spread Outcome Fund – Jun | | | Milliman 1-Year Buffered S&P 500 with Spread Outcome Fund – Jul | | | Milliman 1-Year Buffered S&P 500 with Spread Outcome Fund – Aug | |
| Assets: | | | | | | | | | | | | |
| Investments, at value (a) | | $ | 1,450,451 | | | $ | 1,493,518 | | | $ | 1,518,286 | | | $ | 1,435,039 | |
| Cash and cash equivalents | | | 290,560 | | | | 287,970 | | | | 297,968 | | | | 256,021 | |
| Dividends and interest receivable | | | 903 | | | | 883 | | | | 913 | | | | 813 | |
| Due from Advisor | | | 4,133 | | | | 4,054 | | | | 4,464 | | | | 4,645 | |
| Deposits at broker for written options | | | 5,904 | | | | 133 | | | | 134 | | | | 34,385 | |
| Deferred offering costs | | | 2,631 | | | | 2,852 | | | | 3,747 | | | | 4,242 | |
| Total Assets | | | 1,754,582 | | | | 1,789,410 | | | | 1,825,512 | | | | 1,735,145 | |
| | | | | | | | | | | | | | | | | |
| Liabilities: | | | | | | | | | | | | | | | | |
| Options written, at value (b) | | | 789,794 | | | | 802,693 | | | | 820,740 | | | | 800,168 | |
| Distribution fees payable | | | 592 | | | | 608 | | | | 617 | | | | 573 | |
| Payable to Trustees | | | 140 | | | | 144 | | | | 168 | | | | 208 | |
| Other liabilities | | | 28,144 | | | | 27,856 | | | | 27,430 | | | | 25,489 | |
| Total Liabilities | | | 818,670 | | | | 831,301 | | | | 848,955 | | | | 826,438 | |
| Net Assets | | $ | 935,912 | | | $ | 958,109 | | | $ | 976,557 | | | $ | 908,707 | |
| | | | | | | | | | | | | | | | | |
| Net Assets Consist of: | | | | | | | | | | | | | | | | |
| Paid-in capital | | $ | 1,001,316 | | | $ | 1,001,747 | | | $ | 1,014,605 | | | $ | 1,007,845 | |
| Total distributable earnings/(accumulated deficit) | | | (65,404 | ) | | | (43,638 | ) | | | (38,048 | ) | | | (99,138 | ) |
| Net Assets | | $ | 935,912 | | | $ | 958,109 | | | $ | 976,557 | | | $ | 908,707 | |
| | | | | | | | | | | | | | | | | |
| Class 3 | | | | | | | | | | | | | | | | |
| Net assets | | $ | 935,912 | | | $ | 958,109 | | | $ | 976,557 | | | $ | 908,707 | |
| Shares of beneficial interest outstanding (unlimited shares authorized with par value of $0.001 per share) | | | 100,140 | | | | 100,181 | | | | 101,462 | | | | 100,804 | |
| Net asset value, offering price and redemption price per share | | $ | 9.35 | | | $ | 9.56 | | | $ | 9.62 | | | $ | 9.01 | |
| | | | | | | | | | | | | | | | | |
(a) | Cost of investments | | $ | 1,519,235 | | | $ | 1,523,655 | | | $ | 1,516,879 | | | $ | 1,504,108 | |
(b) | Premiums received | | | 792,821 | | | | 788,831 | | | | 787,421 | | | | 769,764 | |
The accompanying notes are an integral part of these financial statements.
Milliman Variable Insurance Trust
Statements of Assets and Liabilities
December 31, 2022
| | | Milliman 1-Year Buffered S&P 500 with Spread Outcome Fund – Sep | | | Milliman 1-Year Buffered S&P 500 with Spread Outcome Fund – Oct | | | Milliman 1-Year Buffered S&P 500 with Spread Outcome Fund – Nov | | | Milliman 1-Year Buffered S&P 500 with Spread Outcome Fund – Dec | |
| Assets: | | | | | | | | | | | | |
| Investments, at value (a) | | $ | 1,388,528 | | | $ | 1,720,119 | | | $ | 1,582,797 | | | $ | 1,574,334 | |
| Cash and cash equivalents | | | 285,334 | | | | 35,510 | | | | 22,420 | | | | 12,405 | |
| Dividends and interest receivable | | | 893 | | | | 437 | | | | 400 | | | | 44 | |
| Due from Advisor | | | – | | | | 1,505 | | | | 3,784 | | | | 5,733 | |
| Deposits at broker for written options | | | 12,117 | | | | 54 | | | | 70 | | | | 85 | |
| Deferred offering costs | | | 3,441 | | | | 4,278 | | | | 4,429 | | | | 5,032 | |
| Total Assets | | | 1,690,313 | | | | 1,761,903 | | | | 1,613,900 | | | | 1,597,633 | |
| | | | | | | | | | | | | | | | | |
| Liabilities: | | | | | | | | | | | | | | | | |
| Options written, at value (b) | | | 732,565 | | | | 679,275 | | | | 616,470 | | | | 618,155 | |
| Payable to Adviser | | | 602 | | | | – | | | | – | | | | – | |
| Distribution fees payable | | | 590 | | | | 592 | | | | 344 | | | | 120 | |
| Payable to Trustees | | | 234 | | | | 212 | | | | 139 | | | | 69 | |
| Other liabilities | | | 21,756 | | | | 19,337 | | | | 14,918 | | | | 11,043 | |
| Total Liabilities | | | 755,747 | | | | 699,416 | | | | 631,871 | | | | 629,387 | |
| Net Assets | | $ | 934,566 | | | $ | 1,062,487 | | | $ | 982,029 | | | $ | 968,246 | |
| | | | | | | | | | | | | | | | | |
| Net Assets Consist of: | | | | | | | | | | | | | | | | |
| Paid-in capital | | $ | 1,001,895 | | | $ | 1,065,502 | | | $ | 1,001,851 | | | $ | 1,000,928 | |
| Total distributable earnings/(accumulated deficit) | | | (67,329 | ) | | | (3,015 | ) | | | (19,822 | ) | | | (32,682 | ) |
| Net Assets | | $ | 934,566 | | | $ | 1,062,487 | | | $ | 982,029 | | | $ | 968,246 | |
| | | | | | | | | | | | | | | | | |
| Class 3 | | | | | | | | | | | | | | | | |
| Net assets | | $ | 934,566 | | | $ | 1,062,487 | | | $ | 982,029 | | | $ | 968,246 | |
| Shares of beneficial interest outstanding (unlimited shares authorized with par value of $0.001 per share) | | | 100,202 | | | | 106,590 | | | | 100,189 | | | | 100,096 | |
| Net asset value, offering price and redemption price per share | | $ | 9.33 | | | $ | 9.97 | | | $ | 9.80 | | | $ | 9.67 | |
| | | | | | | | | | | | | | | | | |
(a) | Cost of investments | | $ | 1,484,219 | | | $ | 1,626,827 | | | $ | 1,633,128 | | | $ | 1,639,773 | |
(b) | Premiums received | | | 760,576 | | | | 645,557 | | | | 646,863 | | | | 650,763 | |
The accompanying notes are an integral part of these financial statements.
Milliman Variable Insurance Trust
Statements of Assets and Liabilities
December 31, 2022
| | | Milliman 1-Year Floored S&P 500 with Par Up Outcome Fund – Jan | | | Milliman 1-Year Floored S&P 500 with Par Up Outcome Fund – Feb | | | Milliman 1-Year Floored S&P 500 with Par Up Outcome Fund – Mar | | | Milliman 1-Year Floored S&P 500 with Par Up Outcome Fund – Apr | |
| Assets: | | | | | | | | | | | | |
| Investments, at value (a) | | $ | 1,638,211 | | | $ | 1,560,683 | | | $ | 1,559,550 | | | $ | 1,532,049 | |
| Cash and cash equivalents | | | 173,747 | | | | 179,436 | | | | 209,027 | | | | 247,522 | |
| Dividends and interest receivable | | | 547 | | | | 576 | | | | 692 | | | | 798 | |
| Due from Advisor | | | 3,102 | | | | 3,427 | | | | 4,159 | | | | 3,819 | |
| Deposits at broker for written options | | | 122,560 | | | | 125,884 | | | | 85,571 | | | | 69,527 | |
| Deferred offering costs | | | 486 | | | | 1,990 | | | | 1,253 | | | | 1,953 | |
| Total Assets | | | 1,938,653 | | | | 1,871,996 | | | | 1,860,252 | | | | 1,855,668 | |
| | | | | | | | | | | | | | | | | |
| Liabilities: | | | | | | | | | | | | | | | | |
| Options written, at value (b) | | | 1,091,925 | | | | 1,013,702 | | | | 981,602 | | | | 923,140 | |
| Payable for fund shares redeemed | | | – | | | | – | | | | – | | | | 2 | |
| Distribution fees payable | | | 518 | | | | 529 | | | | 546 | | | | 577 | |
| Payable to Trustees | | | 169 | | | | 168 | | | | 138 | | | | 158 | |
| Other liabilities | | | 27,323 | | | | 27,098 | | | | 27,140 | | | | 27,743 | |
| Total Liabilities | | | 1,119,935 | | | | 1,041,497 | | | | 1,009,426 | | | | 951,620 | |
| Net Assets | | $ | 818,718 | | | $ | 830,499 | | | $ | 850,826 | | | $ | 904,048 | |
| | | | | | | | | | | | | | | | | |
| Net Assets Consist of: | | | | | | | | | | | | | | | | |
| Paid-in capital | | $ | 998,706 | | | $ | 999,434 | | | $ | 1,000,010 | | | $ | 1,062,731 | |
| Total distributable earnings/(accumulated deficit) | | | (179,988 | ) | | | (168,935 | ) | | | (149,184 | ) | | | (158,683 | ) |
| Net Assets | | $ | 818,718 | | | $ | 830,499 | | | $ | 850,826 | | | $ | 904,048 | |
| | | | | | | | | | | | | | | | | |
| Class 3 | | | | | | | | | | | | | | | | |
| Net assets | | $ | 818,718 | | | $ | 830,499 | | | $ | 850,826 | | | $ | 904,048 | |
| Shares of beneficial interest outstanding (unlimited shares authorized with par value of $0.001 per share) | | | 100,001 | | | | 100,001 | | | | 100,001 | | | | 106,282 | |
| Net asset value, offering price and redemption price per share | | $ | 8.19 | | | $ | 8.30 | | | $ | 8.51 | | | $ | 8.51 | |
| | | | | | | | | | | | | | | | | |
(a) | Cost of investments | | $ | 1,533,439 | | | $ | 1,494,742 | | | $ | 1,550,757 | | | $ | 1,625,598 | |
(b) | Premiums received | | | 807,165 | | | | 778,826 | | | | 823,401 | | | | 857,660 | |
The accompanying notes are an integral part of these financial statements.
Milliman Variable Insurance Trust
Statements of Assets and Liabilities
December 31, 2022
| | | Milliman 1-Year Floored S&P 500 with Par Up Outcome Fund – May | | | Milliman 1-Year Floored S&P 500 with Par Up Outcome Fund – Jun | | | Milliman 1-Year Floored S&P 500 with Par Up Outcome Fund – Jul | | | Milliman 1-Year Floored S&P 500 with Par Up Outcome Fund – Aug | |
| Assets: | | | | | | | | | | | | |
| Investments, at value (a) | | $ | 1,471,657 | | | $ | 1,507,757 | | | $ | 1,531,421 | | | $ | 1,480,699 | |
| Cash and cash equivalents | | | 273,699 | | | | 292,413 | | | | 290,605 | | | | 255,756 | |
| Dividends and interest receivable | | | 876 | | | | 896 | | | | 890 | | | | 814 | |
| Due from Advisor | | | 4,172 | | | | 4,115 | | | | 4,458 | | | | 4,686 | |
| Deposits at broker for written options | | | 21,855 | | | | 133 | | | | 136 | | | | 33,090 | |
| Deferred offering costs | | | 2,631 | | | | 2,852 | | | | 3,747 | | | | 4,236 | |
| Total Assets | | | 1,774,890 | | | | 1,808,166 | | | | 1,831,257 | | | | 1,779,281 | |
| | | | | | | | | | | | | | | | | |
| Liabilities: | | | | | | | | | | | | | | | | |
| Options written, at value (b) | | | 826,971 | | | | 835,081 | | | | 850,746 | | | | 845,693 | |
| Distribution fees payable | | | 585 | | | | 601 | | | | 604 | | | | 576 | |
| Payable to Trustees | | | 149 | | | | 150 | | | | 175 | | | | 208 | |
| Other liabilities | | | 28,378 | | | | 28,046 | | | | 27,556 | | | | 25,649 | |
| Total Liabilities | | | 856,083 | | | | 863,878 | | | | 879,081 | | | | 872,126 | |
| Net Assets | | $ | 918,807 | | | $ | 944,288 | | | $ | 952,176 | | | $ | 907,155 | |
| | | | | | | | | | | | | | | | | |
| Net Assets Consist of: | | | | | | | | | | | | | | | | |
| Paid-in capital | | $ | 1,001,389 | | | $ | 1,001,879 | | | $ | 1,001,907 | | | $ | 1,001,949 | |
| Total distributable earnings/(accumulated deficit) | | | (82,582 | ) | | | (57,591 | ) | | | (49,731 | ) | | | (94,794 | ) |
| Net Assets | | $ | 918,807 | | | $ | 944,288 | | | $ | 952,176 | | | $ | 907,155 | |
| | | | | | | | | | | | | | | | | |
| Class 3 | | | | | | | | | | | | | | | | |
| Net assets | | $ | 918,807 | | | $ | 944,288 | | | $ | 952,176 | | | $ | 907,155 | |
| Shares of beneficial interest outstanding (unlimited shares authorized with par value of $0.001 per share) | | | 100,150 | | | | 100,197 | | | | 100,199 | | | | 100,214 | |
| Net asset value, offering price and redemption price per share | | $ | 9.17 | | | $ | 9.42 | | | $ | 9.50 | | | $ | 9.05 | |
| | | | | | | | | | | | | | | | | |
(a) | Cost of investments | | $ | 1,548,184 | | | $ | 1,551,570 | | | $ | 1,548,774 | | | $ | 1,529,571 | |
(b) | Premiums received | | | 820,579 | | | | 820,944 | | | | 818,010 | | | | 799,436 | |
The accompanying notes are an integral part of these financial statements.
Milliman Variable Insurance Trust
Statements of Assets and Liabilities
December 31, 2022
| | | Milliman 1-Year Floored S&P 500 with Par Up Outcome Fund – Sep | | | Milliman 1-Year Floored S&P 500 with Par Up Outcome Fund – Oct | | | Milliman 1-Year Floored S&P 500 with Par Up Outcome Fund – Nov | | | Milliman 1-Year Floored S&P 500 with Par Up Outcome Fund – Dec | |
| Assets: | | | | | | | | | | | | |
| Investments, at value (a) | | $ | 1,433,150 | | | $ | 1,714,690 | | | $ | 1,625,010 | | | $ | 2,015,418 | |
| Cash and cash equivalents | | | 292,493 | | | | 36,683 | | | | 22,576 | | | | 21,681 | |
| Dividends and interest receivable | | | 910 | | | | 440 | | | | 399 | | | | 191 | |
| Due from Advisor | | | – | | | | 1,540 | | | | 3,820 | | | | 5,708 | |
| Deposits at broker for written options | | | 7,261 | | | | 54 | | | | 70 | | | | – | |
| Deferred offering costs | | | 3,441 | | | | 4,278 | | | | 4,429 | | | | 5,033 | |
| Total Assets | | | 1,737,255 | | | | 1,757,685 | | | | 1,656,304 | | | | 2,048,031 | |
| | | | | | | | | | | | | | | | | |
| Liabilities: | | | | | | | | | | | | | | | | |
| Options written, at value (b) | | | 772,297 | | | | 702,123 | | | | 650,123 | | | | 809,868 | |
| Payable for fund shares redeemed | | | – | | | | – | | | | – | | | | 9 | |
| Payable to Adviser | | | 560 | | | | – | | | | – | | | | – | |
| Distribution fees payable | | | 598 | | | | 577 | | | | 347 | | | | 153 | |
| Payable to Trustees | | | 232 | | | | 212 | | | | 139 | | | | 69 | |
| Other liabilities | | | 21,887 | | | | 19,407 | | | | 14,982 | | | | 11,111 | |
| Total Liabilities | | | 795,574 | | | | 722,319 | | | | 665,591 | | | | 821,210 | |
| Net Assets | | $ | 941,681 | | | $ | 1,035,366 | | | $ | 990,713 | | | $ | 1,226,821 | |
| | | | | | | | | | | | | | | | | |
| Net Assets Consist of: | | | | | | | | | | | | | | | | |
| Paid-in capital | | $ | 1,002,004 | | | $ | 1,038,122 | | | $ | 1,001,846 | | | $ | 1,251,072 | |
| Total distributable earnings/(accumulated deficit) | | | (60,323 | ) | | | (2,756 | ) | | | (11,133 | ) | | | (24,251 | ) |
| Net Assets | | $ | 941,681 | | | $ | 1,035,366 | | | $ | 990,713 | | | $ | 1,226,821 | |
| | | | | | | | | | | | | | | | | |
| Class 3 | | | | | | | | | | | | | | | | |
| Net assets | | $ | 941,681 | | | $ | 1,035,366 | | | $ | 990,713 | | | $ | 1,226,821 | |
| Shares of beneficial interest outstanding (unlimited shares authorized with par value of $0.001 per share) | | | 100,212 | | | | 103,828 | | | | 100,187 | | | | 125,109 | |
| Net asset value, offering price and redemption price per share | | $ | 9.40 | | | $ | 9.97 | | | $ | 9.89 | | | $ | 9.81 | |
| | | | | | | | | | | | | | | | | |
(a) | Cost of investments | | $ | 1,509,044 | | | $ | 1,656,762 | | | $ | 1,653,777 | | | $ | 2,063,262 | |
(b) | Premiums received | | | 787,511 | | | | 676,580 | | | | 667,881 | | | | 833,141 | |
The accompanying notes are an integral part of these financial statements.
Milliman Variable Insurance Trust
Statements of Assets and Liabilities
December 31, 2022
| | | Milliman 1-Year Buffered S&P 500 & Nasdaq with Stacker Cap Outcome Fund - Jan | | | Milliman 1-Year Buffered S&P 500 & Nasdaq with Stacker Cap Outcome Fund - Feb | | | Milliman 1-Year Buffered S&P 500 & Nasdaq with Stacker Cap Outcome Fund - Mar | | | Milliman 1-Year Buffered S&P 500 & Nasdaq with Stacker Cap Outcome Fund - Apr | |
| Assets: | | | | | | | | | | | | |
| Investments, at value (a) | | $ | 1,555,871 | | | $ | 1,507,836 | | | $ | 1,529,064 | | | $ | 1,421,737 | |
| Cash and cash equivalents | | | 199,957 | | | | 222,198 | | | | 243,870 | | | | 256,893 | |
| Dividends and interest receivable | | | 633 | | | | 683 | | | | 769 | | | | 811 | |
| Due from Advisor | | | 3,090 | | | | 3,555 | | | | 4,270 | | | | 3,873 | |
| Deposits at broker for written options | | | 98,762 | | | | 84,696 | | | | 49,710 | | | | 62,856 | |
| Deferred offering costs | | | 486 | | | | 1,991 | | | | 1,255 | | | | 1,954 | |
| Total Assets | | | 1,858,799 | | | | 1,820,959 | | | | 1,828,938 | | | | 1,748,124 | |
| | | | | | | | | | | | | | | | | |
| Liabilities: | | | | | | | | | | | | | | | | |
| Options written, at value (b) | | | 987,496 | | | | 920,455 | | | | 917,315 | | | | 815,755 | |
| Payable for fund shares redeemed | | | – | | | | – | | | | – | | | | 1 | |
| Distribution fees payable | | | 527 | | | | 540 | | | | 557 | | | | 568 | |
| Payable to Trustees | | | 168 | | | | 169 | | | | 128 | | | | 177 | |
| Other liabilities | | | 27,947 | | | | 28,099 | | | | 27,955 | | | | 28,531 | |
| Total Liabilities | | | 1,016,138 | | | | 949,263 | | | | 945,955 | | | | 845,032 | |
| Net Assets | | $ | 842,661 | | | $ | 871,696 | | | $ | 882,983 | | | $ | 903,092 | |
| | | | | | | | | | | | | | | | | |
| Net Assets Consist of: | | | | | | | | | | | | | | | | |
| Paid-in capital | | $ | 998,673 | | | $ | 999,467 | | | $ | 1,000,010 | | | $ | 1,035,602 | |
| Total distributable earnings/(accumulated deficit) | | | (156,012 | ) | | | (127,771 | ) | | | (117,027 | ) | | | (132,510 | ) |
| Net Assets | | $ | 842,661 | | | $ | 871,696 | | | $ | 882,983 | | | $ | 903,092 | |
| | | | | | | | | | | | | | | | | |
| Class 3 | | | | | | | | | | | | | | | | |
| Net assets | | $ | 842,661 | | | $ | 871,696 | | | $ | 882,983 | | | $ | 903,092 | |
| Shares of beneficial interest outstanding (unlimited shares authorized with par value of $0.001 per share) | | | 100,001 | | | | 100,001 | | | | 100,001 | | | | 103,643 | |
| Net asset value, offering price and redemption price per share | | $ | 8.43 | | | $ | 8.72 | | | | 8.83 | | | $ | 8.71 | |
| | | | | | | | | | | | | | | | | |
(a) | Cost of investments | | $ | 1,612,547 | | | $ | 1,588,840 | | | $ | 1,653,719 | | | $ | 1,657,397 | |
(b) | Premiums received | | | 888,160 | | | | 873,688 | | | | 924,669 | | | | 918,562 | |
The accompanying notes are an integral part of these financial statements.
Milliman Variable Insurance Trust
Statements of Assets and Liabilities
December 31, 2022
| | | Milliman 1-Year Buffered S&P 500 & Nasdaq with Stacker Cap Outcome Fund - May | | | Milliman 1-Year Buffered S&P 500 & Nasdaq with Stacker Cap Outcome Fund - Jun | | | Milliman 1-Year Buffered S&P 500 & Nasdaq with Stacker Cap Outcome Fund - Jul | | | Milliman 1-Year Buffered S&P 500 & Nasdaq with Stacker Cap Outcome Fund - Aug | |
| Assets: | | | | | | | | | | | | |
| Investments, at value (a) | | $ | 1,474,984 | | | $ | 1,547,021 | | | $ | 1,569,277 | | | $ | 1,450,193 | |
| Cash and cash equivalents | | | 300,078 | | | | 290,016 | | | | 299,057 | | | | 260,314 | |
| Dividends and interest receivable | | | 920 | | | | 889 | | | | 934 | | | | 826 | |
| Due from Advisor | | | 4,231 | | | | 4,293 | | | | 4,609 | | | | 4,780 | |
| Deposits at broker for written options | | | 133 | | | | 133 | | | | 136 | | | | 27,805 | |
| Deferred offering costs | | | 2,625 | | | | 2,849 | | | | 3,827 | | | | 4,244 | |
| Total Assets | | | 1,782,971 | | | | 1,845,201 | | | | 1,877,840 | | | | 1,748,162 | |
| | | | | | | | | | | | | | | | | |
| Liabilities: | | | | | | | | | | | | | | | | |
| Options written, at value (b) | | | 804,404 | | | | 842,305 | | | | 872,232 | | | | 817,446 | |
| Distribution fees payable | | | 600 | | | | 615 | | | | 615 | | | | 571 | |
| Payable to Trustees | | | 141 | | | | 146 | | | | 175 | | | | 210 | |
| Other liabilities | | | 29,166 | | | | 28,821 | | | | 28,187 | | | | 26,149 | |
| Total Liabilities | | | 834,311 | | | | 871,887 | | | | 901,209 | | | | 844,376 | |
| Net Assets | | $ | 948,660 | | | $ | 973,314 | | | $ | 976,631 | | | $ | 903,786 | |
| | | | | | | | | | | | | | | | | |
| Net Assets Consist of: | | | | | | | | | | | | | | | | |
| Paid-in capital | | $ | 1,001,381 | | | $ | 1,001,800 | | | $ | 1,005,007 | | | $ | 1,004,292 | |
| Total distributable earnings/(accumulated deficit) | | | (52,721 | ) | | | (28,486 | ) | | | (28,376 | ) | | | (100,506 | ) |
| Net Assets | | $ | 948,660 | | | $ | 973,314 | | | $ | 976,631 | | | $ | 903,786 | |
| | | | | | | | | | | | | | | | | |
| Class 3 | | | | | | | | | | | | | | | | |
| Net assets | | $ | 948,660 | | | $ | 973,314 | | | $ | 976,631 | | | $ | 903,786 | |
| Shares of beneficial interest outstanding (unlimited shares authorized with par value of $0.001 per share) | | | 100,144 | | | | 100,183 | | | | 100,496 | | | | 100,449 | |
| Net asset value, offering price and redemption price per share | | $ | 9.47 | | | $ | 9.72 | | | $ | 9.72 | | | $ | 9.00 | |
| | | | | | | | | | | | | | | | | |
(a) | Cost of investments | | $ | 1,651,057 | | | $ | 1,663,995 | | | $ | 1,645,587 | | | $ | 1,635,544 | |
(b) | Premiums received | | | 927,412 | | | | 930,432 | | | | 919,804 | | | | 901,952 | |
The accompanying notes are an integral part of these financial statements.
Milliman Variable Insurance Trust
Statements of Assets and Liabilities
December 31, 2022
| | | Milliman 1-Year Buffered S&P 500 & Nasdaq with Stacker Cap Outcome Fund - Sep | | | Milliman 1-Year Buffered S&P 500 & Nasdaq with Stacker Cap Outcome Fund - Oct | | | Milliman 1-Year Buffered S&P 500 & Nasdaq with Stacker Cap Outcome Fund - Nov | | | Milliman 1-Year Buffered S&P 500 & Nasdaq with Stacker Cap Outcome Fund - Dec | |
| Assets: | | | | | | | | | | | | |
| Investments, at value (a) | | $ | 1,426,711 | | | $ | 1,839,051 | | | $ | 1,675,023 | | | $ | 1,669,241 | |
| Cash and cash equivalents | | | 296,897 | | | | 36,941 | | | | 23,022 | | | | 12,238 | |
| Dividends and interest receivable | | | 906 | | | | 441 | | | | 401 | | | | 44 | |
| Due from Advisor | | | – | | | | 1,640 | | | | 3,931 | | | | 5,630 | |
| Deposits at broker for written options | | | 493 | | | | 54 | | | | 70 | | | | 14 | |
| Deferred offering costs | | | 3,443 | | | | 4,288 | | | | 4,438 | | | | 5,274 | |
| Total Assets | | | 1,728,450 | | | | 1,882,415 | | | | 1,706,885 | | | | 1,692,441 | |
| | | | | | | | | | | | | | | | | |
| Liabilities: | | | | | | | | | | | | | | | | |
| Options written, at value (b) | | | 763,574 | | | | 810,929 | | | | 702,962 | | | | 708,227 | |
| Payable to Adviser | | | 452 | | | | – | | | | – | | | | – | |
| Distribution fees payable | | | 593 | | | | 578 | | | | 344 | | | | 121 | |
| Payable to Trustees | | | 233 | | | | 212 | | | | 139 | | | | 69 | |
| Other liabilities | | | 22,302 | | | | 19,715 | | | | 15,180 | | | | 11,183 | |
| Total Liabilities | | | 787,154 | | | | 831,434 | | | | 718,625 | | | | 719,600 | |
| Net Assets | | $ | 941,296 | | | $ | 1,050,981 | | | $ | 988,260 | | | $ | 972,841 | |
| | | | | | | | | | | | | | | | | |
| Net Assets Consist of: | | | | | | | | | | | | | | | | |
| Paid-in capital | | $ | 1,001,937 | | | $ | 1,002,862 | | | $ | 1,001,860 | | | $ | 1,000,935 | |
| Total distributable earnings/(accumulated deficit) | | | (60,641 | ) | | | 48,119 | | | | (13,600 | ) | | | (28,094 | ) |
| Net Assets | | $ | 941,296 | | | $ | 1,050,981 | | | $ | 988,260 | | | $ | 972,841 | |
| | | | | | | | | | | | | | | | | |
| Class 3 | | | | | | | | | | | | | | | | |
| Net assets | | $ | 941,296 | | | $ | 1,050,981 | | | $ | 988,260 | | | $ | 972,841 | |
| Shares of beneficial interest outstanding (unlimited shares authorized with par value of $0.001 per share) | | | 100,205 | | | | 100,274 | | | | 100,188 | | | | 100,096 | |
| Net asset value, offering price and redemption price per share | | $ | 9.39 | | | $ | 10.48 | | | $ | 9.86 | | | $ | 9.72 | |
| | | | | | | | | | | | | | | | | |
(a) | Cost of investments | | $ | 1,620,443 | | | $ | 1,774,049 | | | $ | 1,778,830 | | | $ | 1,784,977 | |
(b) | Premiums received | | | 896,303 | | | | 793,928 | | | | 793,055 | | | | 795,728 | |
The accompanying notes are an integral part of these financial statements.
Milliman Variable Insurance Trust
Statements of Assets and Liabilities
December 31, 2022
| | | Milliman 1-Year Buffered S&P 500 & Russell 2000 with Stacker Cap Outcome Fund - Jan | | | Milliman 1-Year Buffered S&P 500 & Russell 2000 with Stacker Cap Outcome Fund - Feb | | | Milliman 1-Year Buffered S&P 500 & Russell 2000 with Stacker Cap Outcome Fund - Mar | | | Milliman 1-Year Buffered S&P 500 & Russell 2000 with Stacker Cap Outcome Fund - Apr | |
| Assets: | | | | | | | | | | | | |
| Investments, at value (a) | | $ | 1,556,277 | | | $ | 1,508,815 | | | $ | 1,532,883 | | | $ | 1,415,949 | |
| Cash and cash equivalents | | | 203,534 | | | | 228,151 | | | | 249,907 | | | | 241,174 | |
| Dividends and interest receivable | | | 644 | | | | 725 | | | | 796 | | | | 774 | |
| Due from Advisor | | | 3,300 | | | | 3,828 | | | | 4,311 | | | | 3,457 | |
| Deposits at broker for written options | | | 98,783 | | | | 84,074 | | | | 47,188 | | | | 58,929 | |
| Deferred offering costs | | | 486 | | | | 721 | | | | 1,256 | | | | 1,954 | |
| Total Assets | | | 1,863,024 | | | | 1,826,314 | | | | 1,836,341 | | | | 1,722,237 | |
| | | | | | | | | | | | | | | | | |
| Liabilities: | | | | | | | | | | | | | | | | |
| Options written, at value (b) | | | 987,959 | | | | 921,090 | | | | 918,653 | | | | 811,264 | |
| Distribution fees payable | | | 527 | | | | 543 | | | | 561 | | | | 555 | |
| Payable to Trustees | | | 162 | | | | 163 | | | | 130 | | | | 194 | |
| Other liabilities | | | 32,621 | | | | 32,377 | | | | 31,840 | | | | 31,144 | |
| Total Liabilities | | | 1,021,269 | | | | 954,173 | | | | 951,184 | | | | 843,157 | |
| Net Assets | | $ | 841,755 | | | $ | 872,141 | | | $ | 885,157 | | | $ | 879,080 | |
| | | | | | | | | | | | | | | | | |
| Net Assets Consist of: | | | | | | | | | | | | | | | | |
| Paid-in capital | | $ | 999,736 | | | $ | 999,585 | | | $ | 1,000,021 | | | $ | 1,001,154 | |
| Total distributable earnings/(accumulated deficit) | | | (157,981 | ) | | | (127,444 | ) | | | (114,864 | ) | | | (122,074 | ) |
| Net Assets | | $ | 841,755 | | | $ | 872,141 | | | $ | 885,157 | | | $ | 879,080 | |
| | | | | | | | | | | | | | | | | |
| Class 3 | | | | | | | | | | | | | | | | |
| Net assets | | $ | 841,755 | | | $ | 872,141 | | | $ | 885,157 | | | $ | 879,080 | |
| Shares of beneficial interest outstanding (unlimited shares authorized with par value of $0.001 per share) | | | 100,001 | | | | 100,001 | | | | 100,002 | | | | 100,131 | |
| Net asset value, offering price and redemption price per share | | $ | 8.42 | | | $ | 8.72 | | | $ | 8.85 | | | $ | 8.78 | |
| | | | | | | | | | | | | | | | | |
(a) | Cost of investments | | $ | 1,604,141 | | | $ | 1,581,888 | | | $ | 1,647,889 | | | $ | 1,626,607 | |
(b) | Premiums received | | | 879,431 | | | | 866,719 | | | | 918,469 | | | | 900,087 | |
The accompanying notes are an integral part of these financial statements.
Milliman Variable Insurance Trust
Statements of Assets and Liabilities
December 31, 2022
| | | Milliman 1-Year Buffered S&P 500 & Russell 2000 with Stacker Cap Outcome Fund - May | | | Milliman 1-Year Buffered S&P 500 & Russell 2000 with Stacker Cap Outcome Fund - Jun | | | Milliman 1-Year Buffered S&P 500 & Russell 2000 with Stacker Cap Outcome Fund - Jul | | | Milliman 1-Year Buffered S&P 500 & Russell 2000 with Stacker Cap Outcome Fund - Aug | |
| Assets: | | | | | | | | | | | | |
| Investments, at value (a) | | $ | 1,525,008 | | | $ | 1,569,516 | | | $ | 1,616,949 | | | $ | 1,469,675 | |
| Cash and cash equivalents | | | 303,304 | | | | 293,016 | | | | 297,680 | | | | 272,131 | |
| Dividends and interest receivable | | | 931 | | | | 897 | | | | 911 | | | | 857 | |
| Due from Advisor | | | 4,265 | | | | 4,797 | | | | 4,973 | | | | 5,294 | |
| Deposits at broker for written options | | | 134 | | | | 133 | | | | 136 | | | | 17,325 | |
| Deferred offering costs | | | 2,625 | | | | 2,862 | | | | 3,747 | | | | 4,232 | |
| Total Assets | | | 1,836,267 | | | | 1,871,221 | | | | 1,924,396 | | | | 1,769,514 | |
| | | | | | | | | | | | | | | | | |
| Liabilities: | | | | | | | | | | | | | | | | |
| Options written, at value (b) | | | 829,022 | | | | 854,683 | | | | 904,201 | | | | 826,425 | |
| Distribution fees payable | | | 612 | | | | 619 | | | | 619 | | | | 575 | |
| Payable to Trustees | | | 134 | | | | 146 | | | | 174 | | | | 210 | |
| Other liabilities | | | 32,456 | | | | 31,551 | | | | 30,501 | | | | 28,551 | |
| Total Liabilities | | | 862,224 | | | | 886,999 | | | | 935,495 | | | | 855,761 | |
| Net Assets | | $ | 974,043 | | | $ | 984,222 | | | $ | 988,901 | | | $ | 913,753 | |
| | | | | | | | | | | | | | | | | |
| Net Assets Consist of: | | | | | | | | | | | | | | | | |
| Paid-in capital | | $ | 1,001,383 | | | $ | 1,001,828 | | | $ | 1,001,848 | | | $ | 1,001,940 | |
| Total distributable earnings/(accumulated deficit) | | | (27,340 | ) | | | (17,606 | ) | | | (12,947 | ) | | | (88,187 | ) |
| Net Assets | | $ | 974,043 | | | $ | 984,222 | | | $ | 988,901 | | | $ | 913,753 | |
| | | | | | | | | | | | | | | | | |
| Class 3 | | | | | | | | | | | | | | | | |
| Net assets | | $ | 974,043 | | | $ | 984,222 | | | $ | 988,901 | | | $ | 913,753 | |
| Shares of beneficial interest outstanding (unlimited shares authorized with par value of $0.001 per share) | | | 100,142 | | | | 100,185 | | | | 100,187 | | | | 100,212 | |
| Net asset value, offering price and redemption price per share | | $ | 9.73 | | | $ | 9.82 | | | $ | 9.87 | | | $ | 9.12 | |
| | | | | | | | | | | | | | | | | |
(a) | Cost of investments | | $ | 1,633,944 | | | $ | 1,649,271 | | | $ | 1,633,573 | | | $ | 1,621,050 | |
(b) | Premiums received | | | 910,257 | | | | 916,472 | | | | 907,518 | | | | 889,292 | |
The accompanying notes are an integral part of these financial statements.
Milliman Variable Insurance Trust
Statements of Assets and Liabilities
December 31, 2022
| | | Milliman 1-Year Buffered S&P 500 & Russell 2000 with Stacker Cap Outcome Fund - Sep | | | Milliman 1-Year Buffered S&P 500 & Russell 2000 with Stacker Cap Outcome Fund - Oct | | | Milliman 1-Year Buffered S&P 500 & Russell 2000 with Stacker Cap Outcome Fund - Nov | | | Milliman 1-Year Buffered S&P 500 & Russell 2000 with Stacker Cap Outcome Fund - Dec | |
| Assets: | | | | | | | | | | | | |
| Investments, at value (a) | | $ | 1,449,357 | | | $ | 1,858,426 | | | $ | 1,666,220 | | | $ | 1,679,750 | |
| Cash and cash equivalents | | | 298,398 | | | | 37,677 | | | | 23,445 | | | | 12,346 | |
| Dividends and interest receivable | | | 910 | | | | 442 | | | | 402 | | | | 44 | |
| Due from Advisor | | | – | | | | 2,078 | | | | 4,349 | | | | 6,255 | |
| Deposits at broker for written options | | | 137 | | | | 54 | | | | 70 | | | | 85 | |
| Deferred offering costs | | | 3,443 | | | | 4,288 | | | | 4,458 | | | | 5,035 | |
| Total Assets | | | 1,752,245 | | | | 1,902,965 | | | | 1,698,944 | | | | 1,703,515 | |
| | | | | | | | | | | | | | | | | |
| Liabilities: | | | | | | | | | | | | | | | | |
| Options written, at value (b) | | | 776,549 | | | | 825,113 | | | | 693,557 | | | | 715,412 | |
| Payable to Adviser | | | 123 | | | | – | | | | – | | | | – | |
| Distribution fees payable | | | 597 | | | | 580 | | | | 343 | | | | 121 | |
| Payable to Trustees | | | 233 | | | | 212 | | | | 139 | | | | 69 | |
| Other liabilities | | | 23,606 | | | | 20,875 | | | | 15,899 | | | | 11,570 | |
| Total Liabilities | | | 801,108 | | | | 846,780 | | | | 709,938 | | | | 727,172 | |
| Net Assets | | $ | 951,137 | | | $ | 1,056,185 | | | $ | 989,006 | | | $ | 976,343 | |
| | | | | | | | | | | | | | | | | |
| Net Assets Consist of: | | | | | | | | | | | | | | | | |
| Paid-in capital | | $ | 1,001,940 | | | $ | 1,002,863 | | | $ | 1,001,864 | | | $ | 1,000,931 | |
| Total distributable earnings/(accumulated deficit) | | | (50,803 | ) | | | 53,322 | | | | (12,858 | ) | | | (24,588 | ) |
| Net Assets | | $ | 951,137 | | | $ | 1,056,185 | | | $ | 989,006 | | | $ | 976,343 | |
| | | | | | | | | | | | | | | | | |
| Class 3 | | | | | | | | | | | | | | | | |
| Net assets | | $ | 951,137 | | | $ | 1,056,185 | | | $ | 989,006 | | | $ | 976,343 | |
| Shares of beneficial interest outstanding (unlimited shares authorized with par value of $0.001 per share) | | | 100,204 | | | | 100,273 | | | | 100,189 | | | | 100,096 | |
| Net asset value, offering price and redemption price per share | | $ | 9.49 | | | $ | 10.53 | | | $ | 9.87 | | | $ | 9.75 | |
| | | | | | | | | | | | | | | | | |
(a) | Cost of investments | | $ | 1,611,643 | | | $ | 1,761,785 | | | $ | 1,767,394 | | | $ | 1,772,222 | |
(b) | Premiums received | | | 887,669 | | | | 781,679 | | | | 781,761 | | | | 783,151 | |
The accompanying notes are an integral part of these financial statements.
Milliman Variable Insurance Trust
Statements of Assets and Liabilities
December 31, 2022
| | | Milliman 1-Year Buffered S&P 500 & MSCI EAFE with Stacker Cap Outcome Fund - Jan | | | Milliman 1-Year Buffered S&P 500 & MSCI EAFE with Stacker Cap Outcome Fund - Feb | | | Milliman 1-Year Buffered S&P 500 & MSCI EAFE with Stacker Cap Outcome Fund - Mar | | | Milliman 1-Year Buffered S&P 500 & MSCI EAFE with Stacker Cap Outcome Fund - Apr | |
| Assets: | | | | | | | | | | | | |
| Investments, at value (a) | | $ | 1,517,514 | | | $ | 1,582,089 | | | $ | 1,541,460 | | | $ | 1,413,192 | |
| Cash and cash equivalents | | | 199,467 | | | | 241,683 | | | | 256,723 | | | | 237,071 | |
| Dividends and interest receivable | | | 632 | | | | 750 | | | | 795 | | | | 741 | |
| Due from Advisor | | | 2,340 | | | | 2,969 | | | | 3,342 | | | | 2,570 | |
| Deposits at broker for written options | | | 113,815 | | | | 66,941 | | | | 36,588 | | | | 58,047 | |
| Deferred offering costs | | | 488 | | | | 722 | | | | 1,253 | | | | 1,954 | |
| Total Assets | | | 1,834,256 | | | | 1,895,154 | | | | 1,840,161 | | | | 1,713,575 | |
| | | | | | | | | | | | | | | | | |
| Liabilities: | | | | | | | | | | | | | | | | |
| Options written, at value (b) | | | 964,149 | | | | 969,081 | | | | 922,859 | | | | 813,035 | |
| Payable for fund shares redeemed | | | – | | | | 1 | | | | – | | | | – | |
| Distribution fees payable | | | 527 | | | | 555 | | | | 559 | | | | 547 | |
| Payable to Trustees | | | 171 | | | | 140 | | | | 128 | | | | 201 | |
| Other liabilities | | | 27,291 | | | | 27,199 | | | | 27,031 | | | | 26,799 | |
| Total Liabilities | | | 992,138 | | | | 996,976 | | | | 950,577 | | | | 840,582 | |
| Net Assets | | $ | 842,118 | | | $ | 898,178 | | | $ | 889,584 | | | $ | 872,993 | |
| | | | | | | | | | | | | | | | | |
| Net Assets Consist of: | | | | | | | | | | | | | | | | |
| Paid-in capital | | $ | 998,692 | | | $ | 1,029,498 | | | $ | 1,000,010 | | | $ | 1,000,819 | |
| Total distributable earnings/(accumulated deficit) | | | (156,574 | ) | | | (131,320 | ) | | | (110,426 | ) | | | (127,826 | ) |
| Net Assets | | $ | 842,118 | | | $ | 898,178 | | | $ | 889,584 | | | $ | 872,993 | |
| | | | | | | | | | | | | | | | | |
| Class 3 | | | | | | | | | | | | | | | | |
| Net assets | | $ | 842,118 | | | $ | 898,178 | | | $ | 889,584 | | | $ | 872,993 | |
| Shares of beneficial interest outstanding (unlimited shares authorized with par value of $0.001 per share) | | | 100,001 | | | | 103,052 | | | | 100,001 | | | | 100,093 | |
| Net asset value, offering price and redemption price per share | | $ | 8.42 | | | $ | 8.72 | | | $ | 8.90 | | | $ | 8.72 | |
| | | | | | | | | | | | | | | | | |
(a) | Cost of investments | | $ | 1,529,404 | | | $ | 1,600,961 | | | $ | 1,624,840 | | | $ | 1,592,205 | |
(b) | Premiums received | | | 819,465 | | | | 856,633 | | | | 895,495 | | | | 864,310 | |
The accompanying notes are an integral part of these financial statements.
Milliman Variable Insurance Trust
Statements of Assets and Liabilities
December 31, 2022
| | | Milliman 1-Year Buffered S&P 500 & MSCI EAFE with Stacker Cap Outcome Fund - May | | | Milliman 1-Year Buffered S&P 500 & MSCI EAFE with Stacker Cap Outcome Fund - Jun | | | Milliman 1-Year Buffered S&P 500 & MSCI EAFE with Stacker Cap Outcome Fund - Jul | | | Milliman 1-Year Buffered S&P 500 & MSCI EAFE with Stacker Cap Outcome Fund - Aug | |
| Assets: | | | | | | | | | | | | |
| Investments, at value (a) | | $ | 1,516,567 | | | $ | 1,591,117 | | | $ | 1,637,696 | | | $ | 1,504,955 | |
| Cash and cash equivalents | | | 299,211 | | | | 289,717 | | | | 296,243 | | | | 286,880 | |
| Dividends and interest receivable | | | 919 | | | | 888 | | | | 908 | | | | 873 | |
| Due from Advisor | | | 3,404 | | | | 4,065 | | | | 4,343 | | | | 4,551 | |
| Deposits at broker for written options | | | 134 | | | | 133 | | | | 136 | | | | 139 | |
| Deferred offering costs | | | 2,625 | | | | 2,862 | | | | 3,747 | | | | 4,232 | |
| Total Assets | | | 1,822,860 | | | | 1,888,782 | | | | 1,943,073 | | | | 1,801,630 | |
| | | | | | | | | | | | | | | | | |
| Liabilities: | | | | | | | | | | | | | | | | |
| Options written, at value (b) | | | 820,487 | | | | 872,821 | | | | 922,504 | | | | 845,502 | |
| Distribution fees payable | | | 601 | | | | 611 | | | | 617 | | | | 575 | |
| Payable to Trustees | | | 140 | | | | 149 | | | | 174 | | | | 210 | |
| Other liabilities | | | 28,317 | | | | 28,067 | | | | 27,485 | | | | 25,496 | |
| Total Liabilities | | | 849,545 | | | | 901,648 | | | | 950,780 | | | | 871,783 | |
| Net Assets | | $ | 973,315 | | | $ | 987,134 | | | $ | 992,293 | | | $ | 929,847 | |
| | | | | | | | | | | | | | | | | |
| Net Assets Consist of: | | | | | | | | | | | | | | | | |
| Paid-in capital | | $ | 1,001,369 | | | $ | 1,001,804 | | | $ | 1,001,915 | | | $ | 1,001,902 | |
| Total distributable earnings/(accumulated deficit) | | | (28,054 | ) | | | (14,670 | ) | | | (9,622 | ) | | | (72,055 | ) |
| Net Assets | | $ | 973,315 | | | $ | 987,134 | | | $ | 992,293 | | | $ | 929,847 | |
| | | | | | | | | | | | | | | | | |
| Class 3 | | | | | | | | | | | | | | | | |
| Net assets | | $ | 973,315 | | | $ | 987,134 | | | $ | 992,293 | | | $ | 929,847 | |
| Shares of beneficial interest outstanding (unlimited shares authorized with par value of $0.001 per share) | | | 100,140 | | | | 100,180 | | | | 100,191 | | | | 100,204 | |
| Net asset value, offering price and redemption price per share | | $ | 9.72 | | | $ | 9.85 | | | $ | 9.90 | | | $ | 9.28 | |
| | | | | | | | | | | | | | | | | |
(a) | Cost of investments | | $ | 1,610,595 | | | $ | 1,620,262 | | | $ | 1,601,208 | | | $ | 1,594,461 | |
(b) | Premiums received | | | 886,103 | | | | 886,940 | | | | 876,037 | | | | 862,616 | |
The accompanying notes are an integral part of these financial statements.
Milliman Variable Insurance Trust
Statements of Assets and Liabilities
December 31, 2022
| | | Milliman 1-Year Buffered S&P 500 & MSCI EAFE with Stacker Cap Outcome Fund - Sep | | | Milliman 1-Year Buffered S&P 500 & MSCI EAFE with Stacker Cap Outcome Fund - Oct | | | Milliman 1-Year Buffered S&P 500 & MSCI EAFE with Stacker Cap Outcome Fund - Nov | | | Milliman 1-Year Buffered S&P 500 & MSCI EAFE with Stacker Cap Outcome Fund - Dec | |
| Assets: | | | | | | | | | | | | |
| Investments, at value (a) | | $ | 1,507,221 | | | $ | 1,938,762 | | | $ | 1,698,105 | | | $ | 1,668,345 | |
| Cash and cash equivalents | | | 298,087 | | | | 36,124 | | | | 22,514 | | | | 11,774 | |
| Dividends and interest receivable | | | 910 | | | | 440 | | | | 399 | | | | 42 | |
| Due from Advisor | | | – | | | | 1,573 | | | | 4,051 | | | | 5,983 | |
| Deposits at broker for written options | | | 137 | | | | 54 | | | | 70 | | | | 7 | |
| Deferred offering costs | | | 3,443 | | | | 4,288 | | | | 4,460 | | | | 5,035 | |
| Total Assets | | | 1,809,798 | | | | 1,981,241 | | | | 1,729,599 | | | | 1,691,186 | |
| | | | | | | | | | | | | | | | | |
| Liabilities: | | | | | | | | | | | | | | | | |
| Options written, at value (b) | | | 815,733 | | | | 905,261 | | | | 700,718 | | | | 697,706 | |
| Payable to Adviser | | | 678 | | | | – | | | | – | | | | – | |
| Distribution fees payable | | | 600 | | | | 581 | | | | 345 | | | | 121 | |
| Payable to Trustees | | | 233 | | | | 212 | | | | 139 | | | | 69 | |
| Other liabilities | | | 21,713 | | | | 19,548 | | | | 15,419 | | | | 11,297 | |
| Total Liabilities | | | 838,957 | | | | 925,602 | | | | 716,621 | | | | 709,193 | |
| Net Assets | | $ | 970,841 | | | $ | 1,055,639 | | | $ | 1,012,978 | | | $ | 981,993 | |
| | | | | | | | | | | | | | | | | |
| Net Assets Consist of: | | | | | | | | | | | | | | | | |
| Paid-in capital | | $ | 1,001,928 | | | $ | 1,002,852 | | | $ | 1,001,863 | | | $ | 1,000,934 | |
| Total distributable earnings/(accumulated deficit) | | | (31,087 | ) | | | 52,787 | | | | 11,115 | | | | (18,941 | ) |
| Net Assets | | $ | 970,841 | | | $ | 1,055,639 | | | $ | 1,012,978 | | | $ | 981,993 | |
| | | | | | | | | | | | | | | | | |
| Class 3 | | | | | | | | | | | | | | | | |
| Net assets | | $ | 970,841 | | | $ | 1,055,639 | | | $ | 1,012,978 | | | $ | 981,993 | |
| Shares of beneficial interest outstanding (unlimited shares authorized with par value of $0.001 per share) | | | 100,198 | | | | 100,269 | | | | 100,187 | | | | 100,096 | |
| Net asset value, offering price and redemption price per share | | $ | 9.69 | | | $ | 10.53 | | | $ | 10.11 | | | $ | 9.81 | |
| | | | | | | | | | | | | | | | | |
(a) | Cost of investments | | $ | 1,583,818 | | | $ | 1,733,771 | | | $ | 1,743,413 | | | $ | 1,754,179 | |
(b) | Premiums received | | | 860,891 | | | | 752,937 | | | | 757,032 | | | | 764,454 | |
The accompanying notes are an integral part of these financial statements.
Milliman Variable Insurance Trust
Statements of Assets and Liabilities
December 31, 2022
| | | Milliman 6-Year Buffered S&P 500 with Par Up Outcome Fund – Jan (I) | | | Milliman 6-Year Buffered S&P 500 with Par Up Outcome Fund – Apr (I) | | | Milliman 6-Year Buffered S&P 500 with Par Up Outcome Fund – Jul (I) | | | Milliman 6-Year Buffered S&P 500 with Par Up Outcome Fund – Oct (I) | |
| Assets: | | | | | | | | | | | | |
| Investments, at value (a) | | $ | 908,290 | | | $ | 1,731,407 | | | $ | 2,809,605 | | | $ | 1,055,737 | |
| Cash and cash equivalents | | | 29,577 | | | | 49,216 | | | | 79,401 | | | | 33,858 | |
| Dividends and interest receivable | | | 786 | | | | 996 | | | | 2,700 | | | | 601 | |
| Due from Advisor | | | 1,485 | | | | 2,962 | | | | – | | | | 896 | |
| Deposits at broker for written options | | | 1,677 | | | | – | | | | – | | | | – | |
| Deferred offering costs | | | 486 | | | | 1,953 | | | | 9,690 | | | | 4,439 | |
| Total Assets | | | 942,301 | | | | 1,786,534 | | | | 2,901,396 | | | | 1,095,531 | |
| | | | | | | | | | | | | | | | | |
| Liabilities: | | | | | | | | | | | | | | | | |
| Options written, at value (b) | | | 96,758 | | | | 162,140 | | | | 203,605 | | | | 69,682 | |
| Payable for fund shares redeemed | | | – | | | | 25 | | | | 57 | | | | – | |
| Payable to Adviser | | | – | | | | – | | | | 11,919 | | | | – | |
| Distribution fees payable | | | 515 | | | | 1,004 | | | | 1,669 | | | | 561 | |
| Payable to Trustees | | | 348 | | | | 174 | | | | 138 | | | | 212 | |
| Other liabilities | | | 23,166 | | | | 26,438 | | | | 29,897 | | | | 17,185 | |
| Total Liabilities | | | 120,787 | | | | 189,781 | | | | 247,285 | | | | 87,640 | |
| Net Assets | | $ | 821,514 | | | $ | 1,596,753 | | | $ | 2,654,111 | | | $ | 1,007,891 | |
| | | | | | | | | | | | | | | | | |
| Net Assets Consist of: | | | | | | | | | | | | | | | | |
| Paid-in capital | | $ | 1,012,832 | | | $ | 1,824,643 | | | $ | 2,775,292 | | | $ | 1,011,934 | |
| Total distributable earnings/(accumulated deficit) | | | (191,318 | ) | | | (227,890 | ) | | | (121,181 | ) | | | (4,043 | ) |
| Net Assets | | $ | 821,514 | | | $ | 1,596,753 | | | $ | 2,654,111 | | | $ | 1,007,891 | |
| | | | | | | | | | | | | | | | | |
| Class 3 | | | | | | | | | | | | | | | | |
| Net assets | | $ | 821,514 | | | $ | 1,596,753 | | | $ | 2,654,111 | | | $ | 1,007,891 | |
| Shares of beneficial interest outstanding (unlimited shares authorized with par value of $0.001 per share) | | | 101,596 | | | | 182,207 | | | | 271,402 | | | | 101,205 | |
| Net asset value, offering price and redemption price per share | | $ | 8.09 | | | $ | 8.76 | | | $ | 9.78 | | | $ | 9.96 | |
| | | | | | | | | | | | | | | | | |
(a) | Cost of investments | | $ | 1,089,269 | | | $ | 1,868,914 | | | $ | 2,889,123 | | | $ | 1,061,607 | |
(b) | Premiums received | | | 86,357 | | | | 147,666 | | | | 187,123 | | | | 77,470 | |
The accompanying notes are an integral part of these financial statements.
Milliman Variable Insurance Trust
Statements of Assets and Liabilities
December 31, 2022
| | | Milliman 6-Year Parred Down S&P 500 with Par Up Outcome Fund – Jan (I) | | | Milliman 6-Year Parred Down S&P 500 with Par Up Outcome Fund – Apr (I) | | | Milliman 6-Year Parred Down S&P 500 with Par Up Outcome Fund – Jul (I) | | | Milliman 6-Year Parred Down S&P 500 with Par Up Outcome Fund – Oct (I) | |
| Assets: | | | | | | | | | | | | |
| Investments, at value (a) | | $ | 891,775 | | | $ | 965,866 | | | $ | 1,243,982 | | | $ | 1,032,312 | |
| Cash and cash equivalents | | | 35,826 | | | | 30,798 | | | | 51,464 | | | | 42,536 | |
| Dividends and interest receivable | | | 818 | | | | 578 | | | | 1,272 | | | | 628 | |
| Due from Advisor | | | 1,545 | | | | 2,481 | | | | – | | | | 1,151 | |
| Deferred offering costs | | | 486 | | | | 1,953 | | | | 9,690 | | | | 4,439 | |
| Total Assets | | | 930,450 | | | | 1,001,676 | | | | 1,306,408 | | | | 1,081,066 | |
| | | | | | | | | | | | | | | | | |
| Liabilities: | | | | | | | | | | | | | | | | |
| Options written, at value (b) | | | 81,074 | | | | 77,722 | | | | 81,870 | | | | 57,400 | |
| Payable for fund shares redeemed | | | – | | | | 1 | | | | 7 | | | | – | |
| Payable to Adviser | | | – | | | | – | | | | 12,605 | | | | – | |
| Distribution fees payable | | | 518 | | | | 565 | | | | 745 | | | | 560 | |
| Payable to Trustees | | | 177 | | | | 190 | | | | 191 | | | | 212 | |
| Other liabilities | | | 23,803 | | | | 24,081 | | | | 25,363 | | | | 17,438 | |
| Total Liabilities | | | 105,572 | | | | 102,559 | | | | 120,781 | | | | 75,610 | |
| Net Assets | | $ | 824,878 | | | $ | 899,117 | | | $ | 1,185,627 | | | $ | 1,005,456 | |
| | | | | | | | | | | | | | | | | |
| Net Assets Consist of: | | | | | | | | | | | | | | | | |
| Paid-in capital | | $ | 1,012,902 | | | $ | 1,031,698 | | | $ | 1,242,152 | | | $ | 1,008,266 | |
| Total distributable earnings/(accumulated deficit) | | | (188,024 | ) | | | (132,581 | ) | | | (56,525 | ) | | | (2,810 | ) |
| Net Assets | | $ | 824,878 | | | $ | 899,117 | | | $ | 1,185,627 | | | $ | 1,005,456 | |
| | | | | | | | | | | | | | | | | |
| Class 3 | | | | | | | | | | | | | | | | |
| Net assets | | $ | 824,878 | | | $ | 899,117 | | | $ | 1,185,627 | | | $ | 1,005,456 | |
| Shares of beneficial interest outstanding (unlimited shares authorized with par value of $0.001 per share) | | | 101,592 | | | | 103,411 | | | | 123,857 | | | | 100,833 | |
| Net asset value, offering price and redemption price per share | | $ | 8.12 | | | $ | 8.69 | | | $ | 9.57 | | | $ | 9.97 | |
| | | | | | | | | | | | | | | | | |
(a) | Cost of investments | | $ | 1,066,468 | | | $ | 1,089,594 | | | $ | 1,264,705 | | | $ | 1,037,286 | |
(b) | Premiums received | | | 67,662 | | | | 68,775 | | | | 78,708 | | | | 62,897 | |
The accompanying notes are an integral part of these financial statements.
Milliman Variable Insurance Trust
Statements of Assets and Liabilities
December 31, 2022
| | | Milliman 6-Month Buffered S&P 500 with Trigger Outcome Fund – Apr/Oct | | | Milliman 6-Month Buffered S&P 500 with Trigger Outcome Fund – May/Nov | | | Milliman 6-Month Buffered S&P 500 with Trigger Outcome Fund – Jun/Dec | |
| Assets: | | | | | | | | | |
| Investments, at value (a) | | $ | 2,591,919 | | | $ | 2,881,541 | | | $ | 1,954,248 | |
| Cash and cash equivalents | | | 35,337 | | | | 25,168 | | | | 11,537 | |
| Dividends and interest receivable | | | 442 | | | | 855 | | | | 129 | |
| Deposits at broker for written options | | | 1 | | | | — | | | | 113 | |
| Deferred offering costs | | | 14,494 | | | | 14,909 | | | | 16,622 | |
| Total Assets | | | 2,642,193 | | | | 2,922,473 | | | | 1,982,649 | |
| | | | | | | | | | | | | |
| Liabilities: | | | | | | | | | | | | |
| Options written, at value (b) | | | 1,560,222 | | | | 1,421,003 | | | | 978,733 | |
| Payable for fund shares redeemed | | | — | | | | 16 | | | | — | |
| Payable to Adviser | | | 9,374 | | | | 7,237 | | | | 5,870 | |
| Distribution fees payable | | | 576 | | | | 465 | | | | 122 | |
| Payable to Trustees | | | 212 | | | | 139 | | | | 69 | |
| Other liabilities | | | 19,287 | | | | 15,061 | | | | 11,035 | |
| Total Liabilities | | | 1,589,671 | | | | 1,443,921 | | | | 995,829 | |
| Net Assets | | $ | 1,052,522 | | | $ | 1,478,552 | | | $ | 986,820 | |
| | | | | | | | | | | | | |
| Net Assets Consist of: | | | | | | | | | | | | |
| Paid-in capital | | $ | 1,034,210 | | | $ | 1,484,183 | | | $ | 1,001,003 | |
| Total distributable earnings/(accumulated deficit) | | | 18,312 | | | | (5,631 | ) | | | (14,183 | ) |
| Net Assets | | $ | 1,052,522 | | | $ | 1,478,552 | | | $ | 986,820 | |
| | | | | | | | | | | | | |
| Class 3 | | | | | | | | | | | | |
| Net assets | | $ | 1,052,522 | | | $ | 1,478,552 | | | $ | 986,820 | |
| Shares of beneficial interest outstanding (unlimited shares authorized with par value of $0.001 per share) | | | 103,367 | | | | 147,586 | | | | 100,102 | |
| Net asset value, offering price and redemption price per share | | $ | 10.18 | | | $ | 10.02 | | | $ | 9.86 | |
| | | | | | | | | | | | | |
(a) | Cost of investments | | $ | 2,369,216 | | | $ | 3,274,504 | | | $ | 2,155,193 | |
(b) | Premiums received | | | 1,386,856 | | | | 1,808,335 | | | | 1,165,270 | |
The accompanying notes are an integral part of these financial statements.
Milliman Variable Insurance Trust
Statements of Operations
| | Milliman 6-Month Buffered S&P 500 with Par Up Outcome Fund – Jan/Jul | | | Milliman 6-Month Buffered S&P 500 with Par Up Outcome Fund – Feb/Aug | | | Milliman 6-Month Buffered S&P 500 with Par Up Outcome Fund – Mar/Sep | | | Milliman 6-Month Buffered S&P 500 with Par Up Outcome Fund – Apr/Oct | |
| | Period January 10, 2022(a) to December 31, 2022 | | | Period February 10, 2022(a) to December 31, 2022 | | | Period March 10, 2022(a) to December 31, 2022 | | | Period April 11, 2022(a) to December 31, 2022 | |
Investment Income: | | | | | | | | | | | | | | | | |
Dividends | | $ | 4,465 | | | $ | 7,064 | | | $ | 4,644 | | | $ | 5,429 | |
Interest | | | 3,523 | | | | 5,954 | | | | 3,928 | | | | 5,134 | |
Total Investment Income | | | 7,988 | | | | 13,018 | | | | 8,572 | | | | 10,563 | |
| | | | | | | | | | | | | | | | |
Expenses: | | | | | | | | | | | | | | | | |
Investment advisory fees | | | 4,439 | | | | 6,356 | | | | 4,071 | | | | 4,037 | |
Accounting and administration fees | | | 24,761 | | | | 22,372 | | | | 19,356 | | | | 17,538 | |
Custody fees | | | 2,106 | | | | 2,027 | | | | 1,767 | | | | 1,620 | |
Transfer agent fees | | | 5,885 | | | | 5,371 | | | | 4,884 | | | | 4,357 | |
Distribution service fees | | | 2,265 | | | | 3,243 | | | | 2,077 | | | | 2,060 | |
Professional fees and expenses | | | 21,707 | | | | 21,758 | | | | 16,677 | | | | 14,504 | |
Trustees fees and expenses | | | 3,500 | | | | 2,106 | | | | 1,308 | | | | 1,062 | |
Pricing fees | | | 3,240 | | | | 2,970 | | | | 2,700 | | | | 2,430 | |
Licensing fees | | | 450 | | | | 642 | | | | 408 | | | | 399 | |
Organizational costs | | | 27,309 | | | | 27,309 | | | | 2,548 | | | | 2,548 | |
Offering costs | | | 18,409 | | | | 16,595 | | | | 5,870 | | | | 5,848 | |
Registration fees | | | 123 | | | | 179 | | | | 123 | | | | 123 | |
Other expenses | | | 3,191 | | | | 2,953 | | | | 2,698 | | | | 1,843 | |
Total Expenses | | | 117,385 | | | | 113,881 | | | | 64,487 | | | | 58,369 | |
Waivers/expense reimbursement by Advisor | | | (108,417 | ) | | | (101,038 | ) | | | (56,262 | ) | | | (50,213 | ) |
Acquired fund fees and expenses waiver | | | (144 | ) | | | (212 | ) | | | (130 | ) | | | (137 | ) |
Net Expenses | | | 8,824 | | | | 12,631 | | | | 8,095 | | | | 8,019 | |
Net Investment Income/(Loss) | | | (836 | ) | | | 387 | | | | 477 | | | | 2,544 | |
| | | | | | | | | | | | | | | | |
Realized and Unrealized Gain/(Loss): | | | | | | | | | | | | | | | | |
Net realized gain/(loss) on: | | | |
| | |
|
| | |
|
| | |
|
|
Investments | | | (14,076 | ) | | | 7,295 | | | | 64,126 | | | | (94,872 | ) |
Options written | | | (136,821 | ) | | | (117,978 | ) | | | (152,830 | ) | | | (112,865 | ) |
Net realized gain/(loss) | | | (150,897 | ) | | | (110,683 | ) | | | (88,704 | ) | | | (207,737 | ) |
Net change in unrealized appreciation/(depreciation) on: | | | | | | | | | | | | | | | | |
Investments | | | (30,586 | ) | | | (88,991 | ) | | | (101,740 | ) | | | 100,311 | |
Options written | | | (47,044 | ) | | | (90,205 | ) | | | 32,473 | | | | (46,551 | ) |
Net change in unrealized appreciation/(depreciation) | | | (77,630 | ) | | | (179,196 | ) | | | (69,267 | ) | | | 53,760 | |
Net realized and unrealized gain/(loss) | | | (228,527 | ) | | | (289,879 | ) | | | (157,971 | ) | | | (153,977 | ) |
Net Increase/(Decrease) in Net Assets From Operations | | $ | (229,363 | ) | | $ | (289,492 | ) | | $ | (157,494 | ) | | $ | (151,433 | ) |
| (a) | Commencement of Operations |
The accompanying notes are an integral part of these financial statements.
Milliman Variable Insurance Trust
Statements of Operations
| | Milliman 6-Month Buffered S&P 500 with Par Up Outcome Fund – May/Nov | | | Milliman 6-Month Buffered S&P 500 with Par Up Outcome Fund – Jun/Dec | | | Milliman 6-Month Parred Down S&P 500 with Par Up Outcome Fund – Jan/Jul | | | Milliman 6-Month Parred Down S&P 500 with Par Up Outcome Fund – Feb/Aug | |
| | Period May 10, 2022(a) to December 31, 2022 | | | Period June 10, 2022(a) to December 31, 2022 | | | Period January 10, 2022(a) to December 31, 2022 | | | Period February 10, 2022(a) to December 31, 2022 | |
Investment Income: | | | | | | | | | | | | | | | | |
Dividends | | $ | 5,931 | | | $ | 4,434 | | | $ | 3,853 | | | $ | 5,512 | |
Interest | | | 5,731 | | | | 4,240 | | | | 2,173 | | | | 4,659 | |
Total Investment Income | | | 11,662 | | | | 8,674 | | | | 6,026 | | | | 10,171 | |
| | | | | | | | | | | | | | | | |
Expenses: | | | | | | | | | | | | | | | | |
Investment advisory fees | | | 3,846 | | | | 2,962 | | | | 4,062 | | | | 4,540 | |
Accounting and administration fees | | | 16,008 | | | | 14,010 | | | | 24,352 | | | | 22,518 | |
Custody fees | | | 1,440 | | | | 1,260 | | | | 2,122 | | | | 1,947 | |
Transfer agent fees | | | 4,024 | | | | 3,521 | | | | 5,883 | | | | 5,370 | |
Distribution service fees | | | 1,962 | | | | 1,511 | | | | 2,072 | | | | 2,316 | |
Professional fees and expenses | | | 12,626 | | | | 11,951 | | | | 22,786 | | | | 19,848 | |
Trustees fees and expenses | | | 914 | | | | 667 | | | | 3,500 | | | | 1,802 | |
Pricing fees | | | 2,160 | | | | 1,890 | | | | 3,240 | | | | 2,970 | |
Licensing fees | | | 375 | | | | 280 | | | | 416 | | | | 451 | |
Organizational costs | | | 2,548 | | | | 2,548 | | | | 27,309 | | | | 27,309 | |
Offering costs | | | 5,156 | | | | 4,151 | | | | 18,409 | | | | 16,590 | |
Registration fees | | | 541 | | | | 541 | | | | 95 | | | | 151 | |
Other expenses | | | 1,664 | | | | 1,485 | | | | 3,191 | | | | 2,953 | |
Total Expenses | | | 53,264 | | | | 46,777 | | | | 117,437 | | | | 108,765 | |
Waivers/expense reimbursement by Advisor | | | (45,493 | ) | | | (40,793 | ) | | | (109,230 | ) | | | (99,593 | ) |
Acquired fund fees and expenses waiver | | | (131 | ) | | | (98 | ) | | | (132 | ) | | | (153 | ) |
Net Expenses | | | 7,640 | | | | 5,886 | | | | 8,075 | | | | 9,019 | |
Net Investment Income/(Loss) | | | 4,022 | | | | 2,788 | | | | (2,049 | ) | | | 1,152 | |
| | | | | | | | | | | | | | | | |
Realized and Unrealized Gain/(Loss): | | | | | | | | | | | | | | | | |
Net realized gain/(loss) on: | | |
|
| | |
|
| | |
|
| | |
|
|
Investments | | | (7,298 | ) | | | (60,372 | ) | | | (6,568 | ) | | | (8,752 | ) |
Options written | | | (91,662 | ) | | | 35,745 | | | | (153,371 | ) | | | (95,029 | ) |
Net realized gain/(loss) | | | (98,960 | ) | | | (24,627 | ) | | | (159,939 | ) | | | (103,781 | ) |
Net change in unrealized appreciation/(depreciation) on: | | | | | | | | | | | | | | | | |
Investments | | | (70,141 | ) | | | (46,703 | ) | | | (28,856 | ) | | | (72,641 | ) |
Options written | | | 43,636 | | | | 25,200 | | | | (39,630 | ) | | | (108,383 | ) |
Net change in unrealized appreciation/(depreciation) | | | (26,505 | ) | | | (21,503 | ) | | | (68,486 | ) | | | (181,024 | ) |
Net realized and unrealized gain/(loss) | | | (125,465 | ) | | | (46,130 | ) | | | (228,425 | ) | | | (284,805 | ) |
Net Increase/(Decrease) in Net Assets From Operations | | $ | (121,443 | ) | | $ | (43,342 | ) | | $ | (230,474 | ) | | $ | (283,653 | ) |
| (a) | Commencement of Operations |
The accompanying notes are an integral part of these financial statements.
Milliman Variable Insurance
Trust Statements of Operations
| | Milliman 6-Month Parred Down S&P 500 with Par Up Outcome Fund – Mar/Sep | | | Milliman 6-Month Parred Down S&P 500 with Par Up Outcome Fund – Apr/Oct | | | Milliman 6-Month Parred Down S&P 500 with Par Up Outcome Fund – May/Nov | | | Milliman 6-Month Parred Down S&P 500 with Par Up Outcome Fund - Jun/Dec | |
| | Period March 10, 2022(a) to December 31, 2022 | | | Period April 11, 2022(a) to December 31, 2022 | | | Period May 10, 2022(a) to December 31, 2022 | | | Period June 10, 2022(a) to December 31, 2022 | |
Investment Income: | | | | | | | | | | | | | | | | |
Dividends | | $ | 4,067 | | | $ | 4,305 | | | $ | 4,176 | | | $ | 3,867 | |
Interest | | | 2,702 | | | | 3,651 | | | | 3,836 | | | | 3,732 | |
Total Investment Income | | | 6,769 | | | | 7,956 | | | | 8,012 | | | | 7,599 | |
| | | | | | | | | | | | | | | | |
Expenses: | | | | | | | | | | | | | | | | |
Investment advisory fees | | | 3,556 | | | | 3,171 | | | | 2,987 | | | | 2,624 | |
Accounting and administration fees | | | 18,509 | | | | 16,041 | | | | 15,327 | | | | 13,077 | |
Custody fees | | | 1,767 | | | | 1,620 | | | | 1,440 | | | | 1,260 | |
Transfer agent fees | | | 4,883 | | | | 4,357 | | | | 4,024 | | | | 3,521 | |
Distribution service fees | | | 1,815 | | | | 1,618 | | | | 1,524 | | | | 1,339 | |
Professional fees and expenses | | | 17,361 | | | | 14,458 | | | | 12,576 | | | | 12,035 | |
Trustees fees and expenses | | | 1,199 | | | | 797 | | | | 697 | | | | 600 | |
Pricing fees | | | 2,700 | | | | 2,430 | | | | 2,160 | | | | 1,890 | |
Licensing fees | | | 357 | | | | 329 | | | | 290 | | | | 248 | |
Organizational costs | | | 2,548 | | | | 2,548 | | | | 2,548 | | | | 2,548 | |
Offering costs | | | 5,870 | | | | 5,848 | | | | 5,246 | | | | 4,134 | |
Registration fees | | | 95 | | | | 95 | | | | 95 | | | | 95 | |
Other expenses | | | 2,698 | | | | 1,843 | | | | 1,664 | | | | 1,485 | |
Total Expenses | | | 63,358 | | | | 55,155 | | | | 50,578 | | | | 44,856 | |
Waivers/expense reimbursement by Advisor | | | (56,173 | ) | | | (48,749 | ) | | | (44,544 | ) | | | (39,554 | ) |
Acquired fund fees and expenses waiver | | | (117 | ) | | | (111 | ) | | | (101 | ) | | | (88 | ) |
Net Expenses | | | 7,068 | | | | 6,295 | | | | 5,933 | | | | 5,214 | |
Net Investment Income/(Loss) | | | (299 | ) | | | 1,661 | | | | 2,079 | | | | 2,385 | |
| | | | | | | | | | | | | | | | |
Realized and Unrealized Gain/(Loss): | | | | | | | | | | | | | | | | |
Net realized gain/(loss) on: | | |
|
| | |
|
| | |
|
| | |
|
|
Investments | | | 65,896 | | | | (70,978 | ) | | | (3,129 | ) | | | (63,182 | ) |
Options written | | | (157,578 | ) | | | (97,329 | ) | | | (85,050 | ) | | | 35,420 | |
Net realized gain/(loss) | | | (91,682 | ) | | | (168,307 | ) | | | (88,179 | ) | | | (27,762 | ) |
Net change in unrealized appreciation/(depreciation) on: | | | | | | | | | | | | | | | | |
Investments | | | (89,030 | ) | | | 75,614 | | | | (25,324 | ) | | | (39,604 | ) |
Options written | | | 16,736 | | | | (40,826 | ) | | | 13,198 | | | | 19,249 | |
Net change in unrealized appreciation/(depreciation) | | | (72,294 | ) | | | 34,788 | | | | (12,126 | ) | | | (20,355 | ) |
Net realized and unrealized gain/(loss) | | | (163,976 | ) | | | (133,519 | ) | | | (100,305 | ) | | | (48,117 | ) |
Net Increase/(Decrease) in Net Assets From Operations | | $ | (164,275 | ) | | $ | (131,858 | ) | | $ | (98,226 | ) | | $ | (45,732 | ) |
| (a) | Commencement of Operations |
The accompanying notes are an integral part of these financial statements.
Milliman Variable Insurance Trust
Statements of Operations
| | Milliman 1-Year Buffered S&P 500 with Spread Outcome Fund – Jan | | | Milliman 1-Year Buffered S&P 500 with Spread Outcome Fund – Feb | | | Milliman 1-Year Buffered S&P 500 with Spread Outcome Fund – Mar | | | Milliman 1-Year Buffered S&P 500 with Spread Outcome Fund – Apr | |
| | Period January 10, 2022(a) to December 31, 2022 | | | Period February 10, 2022(a) to December 31, 2022 | | | Period March 10, 2022(a) to December 31, 2022 | | | Period April 11, 2022(a) to December 31, 2022 | |
Investment Income: | | | | | | | | | | | | | | | | |
Dividends | | $ | 4,419 | | | $ | 4,371 | | | $ | 4,252 | | | $ | 4,239 | |
Interest | | | 2,457 | | | | 2,738 | | | | 3,192 | | | | 3,353 | |
Total Investment Income | | | 6,876 | | | | 7,109 | | | | 7,444 | | | | 7,592 | |
| | | | | | | | | | | | | | | | |
Expenses: | | | | | | | | | | | | | | | | |
Investment advisory fees | | | 4,154 | | | | 3,867 | | | | 3,648 | | | | 3,273 | |
Accounting and administration fees | | | 24,160 | | | | 20,894 | | | | 18,325 | | | | 16,452 | |
Custody fees | | | 2,122 | | | | 1,947 | | | | 1,767 | | | | 1,620 | |
Transfer agent fees | | | 5,885 | | | | 5,371 | | | | 4,884 | | | | 4,357 | |
Distribution service fees | | | 2,120 | | | | 1,973 | | | | 1,861 | | | | 1,670 | |
Professional fees and expenses | | | 22,890 | | | | 19,261 | | | | 17,569 | | | | 14,586 | |
Trustees fees and expenses | | | 3,500 | | | | 1,599 | | | | 1,199 | | | | 898 | |
Pricing fees | | | 3,240 | | | | 2,970 | | | | 2,700 | | | | 2,430 | |
Licensing fees | | | 424 | | | | 391 | | | | 366 | | | | 323 | |
Organizational costs | | | 27,309 | | | | 27,309 | | | | 2,548 | | | | 2,548 | |
Offering costs | | | 17,248 | | | | 15,734 | | | | 5,374 | | | | 5,105 | |
Registration fees | | | 103 | | | | 104 | | | | 104 | | | | 106 | |
Other expenses | | | 3,191 | | | | 2,953 | | | | 2,698 | | | | 1,843 | |
Total Expenses | | | 116,346 | | | | 104,373 | | | | 63,043 | | | | 55,211 | |
Waivers/expense reimbursement by Advisor | | | (107,952 | ) | | | (96,560 | ) | | | (55,673 | ) | | | (48,598 | ) |
Acquired fund fees and expenses waiver | | | (143 | ) | | | (133 | ) | | | (120 | ) | | | (111 | ) |
Net Expenses | | | 8,251 | | | | 7,680 | | | | 7,250 | | | | 6,502 | |
Net Investment Income/(Loss) | | | (1,375 | ) | | | (571 | ) | | | 194 | | | | 1,090 | |
| | | | | | | | | | | | | | | | |
Realized and Unrealized Gain/(Loss): | | | | | | | | | | | | | | | | |
Net change in unrealized appreciation/(depreciation) on: | | | | | | | | | | | | | | | | |
Investments | | | 54,653 | | | | 39,128 | | | | 521 | | | | (107,981 | ) |
Options written | | | (212,086 | ) | | | (166,307 | ) | | | (118,052 | ) | | | (21,228 | ) |
Net change in unrealized appreciation/(depreciation) | | | (157,433 | ) | | | (127,179 | ) | | | (117,531 | ) | | | (129,209 | ) |
Net realized and unrealized gain/(loss) | | | (157,433 | ) | | | (127,179 | ) | | | (117,531 | ) | | | (129,209 | ) |
Net Increase/(Decrease) in Net Assets From Operations | | $ | (158,808 | ) | | $ | (127,750 | ) | | $ | (117,337 | ) | | $ | (128,119 | ) |
| (a) | Commencement of Operations |
The accompanying notes are an integral part of these financial statements.
Milliman Variable Insurance Trust
Statements of Operations
| | Milliman 1-Year Buffered S&P 500 with Spread Outcome Fund – May | | | Milliman 1-Year Buffered S&P 500 with Spread Outcome Fund – Jun | | | Milliman 1-Year Buffered S&P 500 with Spread Outcome Fund – Jul | | | Milliman 1-Year Buffered S&P 500 with Spread Outcome Fund – Aug | |
| | Period May 10, 2022(a) to December 31, 2022 | | | Period June 10, 2022(a) to December 31, 2022 | | | Period July 11, 2022(a) to December 31, 2022 | | | Period August 10, 2022(a) to December 31, 2022 | |
Investment Income: | | | | | | | | | | | | | | | | |
Dividends | | $ | 3,988 | | | $ | 3,783 | | | $ | 3,482 | | | $ | 3,136 | |
Interest | | | 3,732 | | | | 3,624 | | | | 3,266 | | | | 2,557 | |
Total Investment Income | | | 7,720 | | | | 7,407 | | | | 6,748 | | | | 5,693 | |
| | | | | | | | | | | | | | | | |
Expenses: | | | | | | | | | | | | | | | | |
Investment advisory fees | | | 3,048 | | | | 2,670 | | | | 2,322 | | | | 1,762 | |
Accounting and administration fees | | | 15,327 | | | | 13,077 | | | | 11,079 | | | | 9,149 | |
Custody fees | | | 1,440 | | | | 1,260 | | | | 1,080 | | | | 900 | |
Transfer agent fees | | | 4,024 | | | | 3,521 | | | | 3,017 | | | | 2,515 | |
Distribution service fees | | | 1,555 | | | | 1,362 | | | | 1,185 | | | | 899 | |
Professional fees and expenses | | | 12,605 | | | | 12,130 | | | | 11,743 | | | | 10,816 | |
Trustees fees and expenses | | | 748 | | | | 599 | | | | 499 | | | | 399 | |
Pricing fees | | | 2,160 | | | | 1,890 | | | | 1,620 | | | | 1,350 | |
Licensing fees | | | 297 | | | | 252 | | | | 237 | | | | 180 | |
Organizational costs | | | 2,548 | | | | 2,548 | | | | 2,548 | | | | 2,548 | |
Offering costs | | | 4,755 | | | | 3,614 | | | | 3,376 | | | | 2,732 | |
Registration fees | | | 107 | | | | 109 | | | | 95 | | | | 95 | |
Other expenses | | | 1,664 | | | | 1,485 | | | | 1,307 | | | | 1,127 | |
Total Expenses | | | 50,278 | | | | 44,517 | | | | 40,108 | | | | 34,472 | |
Waivers/expense reimbursement by Advisor | | | (44,120 | ) | | | (39,123 | ) | | | (35,416 | ) | | | (30,913 | ) |
Acquired fund fees and expenses waiver | | | (97 | ) | | | (85 | ) | | | (73 | ) | | | (61 | ) |
Net Expenses | | | 6,061 | | | | 5,309 | | | | 4,619 | | | | 3,498 | |
Net Investment Income/(Loss) | | | 1,659 | | | | 2,098 | | | | 2,129 | | | | 2,195 | |
| | | | | | | | | | | | | | | | |
Realized and Unrealized Gain/(Loss): | | | | | | | | | | | | | | | | |
Net change in unrealized appreciation/(depreciation) on: | | | | | | | | | | | | | | | | |
Investments | | | (68,784 | ) | | | (30,137 | ) | | | 1,407 | | | | (69,069 | ) |
Options written | | | 3,027 | | | | (13,862 | ) | | | (33,319 | ) | | | (30,404 | ) |
Net change in unrealized appreciation/(depreciation) | | | (65,757 | ) | | | (43,999 | ) | | | (31,912 | ) | | | (99,473 | ) |
Net realized and unrealized gain/(loss) | | | (65,757 | ) | | | (43,999 | ) | | | (31,912 | ) | | | (99,473 | ) |
Net Increase/(Decrease) in Net Assets From Operations | | $ | (64,098 | ) | | $ | (41,901 | ) | | $ | (29,783 | ) | | $ | (97,278 | ) |
| (a) | Commencement of Operations |
The accompanying notes are an integral part of these financial statements.
Milliman Variable Insurance Trust
Statements of Operations
| | Milliman 1-Year Buffered S&P 500 with Spread Outcome Fund – Sep | | | Milliman 1-Year Buffered S&P 500 with Spread Outcome Fund – Oct | | | Milliman 1-Year Buffered S&P 500 with Spread Outcome Fund – Nov | | | Milliman 1-Year Buffered S&P 500 with Spread Outcome Fund – Dec | |
| | Period September 12, 2022(a) to December 31, 2022 | | | Period October 10, 2022(a) to December 31, 2022 | | | Period November 10, 2022(a) to December 31, 2022 | | | Period December 12, 2022(a) to December 31, 2022 | |
Investment Income: | | | | | | | | | | | | | | | | |
Dividends | | $ | 2,670 | | | $ | 2,676 | | | $ | 1,815 | | | $ | 915 | |
Interest | | | 2,284 | | | | 2,532 | | | | 1,481 | | | | 619 | |
Total Investment Income | | | 4,954 | | | | 5,208 | | | | 3,296 | | | | 1,534 | |
| | | | | | | | | | | | | | | | |
Expenses: | | | | | | | | | | | | | | | | |
Investment advisory fees | | | 1,369 | | | | 1,161 | | | | 675 | | | | 236 | |
Accounting and administration fees | | | 7,218 | | | | 5,504 | | | | 3,508 | | | | 1,150 | |
Custody fees | | | 720 | | | | 550 | | | | 360 | | | | 140 | |
Transfer agent fees | | | 2,012 | | | | 1,500 | | | | 833 | | | | 360 | |
Distribution service fees | | | 698 | | | | 593 | | | | 344 | | | | 120 | |
Professional fees and expenses | | | 9,976 | | | | 9,667 | | | | 9,067 | | | | 8,738 | |
Trustees fees and expenses | | | 297 | | | | 212 | | | | 139 | | | | 69 | |
Pricing fees | | | 1,080 | | | | 810 | | | | 300 | | | | 150 | |
Licensing fees | | | 140 | | | | 119 | | | | 69 | | | | 24 | |
Organizational costs | | | 2,548 | | | | 2,548 | | | | 2,548 | | | | 2,548 | |
Offering costs | | | 1,484 | | | | 1,239 | | | | 719 | | | | 276 | |
Registration fees | | | 95 | | | | 221 | | | | 110 | | | | 110 | |
Other expenses | | | 902 | | | | 1,206 | | | | 789 | | | | 371 | |
Total Expenses | | | 28,539 | | | | 25,330 | | | | 19,461 | | | | 14,292 | |
Waivers/expense reimbursement by Advisor | | | (25,775 | ) | | | (22,984 | ) | | | (18,096 | ) | | | (13,816 | ) |
Acquired fund fees and expenses waiver | | | (46 | ) | | | (41 | ) | | | (26 | ) | | | (9 | ) |
Net Expenses | | | 2,718 | | | | 2,305 | | | | 1,339 | | | | 467 | |
Net Investment Income/(Loss) | | | 2,236 | | | | 2,903 | | | | 1,957 | | | | 1,067 | |
| | | | | | | | | | | | | | | | |
Realized and Unrealized Gain/(Loss): | | | | | | | | | | | | | | | | |
Net change in unrealized appreciation/(depreciation) on: | | | | | | | | | | | | | | | | |
Investments | | | (95,691 | ) | | | 93,292 | | | | (50,331 | ) | | | (65,439 | ) |
Options written | | | 28,011 | | | | (33,718 | ) | | | 30,393 | | | | 32,608 | |
Net change in unrealized appreciation/(depreciation) | | | (67,680 | ) | | | 59,574 | | | | (19,938 | ) | | | (32,831 | ) |
Net realized and unrealized gain/(loss) | | | (67,680 | ) | | | 59,574 | | | | (19,938 | ) | | | (32,831 | ) |
Net Increase/(Decrease) in Net Assets From Operations | | $ | (65,444 | ) | | $ | 62,477 | | | $ | (17,981 | ) | | $ | (31,764 | ) |
| (a) | Commencement of Operations |
The accompanying notes are an integral part of these financial statements.
Milliman Variable Insurance Trust
Statements of Operations
| | Milliman 1-Year Floored S&P 500 with Par Up Outcome Fund – Jan | | | Milliman 1-Year Floored S&P 500 with Par Up Outcome Fund – Feb | | | Milliman 1-Year Floored S&P 500 with Par Up Outcome Fund – Mar | | | Milliman 1-Year Floored S&P 500 with Par Up Outcome Fund – Apr | |
| | Period January 10, 2022(a) to December 31, 2022 | | | Period February 10, 2022(a) to December 31, 2022 | | | Period March 10, 2022(a) to December 31, 2022 | | | Period April 11, 2022(a) to December 31, 2022 | |
Investment Income: | | | | | | | | | | | | | | | | |
Dividends | | $ | 4,419 | | | $ | 4,371 | | | $ | 4,252 | | | $ | 4,396 | |
Interest | | | 2,534 | | | | 2,737 | | | | 3,194 | | | | 3,723 | |
Total Investment Income | | | 6,953 | | | | 7,108 | | | | 7,446 | | | | 8,119 | |
| | | | | | | | | | | | | | | | |
Expenses: | | | | | | | | | | | | | | | | |
Investment advisory fees | | | 4,158 | | | | 3,870 | | | | 3,634 | | | | 3,391 | |
Accounting and administration fees | | | 24,183 | | | | 20,913 | | | | 18,309 | | | | 16,803 | |
Custody fees | | | 2,122 | | | | 1,903 | | | | 1,767 | | | | 1,620 | |
Transfer agent fees | | | 5,883 | | | | 5,371 | | | | 4,884 | | | | 4,357 | |
Distribution service fees | | | 2,121 | | | | 1,974 | | | | 1,854 | | | | 1,730 | |
Professional fees and expenses | | | 22,892 | | | | 19,265 | | | | 17,485 | | | | 14,664 | |
Trustees fees and expenses | | | 3,500 | | | | 1,599 | | | | 1,199 | | | | 898 | |
Pricing fees | | | 3,600 | | | | 3,300 | | | | 3,000 | | | | 2,700 | |
Licensing fees | | | 424 | | | | 392 | | | | 364 | | | | 334 | |
Organizational costs | | | 27,309 | | | | 27,309 | | | | 2,548 | | | | 2,548 | |
Offering costs | | | 17,263 | | | | 15,728 | | | | 5,374 | | | | 5,105 | |
Registration fees | | | 103 | | | | 104 | | | | 104 | | | | 106 | |
Other expenses | | | 3,191 | | | | 2,953 | | | | 2,698 | | | | 1,844 | |
Total Expenses | | | 116,749 | | | | 104,681 | | | | 63,220 | | | | 56,100 | |
Waivers/expense reimbursement by Advisor | | | (108,349 | ) | | | (96,862 | ) | | | (55,878 | ) | | | (49,250 | ) |
Acquired fund fees and expenses waiver | | | (143 | ) | | | (133 | ) | | | (120 | ) | | | (114 | ) |
Net Expenses | | | 8,257 | | | | 7,686 | | | | 7,222 | | | | 6,736 | |
Net Investment Income/(Loss) | | | (1,304 | ) | | | (578 | ) | | | 224 | | | | 1,383 | |
| | | | | | | | | | | | | | | | |
Realized and Unrealized Gain/(Loss): | | | | | | | | | | | | | | | | |
Net change in unrealized appreciation/(depreciation) on: | | | | | | | | | | | | | | | | |
Investments | | | 104,772 | | | | 65,941 | | | | 8,793 | | | | (93,549 | ) |
Options written | | | (284,760 | ) | | | (234,876 | ) | | | (158,201 | ) | | | (65,480 | ) |
Net change in unrealized appreciation/(depreciation) | | | (179,988 | ) | | | (168,935 | ) | | | (149,408 | ) | | | (159,029 | ) |
Net realized and unrealized gain/(loss) | | | (179,988 | ) | | | (168,935 | ) | | | (149,408 | ) | | | (159,029 | ) |
Net Increase/(Decrease) in Net Assets From Operations | | $ | (181,292 | ) | | $ | (169,513 | ) | | $ | (149,184 | ) | | $ | (157,646 | ) |
| (a) | Commencement of Operations |
The accompanying notes are an integral part of these financial statements.
Milliman Variable Insurance Trust
Statements of Operations
| | Milliman 1-Year Floored S&P 500 with Par Up Outcome Fund – May | | | Milliman 1-Year Floored S&P 500 with Par Up Outcome Fund – Jun | | | Milliman 1-Year Floored S&P 500 with Par Up Outcome Fund – Jul | | | Milliman 1-Year Floored S&P 500 with Par Up Outcome Fund – Aug | |
| | Period May 10, 2022(a) to December 31, 2022 | | | Period June 10, 2022(a) to December 31, 2022 | | | Period July 11, 2022(a) to December 31, 2022 | | | Period August 10, 2022(a) to December 31, 2022 | |
Investment Income: | | | | | | | | | | | | | | | | |
Dividends | | $ | 3,988 | | | $ | 3,783 | | | $ | 3,482 | | | $ | 3,118 | |
Interest | | | 3,724 | | | | 3,692 | | | | 3,284 | | | | 2,672 | |
Total Investment Income | | | 7,712 | | | | 7,475 | | | | 6,766 | | | | 5,790 | |
| | | | | | | | | | | | | | | | |
Expenses: | | | | | | | | | | | | | | | | |
Investment advisory fees | | | 3,016 | | | | 2,639 | | | | 2,269 | | | | 1,770 | |
Accounting and administration fees | | | 15,327 | | | | 13,077 | | | | 11,079 | | | | 9,150 | |
Custody fees | | | 1,440 | | | | 1,260 | | | | 1,080 | | | | 905 | |
Transfer agent fees | | | 4,024 | | | | 3,521 | | | | 3,016 | | | | 2,520 | |
Distribution service fees | | | 1,539 | | | | 1,346 | | | | 1,157 | | | | 903 | |
Professional fees and expenses | | | 12,598 | | | | 12,097 | | | | 11,684 | | | | 10,816 | |
Trustees fees and expenses | | | 748 | | | | 600 | | | | 499 | | | | 399 | |
Pricing fees | | | 2,400 | | | | 2,103 | | | | 1,800 | | | | 1,500 | |
Licensing fees | | | 293 | | | | 249 | | | | 232 | | | | 181 | |
Organizational costs | | | 2,548 | | | | 2,548 | | | | 2,548 | | | | 2,548 | |
Offering costs | | | 4,755 | | | | 3,614 | | | | 3,376 | | | | 2,729 | |
Registration fees | | | 107 | | | | 109 | | | | 95 | | | | 95 | |
Other expenses | | | 1,664 | | | | 1,485 | | | | 1,307 | | | | 1,127 | |
Total Expenses | | | 50,459 | | | | 44,648 | | | | 40,142 | | | | 34,643 | |
Waivers/expense reimbursement by Advisor | | | (44,365 | ) | | | (39,316 | ) | | | (35,558 | ) | | | (31,067 | ) |
Acquired fund fees and expenses waiver | | | (97 | ) | | | (85 | ) | | | (73 | ) | | | (59 | ) |
Net Expenses | | | 5,997 | | | | 5,247 | | | | 4,511 | | | | 3,517 | |
Net Investment Income/(Loss) | | | 1,715 | | | | 2,228 | | | | 2,255 | | | | 2,273 | |
| | | | | | | | | | | | | | | | |
Realized and Unrealized Gain/(Loss): | | | | | | | | | | | | | | | | |
Net change in unrealized appreciation/(depreciation) on: | | | | | | | | | | | | | | | | |
Investments | | | (76,527 | ) | | | (43,813 | ) | | | (17,353 | ) | | | (48,872 | ) |
Options written | | | (6,392 | ) | | | (14,137 | ) | | | (32,736 | ) | | | (46,257 | ) |
Net change in unrealized appreciation/(depreciation) | | | (82,919 | ) | | | (57,950 | ) | | | (50,089 | ) | | | (95,129 | ) |
Net realized and unrealized gain/(loss) | | | (82,919 | ) | | | (57,950 | ) | | | (50,089 | ) | | | (95,129 | ) |
Net Increase/(Decrease) in Net Assets From Operations | | $ | (81,204 | ) | | $ | (55,722 | ) | | $ | (47,834 | ) | | $ | (92,856 | ) |
| (a) | Commencement of Operations |
The accompanying notes are an integral part of these financial statements.
Milliman Variable Insurance Trust
Statements of Operations
| | Milliman 1-Year Floored S&P 500 with Par Up Outcome Fund – Sep | | | Milliman 1-Year Floored S&P 500 with Par Up Outcome Fund – Oct | | | Milliman 1-Year Floored S&P 500 with Par Up Outcome Fund – Nov | | | Milliman 1-Year Floored S&P 500 with Par Up Outcome Fund – Dec | |
| | Period September 12, 2022(a) to December 31, 2022 | | | Period October 10, 2022(a) to December 31, 2022 | | | Period November 10, 2022(a) to December 31, 2022 | | | Period December 12, 2022(a) to December 31, 2022 | |
Investment Income: | | | | | | | | | | | | | | | | |
Dividends | | $ | 2,670 | | | $ | 2,677 | | | $ | 1,815 | | | $ | 1,144 | |
Interest | | | 2,442 | | | | 2,540 | | | | 1,484 | | | | 913 | |
Total Investment Income | | | 5,112 | | | | 5,217 | | | | 3,299 | | | | 2,057 | |
| | | | | | | | | | | | | | | | |
Expenses: | | | | | | | | | | | | | | | | |
Investment advisory fees | | | 1,388 | | | | 1,132 | | | | 680 | | | | 299 | |
Accounting and administration fees | | | 7,219 | | | | 5,504 | | | | 3,509 | | | | 1,150 | |
Custody fees | | | 720 | | | | 550 | | | | 360 | | | | 140 | |
Transfer agent fees | | | 2,012 | | | | 1,500 | | | | 833 | | | | 360 | |
Distribution service fees | | | 708 | | | | 577 | | | | 347 | | | | 152 | |
Professional fees and expenses | | | 9,985 | | | | 9,650 | | | | 9,071 | | | | 8,770 | |
Trustees fees and expenses | | | 297 | | | | 212 | | | | 139 | | | | 69 | |
Pricing fees | | | 1,200 | | | | 900 | | | | 360 | | | | 180 | |
Licensing fees | | | 142 | | | | 116 | | | | 69 | | | | 31 | |
Organizational costs | | | 2,548 | | | | 2,548 | | | | 2,548 | | | | 2,548 | |
Offering costs | | | 1,484 | | | | 1,239 | | | | 719 | | | | 276 | |
Registration fees | | | 95 | | | | 221 | | | | 110 | | | | 110 | |
Other expenses | | | 903 | | | | 1,206 | | | | 788 | | | | 371 | |
Total Expenses | | | 28,701 | | | | 25,355 | | | | 19,533 | | | | 14,456 | |
Waivers/expense reimbursement by Advisor | | | (25,894 | ) | | | (23,068 | ) | | | (18,159 | ) | | | (13,852 | ) |
Acquired fund fees and expenses waiver | | | (46 | ) | | | (41 | ) | | | (25 | ) | | | (11 | ) |
Net Expenses | | | 2,761 | | | | 2,246 | | | | 1,349 | | | | 593 | |
Net Investment Income/(Loss) | | | 2,351 | | | | 2,971 | | | | 1,950 | | | | 1,464 | |
| | | | | | | | | | | | | | | | |
Realized and Unrealized Gain/(Loss): | | | | | | | | | | | | | | | | |
Net realized gain/(loss) on: | | |
| | | |
| | | |
|
| | |
| |
Investments | | | – | | | | – | | | | (119 | ) | | | – | |
Options written | | | – | | | | – | | | | (119 | ) | | | – | |
Net realized gain/(loss) | | | – | | | | – | | | | (238 | ) | | | – | |
Net change in unrealized appreciation/(depreciation) on: | | | | | | | | | | | | | | | | |
Investments | | | (75,894 | ) | | | 57,928 | | | | (28,767 | ) | | | (47,844 | ) |
Options written | | | 15,214 | | | | (25,543 | ) | | | 17,758 | | | | 23,273 | |
Net change in unrealized appreciation/(depreciation) | | | (60,680 | ) | | | 32,385 | | | | (11,009 | ) | | | (24,571 | ) |
Net realized and unrealized gain/(loss) | | | (60,680 | ) | | | 32,385 | | | | (11,247 | ) | | | (24,571 | ) |
Net Increase/(Decrease) in Net Assets From Operations | | $ | (58,329 | ) | | $ | 35,356 | | | $ | (9,297 | ) | | $ | (23,107 | ) |
| (a) | Commencement of Operations |
The accompanying notes are an integral part of these financial statements.
Milliman Variable Insurance Trust
Statements of Operations
| | Milliman 1-Year Buffered S&P 500 & Nasdaq with Stacker Cap Outcome Fund - Jan | | | Milliman 1-Year Buffered S&P 500 & Nasdaq with Stacker Cap Outcome Fund - Feb | | | Milliman 1-Year Buffered S&P 500 & Nasdaq with Stacker Cap Outcome Fund - Mar | | | Milliman 1-Year Buffered S&P 500 & Nasdaq with Stacker Cap Outcome Fund - Apr | |
| | Period January 10, 2022(a) to December 31, 2022 | | | Period February 10, 2022(a) to December 31, 2022 | | | Period March 10, 2022(a) to December 31, 2022 | | | Period April 11, 2022(a) to December 31, 2022 | |
Investment Income: | | | | | | | | | | | | | | | | |
Dividends | | $ | 4,418 | | | $ | 4,371 | | | $ | 4,252 | | | $ | 4,275 | |
Interest | | | 2,506 | | | | 2,790 | | | | 3,322 | | | | 3,507 | |
Total Investment Income | | | 6,924 | | | | 7,161 | | | | 7,574 | | | | 7,782 | |
| | | | | | | | | | | | | | | | |
Expenses: | | | | | | | | | | | | | | | | |
Investment advisory fees | | | 4,161 | | | | 3,879 | | | | 3,672 | | | | 3,305 | |
Accounting and administration fees | | | 24,175 | | | | 20,898 | | | | 18,310 | | | | 16,785 | |
Custody fees | | | 2,178 | | | | 1,947 | | | | 1,767 | | | | 1,620 | |
Transfer agent fees | | | 5,885 | | | | 5,371 | | | | 4,883 | | | | 4,357 | |
Distribution service fees | | | 2,123 | | | | 1,979 | | | | 1,874 | | | | 1,686 | |
Professional fees and expenses | | | 22,911 | | | | 19,282 | | | | 17,519 | | | | 14,591 | |
Trustees fees and expenses | | | 3,500 | | | | 1,599 | | | | 1,199 | | | | 898 | |
Pricing fees | | | 3,940 | | | | 3,960 | | | | 3,600 | | | | 3,240 | |
Licensing fees | | | 978 | | | | 898 | | | | 826 | | | | 740 | |
Organizational costs | | | 27,309 | | | | 27,309 | | | | 2,548 | | | | 2,548 | |
Offering costs | | | 17,263 | | | | 15,734 | | | | 5,385 | | | | 5,108 | |
Registration fees | | | 103 | | | | 104 | | | | 104 | | | | 106 | |
Other expenses | | | 3,191 | | | | 2,953 | | | | 2,698 | | | | 1,844 | |
Total Expenses | | | 117,717 | | | | 105,913 | | | | 64,385 | | | | 56,828 | |
Waivers/expense reimbursement by Advisor | | | (109,311 | ) | | | (98,075 | ) | | | (56,965 | ) | | | (50,149 | ) |
Acquired fund fees and expenses waiver | | | (143 | ) | | | (133 | ) | | | (120 | ) | | | (111 | ) |
Net Expenses | | | 8,263 | | | | 7,705 | | | | 7,300 | | | | 6,568 | |
Net Investment Income/(Loss) | | | (1,339 | ) | | | (544 | ) | | | 274 | | | | 1,214 | |
| | | | | | | | | | | | | | | | |
Realized and Unrealized Gain/(Loss): | | | | | | | | | | | | | | | | |
Net change in unrealized appreciation/(depreciation) on: | | | | | | | | | | | | | | | | |
Investments | | | (56,676 | ) | | | (81,004 | ) | | | (124,655 | ) | | | (235,660 | ) |
Options written | | | (99,336 | ) | | | (46,767 | ) | | | 7,354 | | | | 102,807 | |
Net change in unrealized appreciation/(depreciation) | | | (156,012 | ) | | | (127,771 | ) | | | (117,301 | ) | | | (132,853 | ) |
Net realized and unrealized gain/(loss) | | | (156,012 | ) | | | (127,771 | ) | | | (117,301 | ) | | | (132,853 | ) |
Net Increase/(Decrease) in Net Assets From Operations | | $ | (157,351 | ) | | $ | (128,315 | ) | | $ | (117,027 | ) | | $ | (131,639 | ) |
| (a) | Commencement of Operations |
The accompanying notes are an integral part of these financial statements.
Milliman Variable Insurance Trust
Statements of Operations
| | Milliman 1-Year Buffered S&P 500 & Nasdaq with Stacker Cap Outcome Fund - May | | | Milliman 1-Year Buffered S&P 500 & Nasdaq with Stacker Cap Outcome Fund - Jun | | | Milliman 1-Year Buffered S&P 500 & Nasdaq with Stacker Cap Outcome Fund - Jul | | | Milliman 1-Year Buffered S&P 500 & Nasdaq with Stacker Cap Outcome Fund - Aug | |
| | Period May 10, 2022(a) to December 31, 2022 | | | Period June 10, 2022(a) to December 31, 2022 | | | Period July 11, 2022(a) to December 31, 2022 | | | Period August 10, 2022(a) to December 31, 2022 | |
Investment Income: | | | | | | | | | | | | | | | | |
Dividends | | $ | 3,988 | | | $ | 3,783 | | | $ | 3,482 | | | $ | 3,125 | |
Interest | | | 3,826 | | | | 3,704 | | | | 3,287 | | | | 2,595 | |
Total Investment Income | | | 7,814 | | | | 7,487 | | | | 6,769 | | | | 5,720 | |
| | | | | | | | | | | | | | | | |
Expenses: | | | | | | | | | | | | | | | | |
Investment advisory fees | | | 3,067 | | | | 2,683 | | | | 2,296 | | | | 1,756 | |
Accounting and administration fees | | | 15,327 | | | | 13,077 | | | | 11,079 | | | | 9,150 | |
Custody fees | | | 1,440 | | | | 1,260 | | | | 1,080 | | | | 906 | |
Transfer agent fees | | | 4,024 | | | | 3,521 | | | | 3,017 | | | | 2,515 | |
Distribution service fees | | | 1,565 | | | | 1,369 | | | | 1,172 | | | | 896 | |
Professional fees and expenses | | | 12,617 | | | | 12,131 | | | | 11,685 | | | | 10,796 | |
Trustees fees and expenses | | | 748 | | | | 600 | | | | 499 | | | | 399 | |
Pricing fees | | | 2,880 | | | | 2,529 | | | | 2,160 | | | | 1,800 | |
Licensing fees | | | 658 | | | | 574 | | | | 501 | | | | 404 | |
Organizational costs | | | 2,548 | | | | 2,548 | | | | 2,548 | | | | 2,548 | |
Offering costs | | | 4,746 | | | | 3,610 | | | | 3,448 | | | | 2,734 | |
Registration fees | | | 107 | | | | 109 | | | | 95 | | | | 95 | |
Other expenses | | | 1,664 | | | | 1,485 | | | | 1,307 | | | | 1,127 | |
Total Expenses | | | 51,391 | | | | 45,496 | | | | 40,887 | | | | 35,126 | |
Waivers/expense reimbursement by Advisor | | | (45,195 | ) | | | (40,075 | ) | | | (36,248 | ) | | | (31,577 | ) |
Acquired fund fees and expenses waiver | | | (97 | ) | | | (85 | ) | | | (73 | ) | | | (60 | ) |
Net Expenses | | | 6,099 | | | | 5,336 | | | | 4,566 | | | | 3,489 | |
Net Investment Income/(Loss) | | | 1,715 | | | | 2,151 | | | | 2,203 | | | | 2,231 | |
| | | | | | | | | | | | | | | | |
Realized and Unrealized Gain/(Loss): | | | | | | | | | | | | | | | | |
Net change in unrealized appreciation/(depreciation) on: | | | | | | | | | | | | | | | | |
Investments | | | (176,073 | ) | | | (116,974 | ) | | | (76,310 | ) | | | (185,351 | ) |
Options written | | | 123,008 | | | | 88,127 | | | | 47,572 | | | | 84,506 | |
Net change in unrealized appreciation/(depreciation) | | | (53,065 | ) | | | (28,847 | ) | | | (28,738 | ) | | | (100,845 | ) |
Net realized and unrealized gain/(loss) | | | (53,065 | ) | | | (28,847 | ) | | | (28,738 | ) | | | (100,845 | ) |
Net Increase/(Decrease) in Net Assets From Operations | | $ | (51,350 | ) | | $ | (26,696 | ) | | $ | (26,535 | ) | | $ | (98,614 | ) |
| (a) | Commencement of Operations |
The accompanying notes are an integral part of these financial statements.
Milliman Variable Insurance Trust
Statements of Operations
| | Milliman 1-Year Buffered S&P 500 & Nasdaq with Stacker Cap Outcome Fund - Sep | | | Milliman 1-Year Buffered S&P 500 & Nasdaq with Stacker Cap Outcome Fund - Oct | | | Milliman 1-Year Buffered S&P 500 & Nasdaq with Stacker Cap Outcome Fund - Nov | | | Milliman 1-Year Buffered S&P 500 & Nasdaq with Stacker Cap Outcome Fund - Dec | |
| | Period September 12, 2022(a) to December 31, 2022 | | | Period October 10, 2022(a) to December 31, 2022 | | | Period November 10, 2022(a) to December 31, 2022 | | | Period December 12, 2022(a) to December 31, 2022 | |
Investment Income: | | | | | | | | | | | | | | | | |
Dividends | | $ | 2,672 | | | $ | 2,676 | | | $ | 1,815 | | | $ | 915 | |
Interest | | | 2,348 | | | | 2,542 | | | | 1,484 | | | | 620 | |
Total Investment Income | | | 5,020 | | | | 5,218 | | | | 3,299 | | | | 1,535 | |
| | | | | | | | | | | | | | | | |
Expenses: | | | | | | | | | | | | | | | | |
Investment advisory fees | | | 1,376 | | | | 1,133 | | | | 674 | | | | 236 | |
Accounting and administration fees | | | 7,218 | | | | 5,504 | | | | 3,508 | | | | 1,150 | |
Custody fees | | | 729 | | | | 550 | | | | 360 | | | | 140 | |
Transfer agent fees | | | 2,012 | | | | 1,500 | | | | 833 | | | | 360 | |
Distribution service fees | | | 702 | | | | 578 | | | | 344 | | | | 121 | |
Professional fees and expenses | | | 9,969 | | | | 9,649 | | | | 9,066 | | | | 8,738 | |
Trustees fees and expenses | | | 297 | | | | 212 | | | | 139 | | | | 69 | |
Pricing fees | | | 1,440 | | | | 1,080 | | | | 480 | | | | 240 | |
Licensing fees | | | 322 | | | | 245 | | | | 150 | | | | 74 | |
Organizational costs | | | 2,548 | | | | 2,548 | | | | 2,548 | | | | 2,548 | |
Offering costs | | | 1,485 | | | | 1,242 | | | | 721 | | | | 290 | |
Registration fees | | | 95 | | | | 220 | | | | 110 | | | | 110 | |
Other expenses | | | 903 | | | | 1,206 | | | | 788 | | | | 371 | |
Total Expenses | | | 29,096 | | | | 25,667 | | | | 19,721 | | | | 14,447 | |
Waivers/expense reimbursement by Advisor | | | (26,316 | ) | | | (23,378 | ) | | | (18,360 | ) | | | (13,969 | ) |
Acquired fund fees and expenses waiver | | | (46 | ) | | | (41 | ) | | | (26 | ) | | | (9 | ) |
Net Expenses | | | 2,734 | | | | 2,248 | | | | 1,335 | | | | 469 | |
Net Investment Income/(Loss) | | | 2,286 | | | | 2,970 | | | | 1,964 | | | | 1,066 | |
| | | | | | | | | | | | | | | | |
Realized and Unrealized Gain/(Loss): | | | | | | | | | | | | | | | | |
Net change in unrealized appreciation/(depreciation) on: | | | | | | | | | | | | | | | | |
Investments | | | (193,732 | ) | | | 65,002 | | | | (103,807 | ) | | | (115,736 | ) |
Options written | | | 132,729 | | | | (17,001 | ) | | | 90,093 | | | | 87,501 | |
Net change in unrealized appreciation/(depreciation) | | | (61,003 | ) | | | 48,001 | | | | (13,714 | ) | | | (28,235 | ) |
Net realized and unrealized gain/(loss) | | | (61,003 | ) | | | 48,001 | | | | (13,714 | ) | | | (28,235 | ) |
Net Increase/(Decrease) in Net Assets From Operations | | $ | (58,717 | ) | | $ | 50,971 | | | $ | (11,750 | ) | | $ | (27,169 | ) |
| (a) | Commencement of Operations |
The accompanying notes are an integral part of these financial statements.
Milliman Variable Insurance Trust
Statements of Operations
| | Milliman 1-Year Buffered S&P 500 & Russell 2000 with Stacker Cap Outcome Fund - Jan | | | Milliman 1-Year Buffered S&P 500 & Russell 2000 with Stacker Cap Outcome Fund - Feb | | | Milliman 1-Year Buffered S&P 500 & Russell 2000 with Stacker Cap Outcome Fund - Mar | | | Milliman 1-Year Buffered S&P 500 & Russell 2000 with Stacker Cap Outcome Fund - Apr | |
| | Period January 10, 2022(a) to December 31, 2022 | | | Period February 10, 2022(a) to December 31, 2022 | | | Period March 10, 2022(a) to December 31, 2022 | | | Period April 11, 2022(a) to December 31, 2022 | |
Investment Income: | | | | | | | | | | | | | | | | |
Dividends | | $ | 4,418 | | | $ | 4,370 | | | $ | 4,252 | | | $ | 4,138 | |
Interest | | | 2,549 | | | | 2,943 | | | | 3,378 | | | | 3,269 | |
Total Investment Income | | | 6,967 | | | | 7,313 | | | | 7,630 | | | | 7,407 | |
| | | | | | | | | | | | | | | | |
Expenses: | | | | | | | | | | | | | | | | |
Investment advisory fees | | | 4,167 | | | | 3,896 | | | | 3,669 | | | | 3,219 | |
Accounting and administration fees | | | 24,179 | | | | 20,900 | | | | 18,303 | | | | 15,837 | |
Custody fees | | | 2,136 | | | | 1,932 | | | | 1,767 | | | | 1,620 | |
Transfer agent fees | | | 5,849 | | | | 5,333 | | | | 4,847 | | | | 4,321 | |
Distribution service fees | | | 2,126 | | | | 1,987 | | | | 1,872 | | | | 1,643 | |
Professional fees and expenses | | | 22,956 | | | | 19,313 | | | | 17,502 | | | | 14,561 | |
Trustees fees and expenses | | | 3,500 | | | | 1,599 | | | | 1,199 | | | | 898 | |
Pricing fees | | | 3,970 | | | | 3,960 | | | | 3,600 | | | | 3,240 | |
Licensing fees | | | 5,646 | | | | 5,176 | | | | 4,715 | | | | 4,241 | |
Organizational costs | | | 27,309 | | | | 2,548 | | | | 2,548 | | | | 2,548 | |
Offering costs | | | 17,254 | | | | 5,695 | | | | 5,387 | | | | 5,107 | |
Registration fees | | | 103 | | | | 104 | | | | 104 | | | | 106 | |
Other expenses | | | 3,191 | | | | 2,953 | | | | 2,698 | | | | 1,843 | |
Total Expenses | | | 122,386 | | | | 75,396 | | | | 68,211 | | | | 59,184 | |
Waivers/expense reimbursement by Advisor | | | (113,966 | ) | | | (67,525 | ) | | | (60,798 | ) | | | (52,679 | ) |
Acquired fund fees and expenses waiver | | | (143 | ) | | | (133 | ) | | | (120 | ) | | | (109 | ) |
Net Expenses | | | 8,277 | | | | 7,738 | | | | 7,293 | | | | 6,396 | |
Net Investment Income/(Loss) | | | (1,310 | ) | | | (425 | ) | | | 337 | | | | 1,011 | |
| | | | | | | | | | | | | | | | |
Realized and Unrealized Gain/(Loss): | | | | | | | | | | | | | | | | |
Net realized gain/(loss) on: | | |
|
| | |
| | | |
| | | |
|
|
Investments | | | (1,589 | ) | | | – | | | | – | | | | (561 | ) |
Options written | | | 1,031 | | | | – | | | | – | | | | 455 | |
Net realized gain/(loss) | | | (558 | ) | | | – | | | | – | | | | (106 | ) |
Net change in unrealized appreciation/(depreciation) on: | | | | | | | | | | | | | | | | |
Investments | | | (47,864 | ) | | | (73,073 | ) | | | (115,006 | ) | | | (210,658 | ) |
Options written | | | (108,528 | ) | | | (54,371 | ) | | | (184 | ) | | | 88,823 | |
Net change in unrealized appreciation/(depreciation) | | | (156,392 | ) | | | (127,444 | ) | | | (115,190 | ) | | | (121,835 | ) |
Net realized and unrealized gain/(loss) | | | (156,950 | ) | | | (127,444 | ) | | | (115,190 | ) | | | (121,941 | ) |
Net Increase/(Decrease) in Net Assets From Operations | | $ | (158,260 | ) | | $ | (127,869 | ) | | $ | (114,853 | ) | | $ | (120,930 | ) |
| (a) | Commencement of Operations |
The accompanying notes are an integral part of these financial statements.
Milliman Variable Insurance Trust
Statements of Operations
| | Milliman 1-Year Buffered S&P 500 & Russell 2000 with Stacker Cap Outcome Fund - May | | | Milliman 1-Year Buffered S&P 500 & Russell 2000 with Stacker Cap Outcome Fund - Jun | | | Milliman 1-Year Buffered S&P 500 & Russell 2000 with Stacker Cap Outcome Fund - Jul | | | Milliman 1-Year Buffered S&P 500 & Russell 2000 with Stacker Cap Outcome Fund - Aug | |
| | Period May 10, 2022(a) to December 31, 2022 | | | Period June 10, 2022(a) to December 31, 2022 | | | Period July 11, 2022(a) to December 31, 2022 | | | Period August 10, 2022(a) to December 31, 2022 | |
Investment Income: | | | | | | | | | | | | | | | | |
Dividends | | $ | 3,988 | | | $ | 3,783 | | | $ | 3,482 | | | $ | 3,118 | |
Interest | | | 3,924 | | | | 3,738 | | | | 3,295 | | | | 2,636 | |
Total Investment Income | | | 7,912 | | | | 7,521 | | | | 6,777 | | | | 5,754 | |
| | | | | | | | | | | | | | | | |
Expenses: | | | | | | | | | | | | | | | | |
Investment advisory fees | | | 3,106 | | | | 2,687 | | | | 2,303 | | | | 1,764 | |
Accounting and administration fees | | | 15,327 | | | | 13,077 | | | | 11,079 | | | | 9,150 | |
Custody fees | | | 1,440 | | | | 1,260 | | | | 1,080 | | | | 905 | |
Transfer agent fees | | | 3,991 | | | | 3,521 | | | | 3,017 | | | | 2,515 | |
Distribution service fees | | | 1,585 | | | | 1,371 | | | | 1,175 | | | | 900 | |
Professional fees and expenses | | | 12,849 | | | | 12,134 | | | | 11,688 | | | | 10,798 | |
Trustees fees and expenses | | | 748 | | �� | | 599 | | | | 499 | | | | 399 | |
Pricing fees | | | 2,880 | | | | 2,529 | | | | 2,160 | | | | 1,800 | |
Licensing fees | | | 3,769 | | | | 3,299 | | | | 2,813 | | | | 2,804 | |
Organizational costs | | | 2,548 | | | | 2,548 | | | | 2,548 | | | | 2,548 | |
Offering costs | | | 4,746 | | | | 3,627 | | | | 3,376 | | | | 2,726 | |
Registration fees | | | 107 | | | | 109 | | | | 95 | | | | 95 | |
Other expenses | | | 1,664 | | | | 1,485 | | | | 1,307 | | | | 1,127 | |
Total Expenses | | | 54,760 | | | | 48,246 | | | | 43,140 | | | | 37,531 | |
Waivers/expense reimbursement by Advisor | | | (48,485 | ) | | | (42,817 | ) | | | (38,487 | ) | | | (33,968 | ) |
Acquired fund fees and expenses waiver | | | (97 | ) | | | (86 | ) | | | (73 | ) | | | (59 | ) |
Net Expenses | | | 6,178 | | | | 5,343 | | | | 4,580 | | | | 3,504 | |
Net Investment Income/(Loss) | | | 1,734 | | | | 2,178 | | | | 2,197 | | | | 2,250 | |
| | | | | | | | | | | | | | | | |
Realized and Unrealized Gain/(Loss): | | | | | | | | | | | | | | | | |
Net change in unrealized appreciation/(depreciation) on: | | | | | | | | | | | | | | | | |
Investments | | | (108,936 | ) | | | (79,755 | ) | | | (16,623 | ) | | | (151,375 | ) |
Options written | | | 81,235 | | | | 61,789 | | | | 3,317 | | | | 62,867 | |
Net change in unrealized appreciation/(depreciation) | | | (27,701 | ) | | | (17,966 | ) | | | (13,306 | ) | | | (88,508 | ) |
Net realized and unrealized gain/(loss) | | | (27,701 | ) | | | (17,966 | ) | | | (13,306 | ) | | | (88,508 | ) |
Net Increase/(Decrease) in Net Assets From Operations | | $ | (25,967 | ) | | $ | (15,788 | ) | | $ | (11,109 | ) | | $ | (86,258 | ) |
| (a) | Commencement of Operations |
The accompanying notes are an integral part of these financial statements.
Milliman Variable Insurance Trust
Statements of Operations
| | Milliman 1-Year Buffered S&P 500 & Russell 2000 with Stacker Cap Outcome Fund - Sep | | | Milliman 1-Year Buffered S&P 500 & Russell 2000 with Stacker Cap Outcome Fund - Oct | | | Milliman 1-Year Buffered S&P 500 & Russell 2000 with Stacker Cap Outcome Fund - Nov | | | Milliman 1-Year Buffered S&P 500 & Russell 2000 with Stacker Cap Outcome Fund - Dec | |
| | Period September 12, 2022(a) to December 31, 2022 | | | Period October 10, 2022(a) to December 31, 2022 | | | Period November 10, 2022(a) to December 31, 2022 | | | Period December 12, 2022(a) to December 31, 2022 | |
Investment Income: | | | | | | | | | | | | | | | | |
Dividends | | $ | 2,670 | | | $ | 2,676 | | | $ | 1,815 | | | $ | 915 | |
Interest | | | 2,372 | | | | 2,544 | | | | 1,486 | | | | 621 | |
Total Investment Income | | | 5,042 | | | | 5,220 | | | | 3,301 | | | | 1,536 | |
| | | | | | | | | | | | | | | | |
Expenses: | | | | | | | | | | | | | | | | |
Investment advisory fees | | | 1,383 | | | | 1,136 | | | | 673 | | | | 237 | |
Accounting and administration fees | | | 7,218 | | | | 5,504 | | | | 3,508 | | | | 1,150 | |
Custody fees | | | 720 | | | | 550 | | | | 360 | | | | 140 | |
Transfer agent fees | | | 2,012 | | | | 1,500 | | | | 833 | | | | 360 | |
Distribution service fees | | | 706 | | | | 580 | | | | 344 | | | | 121 | |
Professional fees and expenses | | | 9,972 | | | | 9,649 | | | | 9,064 | | | | 8,738 | |
Trustees fees and expenses | | | 297 | | | | 212 | | | | 139 | | | | 69 | |
Pricing fees | | | 1,440 | | | | 1,080 | | | | 480 | | | | 240 | |
Licensing fees | | | 1,633 | | | | 1,405 | | | | 872 | | | | 461 | |
Organizational costs | | | 2,548 | | | | 2,548 | | | | 2,548 | | | | 2,547 | |
Offering costs | | | 1,485 | | | | 1,242 | | | | 724 | | | | 277 | |
Registration fees | | | 95 | | | | 221 | | | | 110 | | | | 110 | |
Other expenses | | | 903 | | | | 1,206 | | | | 788 | | | | 371 | |
Total Expenses | | | 30,412 | | | | 26,833 | | | | 20,443 | | | | 14,821 | |
Waivers/expense reimbursement by Advisor | | | (27,617 | ) | | | (24,537 | ) | | | (19,083 | ) | | | (14,343 | ) |
Acquired fund fees and expenses waiver | | | (46 | ) | | | (41 | ) | | | (25 | ) | | | (9 | ) |
Net Expenses | | | 2,749 | | | | 2,255 | | | | 1,335 | | | | 469 | |
Net Investment Income/(Loss) | | | 2,293 | | | | 2,965 | | | | 1,966 | | | | 1,067 | |
| | | | | | | | | | | | | | | | |
Realized and Unrealized Gain/(Loss): | | | | | | | | | | | | | | | | |
Net change in unrealized appreciation/(depreciation) on: | | | | | | | | | | | | | | | | |
Investments | | | (162,286 | ) | | | 96,641 | | | | (101,174 | ) | | | (92,473 | ) |
Options written | | | 111,120 | | | | (43,434 | ) | | | 88,204 | | | | 67,739 | |
Net change in unrealized appreciation/(depreciation) | | | (51,166 | ) | | | 53,207 | | | | (12,970 | ) | | | (24,734 | ) |
Net realized and unrealized gain/(loss) | | | (51,166 | ) | | | 53,207 | | | | (12,970 | ) | | | (24,734 | ) |
Net Increase/(Decrease) in Net Assets From Operations | | $ | (48,873 | ) | | $ | 56,172 | | | $ | (11,004 | ) | | $ | (23,667 | ) |
| (a) | Commencement of Operations |
The accompanying notes are an integral part of these financial statements.
Milliman Variable Insurance Trust
Statements of Operations
| | Milliman 1-Year Buffered S&P 500 & MSCI EAFE with Stacker Cap Outcome Fund - Jan | | | Milliman 1-Year Buffered S&P 500 & MSCI EAFE with Stacker Cap Outcome Fund - Feb | | | Milliman 1-Year Buffered S&P 500 & MSCI EAFE with Stacker Cap Outcome Fund - Mar | | | Milliman 1-Year Buffered S&P 500 & MSCI EAFE with Stacker Cap Outcome Fund - Apr | |
| | Period January 10, 2022(a) to December 31, 2022 | | | Period February 10, 2022(a) to December 31, 2022 | | | Period March 10, 2022(a) to December 31, 2022 | | | Period April 11, 2022(a) to December 31, 2022 | |
Investment Income: | | | | | | | | | | | | | | | | |
Dividends | | $ | 4,419 | | | $ | 4,535 | | | $ | 4,252 | | | $ | 4,138 | |
Interest | | | 2,503 | | | | 3,111 | | | | 3,339 | | | | 3,106 | |
Total Investment Income | | | 6,922 | | | | 7,646 | | | | 7,591 | | | | 7,244 | |
| | | | | | | | | | | | | | | | |
Expenses: | | | | | | | | | | | | | | | | |
Investment advisory fees | | | 4,149 | | | | 3,962 | | | | 3,659 | | | | 3,170 | |
Accounting and administration fees | | | 24,165 | | | | 20,926 | | | | 18,305 | | | | 15,834 | |
Custody fees | | | 2,122 | | | | 1,979 | | | | 1,767 | | | | 1,620 | |
Transfer agent fees | | | 5,846 | | | | 5,334 | | | | 4,847 | | | | 4,321 | |
Distribution service fees | | | 2,117 | | | | 2,021 | | | | 1,867 | | | | 1,618 | |
Professional fees and expenses | | | 22,903 | | | | 19,537 | | | | 17,506 | | | | 14,539 | |
Trustees fees and expenses | | | 3,500 | | | | 1,599 | | | | 1,199 | | | | 898 | |
Pricing fees | | | 3,955 | | | | 3,595 | | | | 3,235 | | | | 2,875 | |
Licensing fees | | | 292 | | | | 270 | | | | 255 | | | | 226 | |
Organizational costs | | | 27,309 | | | | 2,548 | | | | 2,548 | | | | 2,548 | |
Offering costs | | | 17,337 | | | | 5,704 | | | | 5,377 | | | | 5,107 | |
Registration fees | | | 103 | | | | 104 | | | | 104 | | | | 106 | |
Other expenses | | | 3,191 | | | | 2,953 | | | | 2,697 | | | | 1,843 | |
Total Expenses | | | 116,989 | | | | 70,532 | | | | 63,366 | | | | 54,705 | |
Waivers/expense reimbursement by Advisor | | | (108,606 | ) | | | (62,527 | ) | | | (55,973 | ) | | | (48,299 | ) |
Acquired fund fees and expenses waiver | | | (143 | ) | | | (136 | ) | | | (120 | ) | | | (109 | ) |
Net Expenses | | | 8,240 | | | | 7,869 | | | | 7,273 | | | | 6,297 | |
Net Investment Income/(Loss) | | | (1,318 | ) | | | (223 | ) | | | 318 | | | | 947 | |
| | | | | | | | | | | | | | | | |
Realized and Unrealized Gain/(Loss): | | | | | | | | | | | | | | | | |
Net realized gain/(loss) on: | | |
| | | |
| | | |
| | | |
|
|
Investments | | | – | | | | – | | | | – | | | | (422 | ) |
Options written | | | – | | | | – | | | | – | | | | 196 | |
Net realized gain/(loss) | | | – | | | | – | | | | – | | | | (226 | ) |
Net change in unrealized appreciation/(depreciation) on: | | | | | | | | | | | | | | | | |
Investments | | | (11,890 | ) | | | (18,872 | ) | | | (83,380 | ) | | | (179,013 | ) |
Options written | | | (144,684 | ) | | | (112,448 | ) | | | (27,364 | ) | | | 51,275 | |
Net change in unrealized appreciation/(depreciation) | | | (156,574 | ) | | | (131,320 | ) | | | (110,744 | ) | | | (127,738 | ) |
Net realized and unrealized gain/(loss) | | | (156,574 | ) | | | (131,320 | ) | | | (110,744 | ) | | | (127,964 | ) |
Net Increase/(Decrease) in Net Assets From Operations | | $ | (157,892 | ) | | $ | (131,543 | ) | | $ | (110,426 | ) | | $ | (127,017 | ) |
| (a) | Commencement of Operations |
The accompanying notes are an integral part of these financial statements.
Milliman Variable Insurance Trust
Statements of Operations
| | Milliman 1-Year Buffered S&P 500 & MSCI EAFE with Stacker Cap Outcome Fund - May | | | Milliman 1-Year Buffered S&P 500 & MSCI EAFE with Stacker Cap Outcome Fund - Jun | | | Milliman 1-Year Buffered S&P 500 & MSCI EAFE with Stacker Cap Outcome Fund - Jul | | | Milliman 1-Year Buffered S&P 500 & MSCI EAFE with Stacker Cap Outcome Fund - Aug | |
| | Period May 10, 2022(a) to December 31, 2022 | | | Period June 10, 2022(a) to December 31, 2022 | | | Period July 11, 2022(a) to December 31, 2022 | | | Period August 10, 2022(a) to December 31, 2022 | |
Investment Income: | | | | | | | | | | | | | | | | |
Dividends | | $ | 3,987 | | | $ | 3,783 | | | $ | 3,482 | | | $ | 3,118 | |
Interest | | | 3,798 | | | | 3,629 | | | | 3,328 | | | | 2,595 | |
Total Investment Income | | | 7,785 | | | | 7,412 | | | | 6,810 | | | | 5,713 | |
| | | | | | | | | | | | | | | | |
Expenses: | | | | | | | | | | | | | | | | |
Investment advisory fees | | | 3,052 | | | | 2,647 | | | | 2,287 | | | | 1,754 | |
Accounting and administration fees | | | 15,327 | | | | 13,077 | | | | 11,079 | | | | 9,150 | |
Custody fees | | | 1,440 | | | | 1,260 | | | | 1,080 | | | | 900 | |
Transfer agent fees | | | 3,991 | | | | 3,521 | | | | 3,016 | | | | 2,515 | |
Distribution service fees | | | 1,557 | | | | 1,350 | | | | 1,167 | | | | 895 | |
Professional fees and expenses | | | 12,621 | | | | 12,126 | | | | 11,698 | | | | 10,801 | |
Trustees fees and expenses | | | 748 | | | | 600 | | | | 499 | | | | 399 | |
Pricing fees | | | 2,515 | | | | 2,163 | | | | 1,795 | | | | 1,435 | |
Licensing fees | | | 202 | | | | 178 | | | | 152 | | | | 116 | |
Organizational costs | | | 2,548 | | | | 2,548 | | | | 2,548 | | | | 2,548 | |
Offering costs | | | 4,746 | | | | 3,627 | | | | 3,376 | | | | 2,726 | |
Registration fees | | | 107 | | | | 109 | | | | 95 | | | | 95 | |
Other expenses | | | 1,664 | | | | 1,484 | | | | 1,307 | | | | 1,127 | |
Total Expenses | | | 50,518 | | | | 44,690 | | | | 40,099 | | | | 34,461 | |
Waivers/expense reimbursement by Advisor | | | (44,353 | ) | | | (39,343 | ) | | | (35,478 | ) | | | (30,918 | ) |
Acquired fund fees and expenses waiver | | | (97 | ) | | | (85 | ) | | | (73 | ) | | | (59 | ) |
Net Expenses | | | 6,068 | | | | 5,262 | | | | 4,548 | | | | 3,484 | |
Net Investment Income/(Loss) | | | 1,717 | | | | 2,150 | | | | 2,262 | | | | 2,229 | |
| | | | | | | | | | | | | | | | |
Realized and Unrealized Gain/(Loss): | | | | | | | | | | | | | | | | |
Net change in unrealized appreciation/(depreciation) on: | | | | | | | | | | | | | | | | |
Investments | | | (94,028 | ) | | | (29,145 | ) | | | 36,488 | | | | (89,506 | ) |
Options written | | | 65,616 | | | | 14,119 | | | | (46,467 | ) | | | 17,114 | |
Net change in unrealized appreciation/(depreciation) | | | (28,412 | ) | | | (15,026 | ) | | | (9,979 | ) | | | (72,392 | ) |
Net realized and unrealized gain/(loss) | | | (28,412 | ) | | | (15,026 | ) | | | (9,979 | ) | | | (72,392 | ) |
Net Increase/(Decrease) in Net Assets From Operations | | $ | (26,695 | ) | | $ | (12,876 | ) | | $ | (7,717 | ) | | $ | (70,163 | ) |
| (a) | Commencement of Operations |
The accompanying notes are an integral part of these financial statements.
Milliman Variable Insurance Trust
Statements of Operations
| | Milliman 1-Year Buffered S&P 500 & MSCI EAFE with Stacker Cap Outcome Fund - Sep | | | Milliman 1-Year Buffered S&P 500 & MSCI EAFE with Stacker Cap Outcome Fund - Oct | | | Milliman 1-Year Buffered S&P 500 & MSCI EAFE with Stacker Cap Outcome Fund - Nov | | | Milliman 1-Year Buffered S&P 500 & MSCI EAFE with Stacker Cap Outcome Fund - Dec | |
| | Period September 12, 2022(a) to December 31, 2022 | | | Period October 10, 2022(a) to December 31, 2022 | | | Period November 10, 2022(a) to December 31, 2022 | | | Period December 12, 2022(a) to December 31, 2022 | |
Investment Income: | | | | | | | | | | | | | | | | |
Dividends | | $ | 2,671 | | | $ | 2,676 | | | $ | 1,815 | | | $ | 915 | |
Interest | | | 2,357 | | | | 2,546 | | | | 1,487 | | | | 623 | |
Total Investment Income | | | 5,028 | | | | 5,222 | | | | 3,302 | | | | 1,538 | |
| | | | | | | | | | | | | | | | |
Expenses: | | | | | | | | | | | | | | | | |
Investment advisory fees | | | 1,389 | | | | 1,139 | | | | 676 | | | | 236 | |
Accounting and administration fees | | | 7,218 | | | | 5,504 | | | | 3,508 | | | | 1,150 | |
Custody fees | | | 724 | | | | 550 | | | | 360 | | | | 140 | |
Transfer agent fees | | | 2,012 | | | | 1,500 | | | | 833 | | | | 360 | |
Distribution service fees | | | 708 | | | | 581 | | | | 345 | | | | 121 | |
Professional fees and expenses | | | 9,980 | | | | 9,651 | | | | 9,065 | | | | 8,737 | |
Trustees fees and expenses | | | 297 | | | | 212 | | | | 139 | | | | 69 | |
Pricing fees | | | 1,075 | | | | 1,080 | | | | 480 | | | | 240 | |
Licensing fees | | | 92 | | | | 75 | | | | 392 | | | | 189 | |
Organizational costs | | | 2,548 | | | | 2,548 | | | | 2,548 | | | | 2,548 | |
Offering costs | | | 1,485 | | | | 1,242 | | | | 724 | | | | 277 | |
Registration fees | | | 95 | | | | 221 | | | | 110 | | | | 110 | |
Other expenses | | | 903 | | | | 1,206 | | | | 788 | | | | 371 | |
Total Expenses | | | 28,526 | | | | 25,509 | | | | 19,968 | | | | 14,548 | |
Waivers/expense reimbursement by Advisor | | | (25,720 | ) | | | (23,208 | ) | | | (18,602 | ) | | | (14,070 | ) |
Acquired fund fees and expenses waiver | | | (46 | ) | | | (41 | ) | | | (26 | ) | | | (9 | ) |
Net Expenses | | | 2,760 | | | | 2,260 | | | | 1,340 | | | | 469 | |
Net Investment Income/(Loss) | | | 2,268 | | | | 2,962 | | | | 1,962 | | | | 1,069 | |
| | | | | | | | | | | | | | | | |
Realized and Unrealized Gain/(Loss): | | | | | | | | | | | | | | | | |
Net change in unrealized appreciation/(depreciation) on: | | | | | | | | | | | | | | | | |
Investments | | | (76,597 | ) | | | 204,991 | | | | (45,308 | ) | | | (85,834 | ) |
Options written | | | 45,158 | | | | (152,324 | ) | | | 56,314 | | | | 66,748 | |
Net change in unrealized appreciation/(depreciation) | | | (31,439 | ) | | | 52,667 | | | | 11,006 | | | | (19,086 | ) |
Net realized and unrealized gain/(loss) | | | (31,439 | ) | | | 52,667 | | | | 11,006 | | | | (19,086 | ) |
Net Increase/(Decrease) in Net Assets From Operations | | $ | (29,171 | ) | | $ | 55,629 | | | $ | 12,968 | | | $ | (18,017 | ) |
| (a) | Commencement of Operations |
The accompanying notes are an integral part of these financial statements.
Milliman Variable Insurance Trust
Statements of Operations
| | Milliman 6-Year Buffered S&P 500 with Par Up Outcome Fund – Jan (I) | | | Milliman 6-Year Buffered S&P 500 with Par Up Outcome Fund – Apr (I) | | | Milliman 6-Year Buffered S&P 500 with Par Up Outcome Fund – Jul (I) | | | Milliman 6-Year Buffered S&P 500 with Par Up Outcome Fund – Oct (I) | |
| | Period January 10, 2022(a) to December 31, 2022 | | | Period April 11, 2022(a) to December 31, 2022 | | | Period July 11, 2022(a) to December 31, 2022 | | | Period October 10, 2022(a) to December 31, 2022 | |
Investment Income: | | | | | | | | | | | | | | | | |
Dividends | | $ | 16,933 | | | $ | 23,360 | | | $ | 22,062 | | | $ | 5,025 | |
Interest | | | 3,722 | | | | 8,039 | | | | 7,639 | | | | 1,929 | |
Total Investment Income | | | 20,655 | | | | 31,399 | | | | 29,701 | | | | 6,954 | |
| | | | | | | | | | | | | | | | |
Expenses: | | | | | | | | | | | | | | | | |
Investment advisory fees | | | 4,130 | | | | 5,616 | | | | 5,466 | | | | 1,100 | |
Accounting and administration fees | | | 24,230 | | | | 19,787 | | | | 15,490 | | | | 5,504 | |
Custody fees | | | 2,085 | | | | 1,876 | | | | 1,134 | | | | 550 | |
Transfer agent fees | | | 5,846 | | | | 4,321 | | | | 3,016 | | | | 1,500 | |
Distribution service fees | | | 2,107 | | | | 2,865 | | | | 2,789 | | | | 561 | |
Professional fees and expenses | | | 21,619 | | | | 15,332 | | | | 12,494 | | | | 9,342 | |
Trustees fees and expenses | | | 2,993 | | | | 898 | | | | 499 | | | | 212 | |
Pricing fees | | | 2,640 | | | | 1,350 | | | | 732 | | | | 312 | |
Licensing fees | | | 422 | | | | 553 | | | | 558 | | | | 112 | |
Organizational costs | | | 27,309 | | | | 2,548 | | | | – | | | | 2,548 | |
Offering costs | | | 17,258 | | | | 5,105 | | | | 8,731 | | | | 1,286 | |
Registration fees | | | 103 | | | | 218 | | | | 318 | | | | 220 | |
Other expenses | | | 2,621 | | | | 1,092 | | | | 919 | | | | 1,206 | |
Total Expenses | | | 113,363 | | | | 61,561 | | | | 52,146 | | | | 24,453 | |
Waivers/expense reimbursement by Advisor | | | (105,018 | ) | | | (50,214 | ) | | | (41,102 | ) | | | (22,233 | ) |
Acquired fund fees and expenses waiver | | | (574 | ) | | | (726 | ) | | | (612 | ) | | | (121 | ) |
Net Expenses | | | 7,771 | | | | 10,621 | | | | 10,432 | | | | 2,099 | |
Net Investment Income/(Loss) | | | 12,884 | | | | 20,778 | | | | 19,269 | | | | 4,855 | |
| | | | | | | | | | | | | | | | |
Realized and Unrealized Gain/(Loss): | | | | | | | | | | | | | | | | |
Net realized gain/(loss) on: | | |
| | | |
|
| | |
| | | |
| |
Investments | | | – | | | | (54,782 | ) | | | 138 | | | | – | |
Options written | | | – | | | | (21,294 | ) | | | – | | | | – | |
Net realized gain/(loss) | | | – | | | | (76,076 | ) | | | 138 | | | | – | |
Net change in unrealized appreciation/(depreciation) on: | | | | | | | | | | | | | | | | |
Investments | | | (180,979 | ) | | | (137,507 | ) | | | (79,518 | ) | | | (5,870 | ) |
Options written | | | (10,401 | ) | | | (14,474 | ) | | | (16,482 | ) | | | 7,788 | |
Net change in unrealized appreciation/(depreciation) | | | (191,380 | ) | | | (151,981 | ) | | | (96,000 | ) | | | 1,918 | |
Net realized and unrealized gain/(loss) | | | (191,380 | ) | | | (228,057 | ) | | | (95,862 | ) | | | 1,918 | |
Net Increase/(Decrease) in Net Assets From Operations | | $ | (178,496 | ) | | $ | (207,279 | ) | | $ | (76,593 | ) | | $ | 6,773 | |
| (a) | Commencement of Operations |
The accompanying notes are an integral part of these financial statements.
Milliman Variable Insurance Trust
Statements of Operations
| | Milliman 6-Year Parred Down S&P 500 with Par Up Outcome Fund – Jan (I) | | | Milliman 6-Year Parred Down S&P 500 with Par Up Outcome Fund – Apr (I) | | | Milliman 6-Year Parred Down S&P 500 with Par Up Outcome Fund – Jul (I) | | | Milliman 6-Year Parred Down S&P 500 with Par Up Outcome Fund – Oct (I) | |
| | Period January 10, 2022(a) to December 31, 2022 | | | Period April 11, 2022(a) to December 31, 2022 | | | Period July 11, 2022(a) to December 31, 2022 | | | Period October 10, 2022(a) to December 31, 2022 | |
Investment Income: | | | | | | | | | | | | | | | | |
Dividends | | $ | 16,949 | | | $ | 13,510 | | | $ | 10,591 | | | $ | 5,025 | |
Interest | | | 3,805 | | | | 4,570 | | | | 3,745 | | | | 1,992 | |
Total Investment Income | | | 20,754 | | | | 18,080 | | | | 14,336 | | | | 7,017 | |
| | | | | | | | | | | | | | | | |
Expenses: | | | | | | | | | | | | | | | | |
Investment advisory fees | | | 4,139 | | | | 3,248 | | | | 2,641 | | | | 1,097 | |
Accounting and administration fees | | | 24,224 | | | | 16,796 | | | | 11,841 | | | | 5,504 | |
Custody fees | | | 1,895 | | | | 1,305 | | | | 1,361 | | | | 550 | |
Transfer agent fees | | | 5,849 | | | | 4,321 | | | | 3,017 | | | | 1,500 | |
Distribution service fees | | | 2,112 | | | | 1,657 | | | | 1,347 | | | | 559 | |
Professional fees and expenses | | | 22,716 | | | | 14,632 | | | | 11,794 | | | | 9,595 | |
Trustees fees and expenses | | | 2,993 | | | | 797 | | | | 499 | | | | 212 | |
Pricing fees | | | 2,640 | | | | 1,350 | | | | 732 | | | | 312 | |
Licensing fees | | | 423 | | | | 321 | | | | 269 | | | | 112 | |
Organizational costs | | | 27,309 | | | | 2,548 | | | | – | | | | 2,548 | |
Offering costs | | | 17,257 | | | | 5,105 | | | | 8,731 | | | | 1,286 | |
Registration fees | | | 103 | | | | 106 | | | | 151 | | | | 221 | |
Other expenses | | | 2,811 | | | | 1,663 | | | | 692 | | | | 1,206 | |
Total Expenses | | | 114,471 | | | | 53,849 | | | | 43,075 | | | | 24,702 | |
Waivers/expense reimbursement by Advisor | | | (106,110 | ) | | | (47,287 | ) | | | (37,740 | ) | | | (22,487 | ) |
Acquired fund fees and expenses waiver | | | (574 | ) | | | (423 | ) | | | (301 | ) | | | (121 | ) |
Net Expenses | | | 7,787 | | | | 6,139 | | | | 5,034 | | | | 2,094 | |
Net Investment Income/(Loss) | | | 12,967 | | | | 11,941 | | | | 9,302 | | | | 4,923 | |
| | | | | | | | | | | | | | | | |
Realized and Unrealized Gain/(Loss): | | | | | | | | | | | | | | | | |
Net realized gain/(loss) on: | | |
| | | |
| | | |
| | | |
| |
Investments | | | – | | | | – | | | | 5 | | | | – | |
Net realized gain/(loss) | | | – | | | | – | | | | 5 | | | | – | |
Net change in unrealized appreciation/(depreciation) on: | | | | | | | | | | | | | | | | |
Investments | | | (174,693 | ) | | | (123,728 | ) | | | (20,723 | ) | | | (4,974 | ) |
Options written | | | (13,412 | ) | | | (8,947 | ) | | | (3,162 | ) | | | 5,497 | |
Net change in unrealized appreciation/(depreciation) | | | (188,105 | ) | | | (132,675 | ) | | | (23,885 | ) | | | 523 | |
Net realized and unrealized gain/(loss) | | | (188,105 | ) | | | (132,675 | ) | | | (23,880 | ) | | | 523 | |
Net Increase/(Decrease) in Net Assets From Operations | | $ | (175,138 | ) | | $ | (120,734 | ) | | $ | (14,578 | ) | | $ | 5,446 | |
| (a) | Commencement of Operations |
The accompanying notes are an integral part of these financial statements.
Milliman Variable Insurance Trust
Statements of Operations
| | Milliman 6-Month Buffered S&P 500 with Trigger Outcome Fund – Apr/Oct | | | Milliman 6-Month Buffered S&P 500 with Trigger Outcome Fund – May/Nov | | | Milliman 6-Month Buffered S&P 500 with Trigger Outcome Fund – Jun/Dec | |
| | Period October 10, 2022(a) to December 31, 2022 | | | Period November 10, 2022(a) to December 31, 2022 | | | Period December 12, 2022(a) to December 31, 2022 | |
Investment Income: | | | | | | | | | | | | |
Dividends | | $ | 2,820 | | | $ | 2,819 | | | $ | 965 | |
Interest | | | 2,588 | | | | 2,370 | | | | 727 | |
Total Investment Income | | | 5,408 | | | | 5,189 | | | | 1,692 | |
| | | | | | | | | | | | |
Expenses: | | | | | | | | | | | | |
Investment advisory fees | | | 1,129 | | | | 911 | | | | 239 | |
Accounting and administration fees | | | 5,504 | | | | 3,508 | | | | 1,150 | |
Custody fees | | | 550 | | | | 360 | | | | 140 | |
Transfer agent fees | | | 1,500 | | | | 833 | | | | 360 | |
Distribution service fees | | | 576 | | | | 465 | | | | 122 | |
Professional fees and expenses | | | 9,744 | | | | 9,151 | | | | 8,726 | |
Trustees fees and expenses | | | 212 | | | | 139 | | | | 69 | |
Pricing fees | | | 703 | | | | 360 | | | | 163 | |
Licensing fees | | | 115 | | | | 93 | | | | 24 | |
Offering costs | | | 4,200 | | | | 2,421 | | | | 913 | |
Registration fees | | | 220 | | | | 110 | | | | 110 | |
Other expenses | | | 1,206 | | | | 788 | | | | 371 | |
Total Expenses | | | 25,659 | | | | 19,139 | | | | 12,387 | |
Waivers/expense reimbursement by Advisor | | | (23,378 | ) | | | (17,299 | ) | | | (11,904 | ) |
Acquired fund fees and expenses waiver | | | (42 | ) | | | (35 | ) | | | (9 | ) |
Net Expenses | | | 2,239 | | | | 1,805 | | | | 474 | |
Net Investment Income/(Loss) | | | 3,169 | | | | 3,384 | | | | 1,218 | |
| | | | | | | | | | | | |
Realized and Unrealized Gain/(Loss): | | | | | | | | | | | | |
Net change in unrealized appreciation/(depreciation) on: | | | | | | | | | | | | |
Investments | | | 222,703 | | | | (392,963 | ) | | | (200,945 | ) |
Options written | | | (173,366 | ) | | | 387,332 | | | | 186,537 | |
Net change in unrealized appreciation/(depreciation) | | | 49,337 | | | | (5,631 | ) | | | (14,408 | ) |
Net realized and unrealized gain/(loss) | | | 49,337 | | | | (5,631 | ) | | | (14,408 | ) |
Net Increase/(Decrease) in Net Assets From Operations | | $ | 52,506 | | | $ | (2,247 | ) | | $ | (13,190 | ) |
| (a) | Commencement of Operations |
The accompanying notes are an integral part of these financial statements.
Milliman Variable Insurance Trust
Statements of Changes in Net Assets
| | Milliman 6-Month Buffered S&P 500 with Par Up Outcome Fund – Jan/ Jul | | | Milliman 6-Month Buffered S&P 500 with Par Up Outcome Fund – Feb/ Aug | | | Milliman 6-Month Buffered S&P 500 with Par Up Outcome Fund – Mar/ Sep | | | Milliman 6-Month Buffered S&P 500 with Par Up Outcome Fund – Apr/ Oct | |
| | Period January 10, 2022(a) to December 31, 2022 | | | Period February 10, 2022(a) to December 31, 2022 | | | Period March 10, 2022(a) to December 31, 2022 | | | Period April 11, 2022(a) to December 31, 2022 | |
Operations: | | | | | | | | | | | | |
Net Investment income/(loss) | | $ | (836 | ) | | $ | 387 | | | $ | 477 | | | $ | 2,544 | |
Net realized gain/(loss) | | | (150,897 | ) | | | (110,683 | ) | | | (88,704 | ) | | | (207,737 | ) |
Net change in unrealized appreciation/(depreciation) | | | (77,630 | ) | | | (179,196 | ) | | | (69,267 | ) | | | 53,760 | |
Net Increase/(Decrease) in Net Assets Resulting from Operations | | | (229,363 | ) | | | (289,492 | ) | | | (157,494 | ) | | | (151,433 | ) |
| | | | | | | | | | | | | | | | |
Distributions to Shareholders: | | | | | | | | | | | | | | | | |
Distributions to shareholders | | | – | | | | – | | | | (95 | ) | | | (2,432 | ) |
Total distributions to shareholders | | | – | | | | – | | | | (95 | ) | | | (2,432 | ) |
| | | | | | | | | | | | | | | | |
Capital Share Transactions:(b) | | | | | | | | | | | | | | | | |
Proceeds from shares sold | | | 1,160,309 | | | | 1,712,362 | | | | 1,139,619 | | | | 1,265,014 | |
Reinvestments | | | – | | | | – | | | | 95 | | | | 2,432 | |
Cost of shares redeemed | | | (1,097 | ) | | | (6,541 | ) | | | (1,172 | ) | | | (2,126 | ) |
Net Increase/(Decrease) in Net Assets from Capital Share | | | | | | | | | | | | | | | | |
Transactions | | | 1,159,212 | | | | 1,705,821 | | | | 1,138,542 | | | | 1,265,320 | |
Total Increase/(Decrease) in Net Assets | | | 929,849 | | | | 1,416,329 | | | | 980,953 | | | | 1,111,455 | |
| | | | | | | | | | | | | | | | |
Net Assets: | | | | | | | | | | | | | | | | |
Beginning of the period | | | – | | | | – | | | | – | | | | – | |
End of the period | | $ | 929,849 | | | $ | 1,416,329 | | | $ | 980,953 | | | $ | 1,111,455 | |
| | | | | | | | | | | | | | | | |
Change in Shares Outstanding:(b) | | | | | | | | | | | | | | | | |
Shares sold | | | 118,663 | | | | 173,519 | | | | 113,625 | | | | 126,371 | |
Shares reinvested | | | – | | | | – | | | | 11 | | | | 277 | |
Shares redeemed | | | (129 | ) | | | (750 | ) | | | (129 | ) | | | (235 | ) |
Net Increase/(Decrease) | | | 118,534 | | | | 172,769 | | | | 113,507 | | | | 126,413 | |
| (a) | Commencement of Operations |
The accompanying notes are an integral part of these financial statements.
Milliman Variable Insurance Trust
Statements of Changes in Net Assets
| | Milliman 6-Month Buffered S&P 500 with Par Up Outcome Fund – May/ Nov | | | Milliman 6-Month Buffered S&P 500 with Par Up Outcome Fund – Jun/ Dec | | | Milliman 6-Month Parred Down S&P 500 with Par Up Outcome Fund – Jan/ Jul | | | Milliman 6-Month Parred Down S&P 500 with Par Up Outcome Fund – Feb/ Aug | |
| | Period May 10, 2022(a) to December 31, 2022 | | | Period June 10, 2022(a) to December 31, 2022 | | | Period January 10, 2022(a) to December 31, 2022 | | | Period February 10, 2022(a) to December 31, 2022 | |
Operations: | | | | | | | | | | | | |
Net Investment income/(loss) | | $ | 4,022 | | | $ | 2,788 | | | $ | (2,049 | ) | | $ | 1,152 | |
Net realized gain/(loss) | | | (98,960 | ) | | | (24,627 | ) | | | (159,939 | ) | | | (103,781 | ) |
Net change in unrealized appreciation/(depreciation) | | | (26,505 | ) | | | (21,503 | ) | | | (68,486 | ) | | | (181,024 | ) |
Net Increase/(Decrease) in Net Assets Resulting from Operations | | | (121,443 | ) | | | (43,342 | ) | | | (230,474 | ) | | | (283,653 | ) |
| | | | | | | | | | | | | | | | |
Distributions to Shareholders: | | | | | | | | | | | | | | | | |
Distributions to shareholders | | | (4,022 | ) | | | (5,332 | ) | | | – | | | | (663 | ) |
Tax return of capital to shareholders | | | (319 | ) | | | (453 | ) | | | – | | | | – | |
Total distributions to shareholders | | | (4,341 | ) | | | (5,785 | ) | | | – | | | | (663 | ) |
| | | | | | | | | | | | | | | | |
Capital Share Transactions:(b) | | | | | | | | | | | | | | | | |
Proceeds from shares sold | | | 1,681,374 | | | | 1,122,205 | | | | 1,000,010 | | | | 1,461,555 | |
Reinvestments | | | 4,341 | | | | 5,785 | | | | – | | | | 663 | |
Cost of shares redeemed | | | (2,130 | ) | | | (831 | ) | | | – | | | | (2,033 | ) |
Net Increase/(Decrease) in Net Assets from Capital Share | | | | | | | | | | | | | | | | |
Transactions | | | 1,683,585 | | | | 1,127,159 | | | | 1,000,010 | | | | 1,460,185 | |
Total Increase/(Decrease) in Net Assets | | | 1,557,801 | | | | 1,078,032 | | | | 769,536 | | | | 1,175,869 | |
| | | | | | | | | | | | | | | | |
Net Assets: | | | | | | | | | | | | | | | | |
Beginning of the period | | | – | | | | – | | | | – | | | | – | |
End of the period | | $ | 1,557,801 | | | $ | 1,078,032 | | | $ | 769,536 | | | $ | 1,175,869 | |
| | | | | | | | | | | | | | | | |
Change in Shares Outstanding:(b) | | | | | | | | | | | | | | | | |
Shares sold | | | 171,264 | | | | 112,690 | | | | 100,001 | | | | 151,918 | |
Shares reinvested | | | 479 | | | | 609 | | | | – | | | | 84 | |
Shares redeemed | | | (224 | ) | | | (85 | ) | | | – | | | | (252 | ) |
Net Increase/(Decrease) | | | 171,519 | | | | 113,214 | | | | 100,001 | | | | 151,750 | |
| (a) | Commencement of Operations |
The accompanying notes are an integral part of these financial statements.
Milliman Variable Insurance Trust
Statements of Changes in Net Assets
| | Milliman 6-Month Parred Down S&P 500 with Par Up Outcome Fund – Mar/ Sep | | | Milliman 6-Month Parred Down S&P 500 with Par Up Outcome Fund – Apr/ Oct | | | Milliman 6-Month Parred Down S&P 500 with Par Up Outcome Fund – May/ Nov | | | Milliman 6-Month Parred Down S&P 500 with Par Up Outcome Fund - Jun/ Dec | |
| | Period March 10, 2022(a) to December 31, 2022 | | | Period April 11, 2022(a) to December 31, 2022 | | | Period May 10, 2022(a) to December 31, 2022 | | | Period June 10, 2022(a) to December 31, 2022 | |
Operations: | | | | | | | | | | | | |
Net Investment income/(loss) | | $ | (299 | ) | | $ | 1,661 | | | $ | 2,079 | | | $ | 2,385 | |
Net realized gain/(loss) | | | (91,682 | ) | | | (168,307 | ) | | | (88,179 | ) | | | (27,762 | ) |
Net change in unrealized appreciation/(depreciation) | | | (72,294 | ) | | | 34,788 | | | | (12,126 | ) | | | (20,355 | ) |
Net Increase/(Decrease) in Net Assets Resulting from Operations | | | (164,275 | ) | | | (131,858 | ) | | | (98,226 | ) | | | (45,732 | ) |
| | | | | | | | | | | | | | | | |
Distributions to Shareholders: | | | | | | | | | | | | | | | | |
Distributions to shareholders | | | – | | | | (1,570 | ) | | | (1,980 | ) | | | (2,385 | ) |
Tax return of capital to shareholders | | | – | | | | – | | | | – | | | | (358 | ) |
Total distributions to shareholders | | | – | | | | (1,570 | ) | | | (1,980 | ) | | | (2,743 | ) |
| | | | | | | | | | | | | | | | |
Capital Share Transactions:(b) | | | | | | | | | | | | | | | | |
Proceeds from shares sold | | | 1,000,010 | | | | 1,000,010 | | | | 1,000,010 | | | | 1,000,010 | |
Reinvestments | | | – | | | | 1,570 | | | | 1,980 | | | | 2,743 | |
Net Increase/(Decrease) in Net Assets from Capital Share | | | | | | | | | | | | | | | | |
Transactions | | | 1,000,010 | | | | 1,001,580 | | | | 1,001,990 | | | | 1,002,753 | |
Total Increase/(Decrease) in Net Assets | | | 835,735 | | | | 868,152 | | | | 901,784 | | | | 954,278 | |
| | | | | | | | | | | | | | | | |
Net Assets: | | | | | | | | | | | | | | | | |
Beginning of the period | | | – | | | | – | | | | – | | | | – | |
End of the period | | $ | 835,735 | | | $ | 868,152 | | | $ | 901,784 | | | $ | 954,278 | |
| | | | | | | | | | | | | | | | |
Change in Shares Outstanding:(b) | | | | | | | | | | | | | | | | |
Shares sold | | | 100,001 | | | | 100,001 | | | | 100,001 | | | | 100,001 | |
Shares reinvested | | | – | | | | 181 | | | | 220 | | | | 288 | |
Shares redeemed | | | – | | | | – | | | | – | | | | – | |
Net Increase/(Decrease) | | | 100,001 | | | | 100,182 | | | | 100,221 | | | | 100,289 | |
| (a) | Commencement of Operations |
The accompanying notes are an integral part of these financial statements.
Milliman Variable Insurance Trust
Statements of Changes in Net Assets
| | Milliman 1-Year Buffered S&P 500 with Spread Outcome Fund – Jan | | | Milliman 1-Year Buffered S&P 500 with Spread Outcome Fund – Feb | | | Milliman 1-Year Buffered S&P 500 with Spread Outcome Fund – Mar | | | Milliman 1-Year Buffered S&P 500 with Spread Outcome Fund – Apr | |
| | Period January 10, 2022(a) to December 31, 2022 | | | Period February 10, 2022(a) to December 31, 2022 | | | Period March 10, 2022(a) to December 31, 2022 | | | Period April 11, 2022(a) to December 31, 2022 | |
Operations: | | | | | | | | | | | | |
Net Investment income/(loss) | | $ | (1,375 | ) | | $ | (571 | ) | | $ | 194 | | | $ | 1,090 | |
Net change in unrealized appreciation/(depreciation) | | | (157,433 | ) | | | (127,179 | ) | | | (117,531 | ) | | | (129,209 | ) |
Net Increase/(Decrease) in Net Assets Resulting from Operations | | | (158,808 | ) | | | (127,750 | ) | | | (117,337 | ) | | | (128,119 | ) |
| | | | | | | | | | | | | | | | |
Distributions to Shareholders: | | | | | | | | | | | | | | | | |
Distributions to shareholders | | | – | | | | – | | | | – | | | | (749 | ) |
Total distributions to shareholders | | | – | | | | – | | | | – | | | | (749 | ) |
| | | | | | | | | | | | | | | | |
Capital Share Transactions:(b) | | | | | | | | | | | | | | | | |
Proceeds from shares sold | | | 1,000,151 | | | | 1,000,014 | | | | 1,000,022 | | | | 1,030,010 | |
Reinvestments | | | – | | | | – | | | | – | | | | 749 | |
Cost of shares redeemed | | | (140 | ) | | | (4 | ) | | | (11 | ) | | | (238 | ) |
Net Increase/(Decrease) in Net Assets from Capital Share | | | | | | | | | | | | | | | | |
Transactions | | | 1,000,011 | | | | 1,000,010 | | | | 1,000,011 | | | | 1,030,521 | |
Total Increase/(Decrease) in Net Assets | | | 841,203 | | | | 872,260 | | | | 882,674 | | | | 901,653 | |
| | | | | | | | | | | | | | | | |
Net Assets: | | | | | | | | | | | | | | | | |
Beginning of the period | | | – | | | | – | | | | – | | | | – | |
End of the period | | $ | 841,203 | | | $ | 872,260 | | | $ | 882,674 | | | $ | 901,653 | |
| | | | | | | | | | | | | | | | |
Change in Shares Outstanding:(b) | | | | | | | | | | | | | | | | |
Shares sold | | | 100,015 | | | | 100,001 | | | | 100,002 | | | | 103,071 | |
Shares reinvested | | | – | | | | – | | | | – | | | | 86 | |
Shares redeemed | | | (14 | ) | | | 0 | | | | (1 | ) | | | (27 | ) |
Net Increase/(Decrease) | | | 100,001 | | | | 100,001 | | | | 100,001 | | | | 103,130 | |
| (a) | Commencement of Operations |
The accompanying notes are an integral part of these financial statements.
Milliman Variable Insurance Trust
Statements of Changes in Net Assets
| | Milliman 1-Year Buffered S&P 500 with Spread Outcome Fund – May | | | Milliman 1-Year Buffered S&P 500 with Spread Outcome Fund – Jun | | | Milliman 1-Year Buffered S&P 500 with Spread Outcome Fund – Jul | | | Milliman 1-Year Buffered S&P 500 with Spread Outcome Fund – Aug | |
| | Period May 10, 2022(a) to December 31, 2022 | | | Period June 10, 2022(a) to December 31, 2022 | | | Period July 11, 2022(a) to December 31, 2022 | | | Period August 10, 2022(a) to December 31, 2022 | |
Operations: | | | | | | | | | | | | |
Net Investment income/(loss) | | $ | 1,659 | | | $ | 2,098 | | | $ | 2,129 | | | $ | 2,195 | |
Net change in unrealized appreciation/(depreciation) | | | (65,757 | ) | | | (43,999 | ) | | | (31,912 | ) | | | (99,473 | ) |
Net Increase/(Decrease) in Net Assets Resulting from Operations | | | (64,098 | ) | | | (41,901 | ) | | | (29,783 | ) | | | (97,278 | ) |
| | | | | | | | | | | | | | | | |
Distributions to Shareholders: | | | | | | | | | | | | | | | | |
Distributions to shareholders | | | (1,306 | ) | | | (1,737 | ) | | | (8,265 | ) | | | (1,860 | ) |
Total distributions to shareholders | | | (1,306 | ) | | | (1,737 | ) | | | (8,265 | ) | | | (1,860 | ) |
| | | | | | | | | | | | | | | | |
Capital Share Transactions:(b) | | | | | | | | | | | | | | | | |
Proceeds from shares sold | | | 1,000,010 | | | | 1,000,010 | | | | 1,006,374 | | | | 1,006,012 | |
Reinvestments | | | 1,306 | | | | 1,737 | | | | 8,265 | | | | 1,860 | |
Cost of shares redeemed | | | – | | | | – | | | | (34 | ) | | | (27 | ) |
Net Increase/(Decrease) in Net Assets from Capital Share | | | | | | | | | | | | | | | | |
Transactions | | | 1,001,316 | | | | 1,001,747 | | | | 1,014,605 | | | | 1,007,845 | |
Total Increase/(Decrease) in Net Assets | | | 935,912 | | | | 958,109 | | | | 976,557 | | | | 908,707 | |
| | | | | | | | | | | | | | | | |
Net Assets: | | | | | | | | | | | | | | | | |
Beginning of the period | | | – | | | | – | | | | – | | | | – | |
End of the period | | $ | 935,912 | | | $ | 958,109 | | | $ | 976,557 | | | $ | 908,707 | |
| | | | | | | | | | | | | | | | |
Change in Shares Outstanding:(b) | | | | | | | | | | | | | | | | |
Shares sold | | | 100,001 | | | | 100,001 | | | | 100,610 | | | | 100,601 | |
Shares reinvested | | | 139 | | | | 180 | | | | 856 | | | | 206 | |
Shares redeemed | | | – | | | | – | | | | (4 | ) | | | (3 | ) |
Net Increase/(Decrease) | | | 100,140 | | | | 100,181 | | | | 101,462 | | | | 100,804 | |
| (a) | Commencement of Operations |
The accompanying notes are an integral part of these financial statements.
Milliman Variable Insurance Trust
Statements of Changes in Net Assets
| | Milliman 1-Year Buffered S&P 500 with Spread Outcome Fund – Sep | | | Milliman 1-Year Buffered S&P 500 with Spread Outcome Fund – Oct | | | Milliman 1-Year Buffered S&P 500 with Spread Outcome Fund – Nov | | | Milliman 1-Year Buffered S&P 500 with Spread Outcome Fund – Dec | |
| | Period September 12, 2022(a) to December 31, 2022 | | | Period October 10, 2022(a) to December 31, 2022 | | | Period November 10, 2022(a) to December 31, 2022 | | | Period December 12, 2022(a) to December 31, 2022 | |
Operations: | | | | | | | | | | | | |
Net Investment income/(loss) | | $ | 2,236 | | | $ | 2,903 | | | $ | 1,957 | | | $ | 1,067 | |
Net change in unrealized appreciation/(depreciation) | | | (67,680 | ) | | | 59,574 | | | | (19,938 | ) | | | (32,831 | ) |
Net Increase/(Decrease) in Net Assets Resulting from Operations | | | (65,444 | ) | | | 62,477 | | | | (17,981 | ) | | | (31,764 | ) |
| | | | | | | | | | | | | | | | |
Distributions to Shareholders: | | | | | | | | | | | | | | | | |
Distributions to shareholders | | | (1,885 | ) | | | (65,492 | ) | | | (1,841 | ) | | | (918 | ) |
Total distributions to shareholders | | | (1,885 | ) | | | (65,492 | ) | | | (1,841 | ) | | | (918 | ) |
| | | | | | | | | | | | | | | | |
Capital Share Transactions:(b) | | | | | | | | | | | | | | | | |
Proceeds from shares sold | | | 1,000,010 | | | | 1,000,010 | | | | 1,000,010 | | | | 1,000,010 | |
Reinvestments | | | 1,885 | | | | 65,492 | | | | 1,841 | | | | 918 | |
Net Increase/(Decrease) in Net Assets from Capital Share | | | | | | | | | | | | | | | | |
Transactions | | | 1,001,895 | | | | 1,065,502 | | | | 1,001,851 | | | | 1,000,928 | |
Total Increase/(Decrease) in Net Assets | | | 934,566 | | | | 1,062,487 | | | | 982,029 | | | | 968,246 | |
| | | | | | | | | | | | | | | | |
Net Assets: | | | | | | | | | | | | | | | | |
Beginning of the period | | | – | | | | – | | | | – | | | | – | |
End of the period | | $ | 934,566 | | | $ | 1,062,487 | | | $ | 982,029 | | | $ | 968,246 | |
| | | | | | | | | | | | | | | | |
Change in Shares Outstanding:(b) | | | | | | | | | | | | | | | | |
Shares sold | | | 100,001 | | | | 100,001 | | | | 100,001 | | | | 100,001 | |
Shares reinvested | | | 201 | | | | 6,589 | | | | 188 | | | | 95 | |
Shares redeemed | | | – | | | | – | | | | – | | | | – | |
Net Increase/(Decrease) | | | 100,202 | | | | 106,590 | | | | 100,189 | | | | 100,096 | |
| (a) | Commencement of Operations |
The accompanying notes are an integral part of these financial statements.
Milliman Variable Insurance Trust
Statements of Changes in Net Assets
| | Milliman 1-Year Floored S&P 500 with Par Up Outcome Fund – Jan | | | Milliman 1-Year Floored S&P 500 with Par Up Outcome Fund – Feb | | | Milliman 1-Year Floored S&P 500 with Par Up Outcome Fund – Mar | | | Milliman 1-Year Floored S&P 500 with Par Up Outcome Fund – Apr | |
| | Period January 10, 2022(a) to December 31, 2022 | | | Period February 10, 2022(a) to December 31, 2022 | | | Period March 10, 2022(a) to December 31, 2022 | | | Period April 11, 2022(a) to December 31, 2022 | |
Operations: | | | | | | | | | | | | |
Net Investment income/(loss) | | $ | (1,304 | ) | | $ | (578 | ) | | $ | 224 | | | $ | 1,383 | |
Net change in unrealized appreciation/(depreciation) | | | (179,988 | ) | | | (168,935 | ) | | | (149,408 | ) | | | (159,029 | ) |
Net Increase/(Decrease) in Net Assets Resulting from Operations | | | (181,292 | ) | | | (169,513 | ) | | | (149,184 | ) | | | (157,646 | ) |
| | | | | | | | | | | | | | | | |
Distributions to Shareholders: | | | | | | | | | | | | | | | | |
Distributions to shareholders | | | – | | | | – | | | | – | | | | (1,037 | ) |
Total distributions to shareholders | | | – | | | | – | | | | – | | | | (1,037 | ) |
| | | | | | | | | | | | | | | | |
Capital Share Transactions:(b) | | | | | | | | | | | | | | | | |
Proceeds from shares sold | | | 1,000,010 | | | | 1,000,012 | | | | 1,000,010 | | | | 1,062,469 | |
Reinvestments | | | – | | | | – | | | | – | | | | 1,037 | |
Cost of shares redeemed | | | – | | | | – | | | | – | | | | (775 | ) |
Net Increase/(Decrease) in Net Assets from Capital Share | | | | | | | | | | | | | | | | |
Transactions | | | 1,000,010 | | | | 1,000,012 | | | | 1,000,010 | | | | 1,062,731 | |
Total Increase/(Decrease) in Net Assets | | | 818,718 | | | | 830,499 | | | | 850,826 | | | | 904,048 | |
| | | | | | | | | | | | | | | | |
Net Assets: | | | | | | | | | | | | | | | | |
Beginning of the period | | | – | | | | – | | | | – | | | | – | |
End of the period | | $ | 818,718 | | | $ | 830,499 | | | $ | 850,826 | | | $ | 904,048 | |
| | | | | | | | | | | | | | | | |
Change in Shares Outstanding:(b) | | | | | | | | | | | | | | | | |
Shares sold | | | 100,001 | | | | 100,001 | | | | 100,001 | | | | 106,247 | |
Shares reinvested | | | – | | | | – | | | | – | | | | 121 | |
Shares redeemed | | | – | | | | 0 | | | | – | | | | (86 | ) |
Net Increase/(Decrease) | | | 100,001 | | | | 100,001 | | | | 100,001 | | | | 106,282 | |
| (a) | Commencement of Operations |
The accompanying notes are an integral part of these financial statements.
��
Milliman Variable Insurance Trust
Statements of Changes in Net Assets
| | Milliman 1-Year Floored S&P 500 with Par Up Outcome Fund – May | | | Milliman 1-Year Floored S&P 500 with Par Up Outcome Fund – Jun | | | Milliman 1-Year Floored S&P 500 with Par Up Outcome Fund – Jul | | | Milliman 1-Year Floored S&P 500 with Par Up Outcome Fund – Aug | |
| | Period May 10, 2022(a) to December 31, 2022 | | | Period June 10, 2022(a) to December 31, 2022 | | | Period July 11, 2022(a) to December 31, 2022 | | | Period August 10, 2022(a) to December 31, 2022 | |
Operations: | | | | | | | | | | | | |
Net Investment income/(loss) | | $ | 1,715 | | | $ | 2,228 | | | $ | 2,255 | | | $ | 2,273 | |
Net change in unrealized appreciation/(depreciation) | | | (82,919 | ) | | | (57,950 | ) | | | (50,089 | ) | | | (95,129 | ) |
Net Increase/(Decrease) in Net Assets Resulting from Operations | | | (81,204 | ) | | | (55,722 | ) | | | (47,834 | ) | | | (92,856 | ) |
| | | | | | | | | | | | | | | | |
Distributions to Shareholders: | | | | | | | | | | | | | | | | |
Distributions to shareholders | | | (1,378 | ) | | | (1,869 | ) | | | (1,897 | ) | | | (1,938 | ) |
Total distributions to shareholders | | | (1,378 | ) | | | (1,869 | ) | | | (1,897 | ) | | | (1,938 | ) |
| | | | | | | | | | | | | | | | |
Capital Share Transactions:(b) | | | | | | | | | | | | | | | | |
Proceeds from shares sold | | | 1,000,011 | | | | 1,000,010 | | | | 1,000,010 | | | | 1,000,011 | |
Reinvestments | | | 1,378 | | | | 1,869 | | | | 1,897 | | | | 1,938 | |
Net Increase/(Decrease) in Net Assets from Capital Share | | | | | | | | | | | | | | | | |
Transactions | | | 1,001,389 | | | | 1,001,879 | | | | 1,001,907 | | | | 1,001,949 | |
Total Increase/(Decrease) in Net Assets | | | 918,807 | | | | 944,288 | | | | 952,176 | | | | 907,155 | |
| | | | | | | | | | | | | | | | |
Net Assets: | | | | | | | | | | | | | | | | |
Beginning of the period | | | – | | | | – | | | | – | | | | – | |
End of the period | | $ | 918,807 | | | $ | 944,288 | | | $ | 952,176 | | | $ | 907,155 | |
| | | | | | | | | | | | | | | | |
Change in Shares Outstanding:(b) | | | | | | | | | | | | | | | | |
Shares sold | | | 100,001 | | | | 100,001 | | | | 100,001 | | | | 100,001 | |
Shares reinvested | | | 149 | | | | 196 | | | | 198 | | | | 213 | |
Shares redeemed | | | – | | | | – | | | | – | | | | – | |
Net Increase/(Decrease) | | | 100,150 | | | | 100,197 | | | | 100,199 | | | | 100,214 | |
| (a) | Commencement of Operations |
The accompanying notes are an integral part of these financial statements.
Milliman Variable Insurance Trust
Statements of Changes in Net Assets
| | Milliman 1-Year Floored S&P 500 with Par Up Outcome Fund – Sep | | | Milliman 1-Year Floored S&P 500 with Par Up Outcome Fund – Oct | | | Milliman 1-Year Floored S&P 500 with Par Up Outcome Fund – Nov | | | Milliman 1-Year Floored S&P 500 with Par Up Outcome Fund – Dec | |
| | Period September 12, 2022(a) to December 31, 2022 | | | Period October 10, 2022(a) to December 31, 2022 | | | Period November 10, 2022(a) to December 31, 2022 | | | Period December 12, 2022(a) to December 31, 2022 | |
Operations: | | | | | | | | | | | | |
Net Investment income/(loss) | | $ | 2,351 | | | $ | 2,971 | | | $ | 1,950 | | | $ | 1,464 | |
Net realized gain/(loss) | | | – | | | | – | | | | (238 | ) | | | – | |
Net change in unrealized appreciation/(depreciation) | | | (60,680 | ) | | | 32,385 | | | | (11,009 | ) | | | (24,571 | ) |
Net Increase/(Decrease) in Net Assets Resulting from Operations | | | (58,329 | ) | | | 35,356 | | | | (9,297 | ) | | | (23,107 | ) |
| | | | | | | | | | | | | | | | |
Distributions to Shareholders: | | | | | | | | | | | | | | | | |
Distributions to shareholders | | | (1,994 | ) | | | (38,112 | ) | | | (1,836 | ) | | | (1,144 | ) |
Total distributions to shareholders | | | (1,994 | ) | | | (38,112 | ) | | | (1,836 | ) | | | (1,144 | ) |
| | | | | | | | | | | | | | | | |
Capital Share Transactions:(b) | | | | | | | | | | | | | | | | |
Proceeds from shares sold | | | 1,000,010 | | | | 1,000,010 | | | | 1,000,010 | | | | 1,250,080 | |
Reinvestments | | | 1,994 | | | | 38,112 | | | | 1,836 | | | | 1,144 | |
Cost of shares redeemed | | | – | | | | – | | | | – | | | | (152 | ) |
Net Increase/(Decrease) in Net Assets from Capital Share | | | | | | | | | | | | | | | | |
Transactions | | | 1,002,004 | | | | 1,038,122 | | | | 1,001,846 | | | | 1,251,072 | |
Total Increase/(Decrease) in Net Assets | | | 941,681 | | | | 1,035,366 | | | | 990,713 | | | | 1,226,821 | |
| | | | | | | | | | | | | | | | |
Net Assets: | | | | | | | | | | | | | | | | |
Beginning of the period | | | – | | | | – | | | | – | | | | – | |
End of the period | | $ | 941,681 | | | $ | 1,035,366 | | | $ | 990,713 | | | $ | 1,226,821 | |
| | | | | | | | | | | | | | | | |
Change in Shares Outstanding:(b) | | | | | | | | | | | | | | | | |
Shares sold | | | 100,001 | | | | 100,001 | | | | 100,001 | | | | 125,008 | |
Shares reinvested | | | 211 | | | | 3,827 | | | | 186 | | | | 116 | |
Shares redeemed | | | – | | | | – | | | | – | | | | (15 | ) |
Net Increase/(Decrease) | | | 100,212 | | | | 103,828 | | | | 100,187 | | | | 125,109 | |
| (a) | Commencement of Operations |
The accompanying notes are an integral part of these financial statements.
Milliman Variable Insurance Trust
Statements of Changes in Net Assets
| | Milliman 1-Year Buffered S&P 500 & Nasdaq with Stacker Cap Outcome Fund - Jan | | | Milliman 1-Year Buffered S&P 500 & Nasdaq with Stacker Cap Outcome Fund - Feb | | | Milliman 1-Year Buffered S&P 500 & Nasdaq with Stacker Cap Outcome Fund - Mar | | | Milliman 1-Year Buffered S&P 500 & Nasdaq with Stacker Cap Outcome Fund - Apr | |
| | Period January 10, 2022(a) to December 31, 2022 | | | Period February 10, 2022(a) to December 31, 2022 | | | Period March 10, 2022(a) to December 31, 2022 | | | Period April 11, 2022(a) to December 31, 2022 | |
Operations: | | | | | | | | | | | | |
Net Investment income/(loss) | | $ | (1,339 | ) | | $ | (544 | ) | | $ | 274 | | | $ | 1,214 | |
Net change in unrealized appreciation/(depreciation) | | | (156,012 | ) | | | (127,771 | ) | | | (117,301 | ) | | | (132,853 | ) |
Net Increase/(Decrease) in Net Assets Resulting from Operations | | | (157,351 | ) | | | (128,315 | ) | | | (117,027 | ) | | | (131,639 | ) |
| | | | | | | | | | | | | | | | |
Distributions to Shareholders: | | | | | | | | | | | | | | | | |
Distributions to shareholders | | | – | | | | – | | | | – | | | | (871 | ) |
Total distributions to shareholders | | | – | | | | – | | | | – | | | | (871 | ) |
| | | | | | | | | | | | | | | | |
Capital Share Transactions:(b) | | | | | | | | | | | | | | | | |
Proceeds from shares sold | | | 1,000,159 | | | | 1,000,015 | | | | 1,000,010 | | | | 1,035,010 | |
Reinvestments | | | – | | | | – | | | | – | | | | 871 | |
Cost of shares redeemed | | | (147 | ) | | | (4 | ) | | | – | | | | (279 | ) |
Net Increase/(Decrease) in Net Assets from Capital Share | | | | | | | | | | | | | | | | |
Transactions | | | 1,000,012 | | | | 1,000,011 | | | | 1,000,010 | | | | 1,035,602 | |
Total Increase/(Decrease) in Net Assets | | | 842,661 | | | | 871,696 | | | | 882,983 | | | | 903,092 | |
| | | | | | | | | | | | | | | | |
Net Assets: | | | | | | | | | | | | | | | | |
Beginning of the period | | | – | | | | – | | | | – | | | | – | |
End of the period | | $ | 842,661 | | | $ | 871,696 | | | $ | 882,983 | | | $ | 903,092 | |
| | | | | | | | | | | | | | | | |
Change in Shares Outstanding:(b) | | | | | | | | | | | | | | | | |
Shares sold | | | 100,016 | | | | 100,002 | | | | 100,001 | | | | 103,574 | |
Shares reinvested | | | – | | | | – | | | | – | | | | 100 | |
Shares redeemed | | | (15 | ) | | | (1 | ) | | | – | | | | (31 | ) |
Net Increase/(Decrease) | | | 100,001 | | | | 100,001 | | | | 100,001 | | | | 103,643 | |
| (a) | Commencement of Operations |
The accompanying notes are an integral part of these financial statements.
Milliman Variable Insurance Trust
Statements of Changes in Net Assets
| | Milliman 1-Year Buffered S&P 500 & Nasdaq with Stacker Cap Outcome Fund - May | | | Milliman 1-Year Buffered S&P 500 & Nasdaq with Stacker Cap Outcome Fund - Jun | | | Milliman 1-Year Buffered S&P 500 & Nasdaq with Stacker Cap Outcome Fund - Jul | | | Milliman 1-Year Buffered S&P 500 & Nasdaq with Stacker Cap Outcome Fund - Aug | |
| | Period May 10, 2022(a) to December 31, 2022 | | | Period June 10, 2022(a) to December 31, 2022 | | | Period July 11, 2022(a) to December 31, 2022 | | | Period August 10, 2022(a) to December 31, 2022 | |
Operations: | | | | | | | | | | | | |
Net Investment income/(loss) | | $ | 1,715 | | | $ | 2,151 | | | $ | 2,203 | | | $ | 2,231 | |
Net change in unrealized appreciation/(depreciation) | | | (53,065 | ) | | | (28,847 | ) | | | (28,738 | ) | | | (100,845 | ) |
Net Increase/(Decrease) in Net Assets Resulting from Operations | | | (51,350 | ) | | | (26,696 | ) | | | (26,535 | ) | | | (98,614 | ) |
| | | | | | | | | | | | | | | | |
Distributions to Shareholders: | | | | | | | | | | | | | | | | |
Distributions to shareholders | | | (1,371 | ) | | | (1,790 | ) | | | (1,841 | ) | | | (1,892 | ) |
Total distributions to shareholders | | | (1,371 | ) | | | (1,790 | ) | | | (1,841 | ) | | | (1,892 | ) |
| | | | | | | | | | | | | | | | |
Capital Share Transactions:(b) | | | | | | | | | | | | | | | | |
Proceeds from shares sold | | | 1,000,010 | | | | 1,000,010 | | | | 1,003,182 | | | | 1,002,411 | |
Reinvestments | | | 1,371 | | | | 1,790 | | | | 1,841 | | | | 1,892 | |
Cost of shares redeemed | | | – | | | | – | | | | (16 | ) | | | (11 | ) |
Net Increase/(Decrease) in Net Assets from Capital Share | | | | | | | | | | | | | | | | |
Transactions | | | 1,001,381 | | | | 1,001,800 | | | | 1,005,007 | | | | 1,004,292 | |
Total Increase/(Decrease) in Net Assets | | | 948,660 | | | | 973,314 | | | | 976,631 | | | | 903,786 | |
| | | | | | | | | | | | | | | | |
Net Assets: | | | | | | | | | | | | | | | | |
Beginning of the period | | | – | | | | – | | | | – | | | | – | |
End of the period | | $ | 948,660 | | | $ | 973,314 | | | $ | 976,631 | | | $ | 903,786 | |
| | | | | | | | | | | | | | | | |
Change in Shares Outstanding:(b) | | | | | | | | | | | | | | | | |
Shares sold | | | 100,001 | | | | 100,001 | | | | 100,310 | | | | 100,241 | |
Shares reinvested | | | 143 | | | | 182 | | | | 188 | | | | 209 | |
Shares redeemed | | | – | | | | – | | | | (2 | ) | | | (1 | ) |
Net Increase/(Decrease) | | | 100,144 | | | | 100,183 | | | | 100,496 | | | | 100,449 | |
| (a) | Commencement of Operations |
The accompanying notes are an integral part of these financial statements.
Milliman Variable Insurance Trust
Statements of Changes in Net Assets
| | Milliman 1-Year Buffered S&P 500 & Nasdaq with Stacker Cap Outcome Fund - Sep | | | Milliman 1-Year Buffered S&P 500 & Nasdaq with Stacker Cap Outcome Fund - Oct | | | Milliman 1-Year Buffered S&P 500 & Nasdaq with Stacker Cap Outcome Fund - Nov | | | Milliman 1-Year Buffered S&P 500 & Nasdaq with Stacker Cap Outcome Fund - Dec | |
| | Period September 12, 2022(a) to December 31, 2022 | | | Period October 10, 2022(a) to December 31, 2022 | | | Period November 10, 2022(a) to December 31, 2022 | | | Period December 12, 2022(a) to December 31, 2022 | |
Operations: | | | | | | | | | | | | |
Net Investment income/(loss) | | $ | 2,286 | | | $ | 2,970 | | | $ | 1,964 | | | $ | 1,066 | |
Net change in unrealized appreciation/(depreciation) | | | (61,003 | ) | | | 48,001 | | | | (13,714 | ) | | | (28,235 | ) |
Net Increase/(Decrease) in Net Assets Resulting from Operations | | | (58,717 | ) | | | 50,971 | | | | (11,750 | ) | | | (27,169 | ) |
| | | | | | | | | | | | | | | | |
Distributions to Shareholders: | | | | | | | | | | | | | | | | |
Distributions to shareholders | | | (1,924 | ) | | | (2,852 | ) | | | (1,850 | ) | | | (925 | ) |
Total distributions to shareholders | | | (1,924 | ) | | | (2,852 | ) | | | (1,850 | ) | | | (925 | ) |
| | | | | | | | | | | | | | | | |
Capital Share Transactions:(b) | | | | | | | | | | | | | | | | |
Proceeds from shares sold | | | 1,000,013 | | | | 1,000,010 | | | | 1,000,010 | | | | 1,000,010 | |
Reinvestments | | | 1,924 | | | | 2,852 | | | | 1,850 | | | | 925 | |
Net Increase/(Decrease) in Net Assets from Capital Share | | | | | | | | | | | | | | | | |
Transactions | | | 1,001,937 | | | | 1,002,862 | | | | 1,001,860 | | | | 1,000,935 | |
Total Increase/(Decrease) in Net Assets | | | 941,296 | | | | 1,050,981 | | | | 988,260 | | | | 972,841 | |
| | | | | | | | | | | | | | | | |
Net Assets: | | | | | | | | | | | | | | | | |
Beginning of the period | | | – | | | | – | | | | – | | | | – | |
End of the period | | $ | 941,296 | | | $ | 1,050,981 | | | $ | 988,260 | | | $ | 972,841 | |
| | | | | | | | | | | | | | | | |
Change in Shares Outstanding:(b) | | | | | | | | | | | | | | | | |
Shares sold | | | 100,001 | | | | 100,001 | | | | 100,001 | | | | 100,001 | |
Shares reinvested | | | 204 | | | | 273 | | | | 187 | | | | 95 | |
Shares redeemed | | | – | | | | – | | | | – | | | | – | |
Net Increase/(Decrease) | | | 100,205 | | | | 100,274 | | | | 100,188 | | | | 100,096 | |
| (a) | Commencement of Operations |
The accompanying notes are an integral part of these financial statements.
Milliman Variable Insurance Trust
Statements of Changes in Net Assets
| | Milliman 1-Year Buffered S&P 500 & Russell 2000 with Stacker Cap Outcome Fund - Jan | | | Milliman 1-Year Buffered S&P 500 & Russell 2000 with Stacker Cap Outcome Fund - Feb | | | Milliman 1-Year Buffered S&P 500 & Russell 2000 with Stacker Cap Outcome Fund - Mar | | | Milliman 1-Year Buffered S&P 500 & Russell 2000 with Stacker Cap Outcome Fund - Apr | |
| | Period January 10, 2022(a) to December 31, 2022 | | | Period February 10, 2022(a) to December 31, 2022 | �� | | Period March 10, 2022(a) to December 31, 2022 | | | Period April 11, 2022(a) to December 31, 2022 | |
Operations: | | | | | | | | | | | | |
Net Investment income/(loss) | | $ | (1,310 | ) | | $ | (425 | ) | | $ | 337 | | | $ | 1,011 | |
Net realized gain/(loss) | | | (558 | ) | | | – | | | | – | | | | (106 | ) |
Net change in unrealized appreciation/(depreciation) | | | (156,392 | ) | | | (127,444 | ) | | | (115,190 | ) | | | (121,835 | ) |
Net Increase/(Decrease) in Net Assets Resulting from Operations | | | (158,260 | ) | | | (127,869 | ) | | | (114,853 | ) | | | (120,930 | ) |
| | | | | | | | | | | | | | | | |
Distributions to Shareholders: | | | | | | | | | | | | | | | | |
Distributions to shareholders | | | – | | | | – | | | | (11 | ) | | | (1,144 | ) |
Total distributions to shareholders | | | – | | | | – | | | | (11 | ) | | | (1,144 | ) |
| | | | | | | | | | | | | | | | |
Capital Share Transactions:(b) | | | | | | | | | | | | | | | | |
Proceeds from shares sold | | | 1,000,158 | | | | 1,000,010 | | | | 1,000,010 | | | | 1,000,010 | |
Reinvestments | | | – | | | | – | | | | 11 | | | | 1,144 | |
Cost of shares redeemed | | | (143 | ) | | | – | | | | – | | | | – | |
Net Increase/(Decrease) in Net Assets from Capital Share | | | | | | | | | | | | | | | | |
Transactions | | | 1,000,015 | | | | 1,000,010 | | | | 1,000,021 | | | | 1,001,154 | |
Total Increase/(Decrease) in Net Assets | | | 841,755 | | | | 872,141 | | | | 885,157 | | | | 879,080 | |
| | | | | | | | | | | | | | | | |
Net Assets: | | | | | | | | | | | | | | | | |
Beginning of the period | | | – | | | | – | | | | – | | | | – | |
End of the period | | $ | 841,755 | | | $ | 872,141 | | | $ | 885,157 | | | $ | 879,080 | |
| | | | | | | | | | | | | | | | |
Change in Shares Outstanding:(b) | | | | | | | | | | | | | | | | |
Shares sold | | | 100,017 | | | | 100,001 | | | | 100,001 | | | | 100,001 | |
Shares reinvested | | | – | | | | – | | | | 1 | | | | 130 | |
Shares redeemed | | | (16 | ) | | | – | | | | – | | | | – | |
Net Increase/(Decrease) | | | 100,001 | | | | 100,001 | | | | 100,002 | | | | 100,131 | |
| (a) | Commencement of Operations |
The accompanying notes are an integral part of these financial statements.
Milliman Variable Insurance Trust
Statements of Changes in Net Assets
| | Milliman 1-Year Buffered S&P 500 & Russell 2000 with Stacker Cap Outcome | | | Milliman 1-Year Buffered S&P 500 & Russell 2000 with Stacker Cap Outcome | | | Milliman 1-Year Buffered S&P 500 & Russell 2000 with Stacker Cap Outcome | | | Milliman 1-Year Buffered S&P 500 & Russell 2000 with Stacker Cap Outcome | |
| | Fund - May Period May 10, 2022(a) to December 31, 2022 | | | Fund - Jun Period June 10, 2022(a) to December 31, 2022 | | | Fund - Jul Period July 11, 2022(a) to December 31, 2022 | | | Fund - Aug Period August 10, 2022(a) to December 31, 2022 | |
Operations: | | | | | | | | | | | | |
Net Investment income/(loss) | | $ | 1,734 | | | $ | 2,178 | | | $ | 2,197 | | | $ | 2,250 | |
Net change in unrealized appreciation/(depreciation) | | | (27,701 | ) | | | (17,966 | ) | | | (13,306 | ) | | | (88,508 | ) |
Net Increase/(Decrease) in Net Assets Resulting from Operations | | | (25,967 | ) | | | (15,788 | ) | | | (11,109 | ) | | | (86,258 | ) |
| | | | | | | | | | | | | | | | |
Distributions to Shareholders: | | | | | | | | | | | | | | | | |
Distributions to shareholders | | | (1,373 | ) | | | (1,818 | ) | | | (1,838 | ) | | | (1,929 | ) |
Total distributions to shareholders | | | (1,373 | ) | | | (1,818 | ) | | | (1,838 | ) | | | (1,929 | ) |
| | | | | | | | | | | | | | | | |
Capital Share Transactions:(b) | | | | | | | | | | | | | | | | |
Proceeds from shares sold | | | 1,000,010 | | | | 1,000,010 | | | | 1,000,012 | | | | 1,000,011 | |
Reinvestments | | | 1,373 | | | | 1,818 | | | | 1,838 | | | | 1,929 | |
Cost of shares redeemed | | | – | | | | – | | | | (2 | ) | | | – | |
Net Increase/(Decrease) in Net Assets from Capital Share | | | | | | | | | | | | | | | | |
Transactions | | | 1,001,383 | | | | 1,001,828 | | | | 1,001,848 | | | | 1,001,940 | |
Total Increase/(Decrease) in Net Assets | | | 974,043 | | | | 984,222 | | | | 988,901 | | | | 913,753 | |
| | | | | | | | | | | | | | | | |
Net Assets: | | | | | | | | | | | | | | | | |
Beginning of the period | | | – | | | | – | | | | – | | | | – | |
End of the period | | $ | 974,043 | | | $ | 984,222 | | | $ | 988,901 | | | $ | 913,753 | |
| | | | | | | | | | | | | | | | |
Change in Shares Outstanding:(b) | | | | | | | | | | | | | | | | |
Shares sold | | | 100,001 | | | | 100,001 | | | | 100,001 | | | | 100,001 | |
Shares reinvested | | | 141 | | | | 184 | | | | 186 | | | | 211 | |
Shares redeemed | | | – | | | | – | | | | 0 | | | | – | |
Net Increase/(Decrease) | | | 100,142 | | | | 100,185 | | | | 100,187 | | | | 100,212 | |
| (a) | Commencement of Operations |
The accompanying notes are an integral part of these financial statements.
Milliman Variable Insurance Trust
Statements of Changes in Net Assets
| | Milliman 1-Year Buffered S&P 500 & Russell 2000 with Stacker Cap Outcome Fund - Sep | | | Milliman 1-Year Buffered S&P 500 & Russell 2000 with Stacker Cap Outcome Fund - Oct | | | Milliman 1-Year Buffered S&P 500 & Russell 2000 with Stacker Cap Outcome Fund - Nov | | | Milliman 1-Year Buffered S&P 500 & Russell 2000 with Stacker Cap Outcome Fund - Dec | |
| | Period September 12, 2022(a) to December 31, 2022 | | | Period October 10, 2022(a) to December 31, 2022 | | | Period November 10, 2022(a) to December 31, 2022 | | | Period December 12, 2022(a) to December 31, 2022 | |
Operations: | | | | | | | | | | | | |
Net Investment income/(loss) | | $ | 2,293 | | | $ | 2,965 | | | $ | 1,966 | | | $ | 1,067 | |
Net change in unrealized appreciation/(depreciation) | | | (51,166 | ) | | | 53,207 | | | | (12,970 | ) | | | (24,734 | ) |
Net Increase/(Decrease) in Net Assets Resulting from Operations | | | (48,873 | ) | | | 56,172 | | | | (11,004 | ) | | | (23,667 | ) |
| | | | | | | | | | | | | | | | |
Distributions to Shareholders: | | | | | | | | | | | | | | | | |
Distributions to shareholders | | | (1,930 | ) | | | (2,850 | ) | | | (1,854 | ) | | | (921 | ) |
Total distributions to shareholders | | | (1,930 | ) | | | (2,850 | ) | | | (1,854 | ) | | | (921 | ) |
| | | | | | | | | | | | | | | | |
Capital Share Transactions:(b) | | | | | | | | | | | | | | | | |
Proceeds from shares sold | | | 1,000,010 | | | | 1,000,013 | | | | 1,000,010 | | | | 1,000,010 | |
Reinvestments | | | 1,930 | | | | 2,850 | | | | 1,854 | | | | 921 | |
Net Increase/(Decrease) in Net Assets from Capital Share | | | | | | | | | | | | | | | | |
Transactions | | | 1,001,940 | | | | 1,002,863 | | | | 1,001,864 | | | | 1,000,931 | |
Total Increase/(Decrease) in Net Assets | | | 951,137 | | | | 1,056,185 | | | | 989,006 | | | | 976,343 | |
| | | | | | | | | | | | | | | | |
Net Assets: | | | | | | | | | | | | | | | | |
Beginning of the period | | | – | | | | – | | | | – | | | | – | |
End of the period | | $ | 951,137 | | | $ | 1,056,185 | | | $ | 989,006 | | | $ | 976,343 | |
| | | | | | | | | | | | | | | | |
Change in Shares Outstanding:(b) | | | | | | | | | | | | | | | | |
Shares sold | | | 100,001 | | | | 100,001 | | | | 100,001 | | | | 100,001 | |
Shares reinvested | | | 203 | | | | 272 | | | | 188 | | | | 95 | |
Shares redeemed | | | – | | | | – | | | | – | | | | – | |
Net Increase/(Decrease) | | | 100,204 | | | | 100,273 | | | | 100,189 | | | | 100,096 | |
| (a) | Commencement of Operations |
The accompanying notes are an integral part of these financial statements.
Milliman Variable Insurance Trust
Statements of Changes in Net Assets
| | Milliman 1-Year Buffered S&P 500 & MSCI EAFE with Stacker Cap Outcome Fund - Jan | | | Milliman 1-Year Buffered S&P 500 & MSCI EAFE with Stacker Cap Outcome Fund - Feb | | | Milliman 1-Year Buffered S&P 500 & MSCI EAFE with Stacker Cap Outcome Fund - Mar | | | Milliman 1-Year Buffered S&P 500 & MSCI EAFE with Stacker Cap Outcome Fund - Apr | |
| | Period January 10, 2022(a) to December 31, 2022 | | | Period February 10, 2022(a) to December 31, 2022 | | | Period March 10, 2022(a) to December 31, 2022 | | | Period April 11, 2022(a) to December 31, 2022 | |
Operations: | | | | | | | | | | | | |
Net Investment income/(loss) | | $ | (1,318 | ) | | $ | (223 | ) | | $ | 318 | | | $ | 947 | |
Net realized gain/(loss) | | | – | | | | – | | | | – | | | | (226 | ) |
Net change in unrealized appreciation/(depreciation) | | | (156,574 | ) | | | (131,320 | ) | | | (110,744 | ) | | | (127,738 | ) |
Net Increase/(Decrease) in Net Assets Resulting from Operations | | | (157,892 | ) | | | (131,543 | ) | | | (110,426 | ) | | | (127,017 | ) |
| | | | | | | | | | | | | | | | |
Distributions to Shareholders: | | | | | | | | | | | | | | | | |
Distributions to shareholders | | | – | | | | – | | | | – | | | | (809 | ) |
Total distributions to shareholders | | | – | | | | – | | | | – | | | | (809 | ) |
| | | | | | | | | | | | | | | | |
Capital Share Transactions:(b) | | | | | | | | | | | | | | | | |
Proceeds from shares sold | | | 1,000,010 | | | | 1,030,010 | | | | 1,000,010 | | | | 1,000,010 | |
Reinvestments | | | – | | | | – | | | | – | | | | 809 | |
Cost of shares redeemed | | | – | | | | (289 | ) | | | – | | | | – | |
Net Increase/(Decrease) in Net Assets from Capital Share | | | | | | | | | | | | | | | | |
Transactions | | | 1,000,010 | | | | 1,029,721 | | | | 1,000,010 | | | | 1,000,819 | |
Total Increase/(Decrease) in Net Assets | | | 842,118 | | | | 898,178 | | | | 889,584 | | | | 872,993 | |
| | | | | | | | | | | | | | | | |
Net Assets: | | | | | | | | | | | | | | | | |
Beginning of the period | | | – | | | | – | | | | – | | | | – | |
End of the period | | $ | 842,118 | | | $ | 898,178 | | | $ | 889,584 | | | $ | 872,993 | |
| | | | | | | | | | | | | | | | |
Change in Shares Outstanding:(b) | | | | | | | | | | | | | | | | |
Shares sold | | | 100,001 | | | | 103,084 | | | | 100,001 | | | | 100,001 | |
Shares reinvested | | | – | | | | – | | | | – | | | | 92 | |
Shares redeemed | | | – | | | | (32 | ) | | | – | | | | – | |
Net Increase/(Decrease) | | | 100,001 | | | | 103,052 | | | | 100,001 | | | | 100,093 | |
| (a) | Commencement of Operations |
The accompanying notes are an integral part of these financial statements.
Milliman Variable Insurance Trust
Statements of Changes in Net Assets
| | Milliman 1-Year Buffered S&P 500 & MSCI EAFE with Stacker Cap Outcome Fund - May | | | Milliman 1-Year Buffered S&P 500 & MSCI EAFE with Stacker Cap Outcome Fund - Jun | | | Milliman 1-Year Buffered S&P 500 & MSCI EAFE with Stacker Cap Outcome Fund - Jul | | | Milliman 1-Year Buffered S&P 500 & MSCI EAFE with Stacker Cap Outcome Fund - Aug | |
| | Period May 10, 2022(a) to December 31, 2022 | | | Period June 10, 2022(a) to December 31, 2022 | | | Period July 11, 2022(a) to December 31, 2022 | | | Period August 10, 2022(a) to December 31, 2022 | |
Operations: | | | | | | | | | | | | |
Net Investment income/(loss) | | $ | 1,717 | | | $ | 2,150 | | | $ | 2,262 | | | $ | 2,229 | |
Net change in unrealized appreciation/(depreciation) | | | (28,412 | ) | | | (15,026 | ) | | | (9,979 | ) | | | (72,392 | ) |
Net Increase/(Decrease) in Net Assets Resulting from Operations | | | (26,695 | ) | | | (12,876 | ) | | | (7,717 | ) | | | (70,163 | ) |
| | | | | | | | | | | | | | | | |
Distributions to Shareholders: | | | | | | | | | | | | | | | | |
Distributions to shareholders | | | (1,359 | ) | | | (1,794 | ) | | | (1,905 | ) | | | (1,892 | ) |
Total distributions to shareholders | | | (1,359 | ) | | | (1,794 | ) | | | (1,905 | ) | | | (1,892 | ) |
| | | | | | | | | | | | | | | | |
Capital Share Transactions:(b) | | | | | | | | | | | | | | | | |
Proceeds from shares sold | | | 1,000,010 | | | | 1,000,015 | | | | 1,000,010 | | | | 1,000,010 | |
Reinvestments | | | 1,359 | | | | 1,794 | | | | 1,905 | | | | 1,892 | |
Cost of shares redeemed | | | – | | | | (5 | ) | | | – | | | | – | |
Net Increase/(Decrease) in Net Assets from Capital Share | | | | | | | | | | | | | | | | |
Transactions | | | 1,001,369 | | | | 1,001,804 | | | | 1,001,915 | | | | 1,001,902 | |
Total Increase/(Decrease) in Net Assets | | | 973,315 | | | | 987,134 | | | | 992,293 | | | | 929,847 | |
| | | | | | | | | | | | | | | | |
Net Assets: | | | | | | | | | | | | | | | | |
Beginning of the period | | | – | | | | – | | | | – | | | | – | |
End of the period | | $ | 973,315 | | | $ | 987,134 | | | $ | 992,293 | | | $ | 929,847 | |
| | | | | | | | | | | | | | | | |
Change in Shares Outstanding:(b) | | | | | | | | | | | | | | | | |
Shares sold | | | 100,001 | | | | 100,002 | | | | 100,001 | | | | 100,001 | |
Shares reinvested | | | 139 | | | | 179 | | | | 190 | | | | 203 | |
Shares redeemed | | | – | | | | (1 | ) | | | – | | | | – | |
Net Increase/(Decrease) | | | 100,140 | | | | 100,180 | | | | 100,191 | | | | 100,204 | |
| (a) | Commencement of Operations |
The accompanying notes are an integral part of these financial statements.
Milliman Variable Insurance Trust
Statements of Changes in Net Assets
| | Milliman 1-Year Buffered S&P 500 & MSCI EAFE with Stacker Cap Outcome Fund - Sep | | | Milliman 1-Year Buffered S&P 500 & MSCI EAFE with Stacker Cap Outcome Fund - Oct | | | Milliman 1-Year Buffered S&P 500 & MSCI EAFE with Stacker Cap Outcome Fund - Nov | | | Milliman 1-Year Buffered S&P 500 & MSCI EAFE with Stacker Cap Outcome Fund - Dec | |
| | Period September 12, 2022(a) to December 31, 2022 | | | Period October 10, 2022(a) to December 31, 2022 | | | Period November 10, 2022(a) to December 31, 2022 | | | Period December 12, 2022(a) to December 31, 2022 | |
Operations: | | | | | | | | | | | | |
Net Investment income/(loss) | | $ | 2,268 | | | $ | 2,962 | | | $ | 1,962 | | | $ | 1,069 | |
Net change in unrealized appreciation/(depreciation) | | | (31,439 | ) | | | 52,667 | | | | 11,006 | | | | (19,086 | ) |
Net Increase/(Decrease) in Net Assets Resulting from Operations | | | (29,171 | ) | | | 55,629 | | | | 12,968 | | | | (18,017 | ) |
| | | | | | | | | | | | | | | | |
Distributions to Shareholders: | | | | | | | | | | | | | | | | |
Distributions to shareholders | | | (1,916 | ) | | | (2,842 | ) | | | (1,853 | ) | | | (924 | ) |
Total distributions to shareholders | | | (1,916 | ) | | | (2,842 | ) | | | (1,853 | ) | | | (924 | ) |
| | | | | | | | | | | | | | | | |
Capital Share Transactions:(b) | | | | | | | | | | | | | | | | |
Proceeds from shares sold | | | 1,000,012 | | | | 1,000,010 | | | | 1,000,010 | | | | 1,000,010 | |
Reinvestments | | | 1,916 | | | | 2,842 | | | | 1,853 | | | | 924 | |
Net Increase/(Decrease) in Net Assets from Capital Share | | | | | | | | | | | | | | | | |
Transactions | | | 1,001,928 | | | | 1,002,852 | | | | 1,001,863 | | | | 1,000,934 | |
Total Increase/(Decrease) in Net Assets | | | 970,841 | | | | 1,055,639 | | | | 1,012,978 | | | | 981,993 | |
| | | | | | | | | | | | | | | | |
Net Assets: | | | | | | | | | | | | | | | | |
Beginning of the period | | | – | | | | – | | | | – | | | | – | |
End of the period | | $ | 970,841 | | | $ | 1,055,639 | | | $ | 1,012,978 | | | $ | 981,993 | |
| | | | | | | | | | | | | | | | |
Change in Shares Outstanding:(b) | | | | | | | | | | | | | | | | |
Shares sold | | | 100,001 | | | | 100,001 | | | | 100,001 | | | | 100,001 | |
Shares reinvested | | | 197 | | | | 268 | | | | 186 | | | | 95 | |
Shares redeemed | | | – | | | | – | | | | – | | | | – | |
Net Increase/(Decrease) | | | 100,198 | | | | 100,269 | | | | 100,187 | | | | 100,096 | |
| (a) | Commencement of Operations |
The accompanying notes are an integral part of these financial statements.
Milliman Variable Insurance Trust
Statements of Changes in Net Assets
| | Milliman 6-Year Buffered S&P 500 with Par Up Outcome Fund – Jan (I) | | | Milliman 6-Year Buffered S&P 500 with Par Up Outcome Fund – Apr (I) | | | Milliman 6-Year Buffered S&P 500 with Par Up Outcome Fund – Jul (I) | | | Milliman 6-Year Buffered S&P 500 with Par Up Outcome Fund – Oct (I) | |
| | Period January 10, 2022(a) to December 31, 2022 | | | Period April 11, 2022(a) to December 31, 2022 | | | Period July 11, 2022(a) to December 31, 2022 | | | Period October 10, 2022(a) to December 31, 2022 | |
Operations: | | | | | | | | | | | | |
Net Investment income/(loss) | | $ | 12,884 | | | $ | 20,778 | | | $ | 19,269 | | | $ | 4,855 | |
Net realized gain/(loss) | | | – | | | | (76,076 | ) | | | 138 | | | | – | |
Net change in unrealized appreciation/(depreciation) | | | (191,380 | ) | | | (151,981 | ) | | | (96,000 | ) | | | 1,918 | |
Net Increase/(Decrease) in Net Assets Resulting from Operations | | | (178,496 | ) | | | (207,279 | ) | | | (76,593 | ) | | | 6,773 | |
| | | | | | | | | | | | | | | | |
Distributions to Shareholders: | | | | | | | | | | | | | | | | |
Distributions to shareholders | | | (12,822 | ) | | | (20,611 | ) | | | (44,588 | ) | | | (10,816 | ) |
Total distributions to shareholders | | | (12,822 | ) | | | (20,611 | ) | | | (44,588 | ) | | | (10,816 | ) |
| | | | | | | | | | | | | | | | |
Capital Share Transactions:(b) | | | | | | | | | | | | | | | | |
Proceeds from shares sold | | | 1,000,010 | | | | 2,674,530 | | | | 2,800,000 | | | | 1,001,121 | |
Reinvestments | | | 12,822 | | | | 20,611 | | | | 44,588 | | | | 10,816 | |
Cost of shares redeemed | | | – | | | | (870,498 | ) | | | (69,296 | ) | | | (3 | ) |
Net Increase/(Decrease) in Net Assets from Capital Share | | | | | | | | | | | | | | | | |
Transactions | | | 1,012,832 | | | | 1,824,643 | | | | 2,775,292 | | | | 1,011,934 | |
Total Increase/(Decrease) in Net Assets | | | 821,514 | | | | 1,596,753 | | | | 2,654,111 | | | | 1,007,891 | |
| | | | | | | | | | | | | | | | |
Net Assets: | | | | | | | | | | | | | | | | |
Beginning of the period | | | – | | | | – | | | | – | | | | – | |
End of the period | | $ | 821,514 | | | $ | 1,596,753 | | | $ | 2,654,111 | | | $ | 1,007,891 | |
| | | | | | | | | | | | | | | | |
Change in Shares Outstanding:(b) | | | | | | | | | | | | | | | | |
Shares sold | | | 100,001 | | | | 281,814 | | | | 273,662 | | | | 100,112 | |
Shares reinvested | | | 1,595 | | | | 2,366 | | | | 4,597 | | | | 1,094 | |
Shares redeemed | | | – | | | | (101,973 | ) | | | (6,857 | ) | | | (1 | ) |
Net Increase/(Decrease) | | | 101,596 | | | | 182,207 | | | | 271,402 | | | | 101,205 | |
| (a) | Commencement of Operations |
The accompanying notes are an integral part of these financial statements.
Milliman Variable Insurance Trust
Statements of Changes in Net Assets
| | Milliman 6-Year Parred Down S&P 500 with Par Up Outcome Fund – Jan (I) | | | Milliman 6-Year Parred Down S&P 500 with Par Up Outcome Fund – Apr (I) | | | Milliman 6-Year Parred Down S&P 500 with Par Up Outcome Fund – Jul (I) | | | Milliman 6-Year Parred Down S&P 500 with Par Up Outcome Fund – Oct (I) | |
| | Period January 10, 2022(a) to December 31, 2022 | | | Period April 11, 2022(a) to December 31, 2022 | | | Period July 11, 2022(a) to December 31, 2022 | | | Period October 10, 2022(a) to December 31, 2022 | |
Operations: | | | | | | | | | | | | |
Net Investment income/(loss) | | $ | 12,967 | | | $ | 11,941 | | | $ | 9,302 | | | $ | 4,923 | |
Net realized gain/(loss) | | | – | | | | – | | | | 5 | | | | – | |
Net change in unrealized appreciation/(depreciation) | | | (188,105 | ) | | | (132,675 | ) | | | (23,885 | ) | | | 523 | |
Net Increase/(Decrease) in Net Assets Resulting from Operations | | | (175,138 | ) | | | (120,734 | ) | | | (14,578 | ) | | | 5,446 | |
| | | | | | | | | | | | | | | | |
Distributions to Shareholders: | | | | | | | | | | | | | | | | |
Distributions to shareholders | | | (12,886 | ) | | | (11,847 | ) | | | (41,947 | ) | | | (8,256 | ) |
Total distributions to shareholders | | | (12,886 | ) | | | (11,847 | ) | | | (41,947 | ) | | | (8,256 | ) |
| | | | | | | | | | | | | | | | |
Capital Share Transactions:(b) | | | | | | | | | | | | | | | | |
Proceeds from shares sold | | | 1,000,134 | | | | 1,020,014 | | | | 1,250,000 | | | | 1,000,010 | |
Reinvestments | | | 12,886 | | | | 11,847 | | | | 41,947 | | | | 8,256 | |
Cost of shares redeemed | | | (118 | ) | | | (163 | ) | | | (49,795 | ) | | | – | |
Net Increase/(Decrease) in Net Assets from Capital Share | | | | | | | | | | | | | | | | |
Transactions | | | 1,012,902 | | | | 1,031,698 | | | | 1,242,152 | | | | 1,008,266 | |
Total Increase/(Decrease) in Net Assets | | | 824,878 | | | | 899,117 | | | | 1,185,627 | | | | 1,005,456 | |
| | | | | | | | | | | | | | | | |
Net Assets: | | | | | | | | | | | | | | | | |
Beginning of the period | | | – | | | | – | | | | – | | | | – | |
End of the period | | $ | 824,878 | | | $ | 899,117 | | | $ | 1,185,627 | | | $ | 1,005,456 | |
| | | | | | | | | | | | | | | | |
Change in Shares Outstanding:(b) | | | | | | | | | | | | | | | | |
Shares sold | | | 100,013 | | | | 102,061 | | | | 124,531 | | | | 100,001 | |
Shares reinvested | | | 1,591 | | | | 1,368 | | | | 4,406 | | | | 832 | |
Shares redeemed | | | (12 | ) | | | (18 | ) | | | (5,080 | ) | | | – | |
Net Increase/(Decrease) | | | 101,592 | | | | 103,411 | | | | 123,857 | | | | 100,833 | |
| (a) | Commencement of Operations |
The accompanying notes are an integral part of these financial statements.
Milliman Variable Insurance Trust
Statements of Changes in Net Assets
| | Milliman 6-Month Buffered S&P 500 with Trigger Outcome Fund – Apr/ Oct | | | Milliman 6-Month Buffered S&P 500 with Trigger Outcome Fund – May/ Nov | | | Milliman 6-Month Buffered S&P 500 with Trigger Outcome Fund – Jun/ Dec | |
| | Period October 10, 2022(a) to December 31, 2022 | | | Period November 10, 2022(a) to December 31, 2022 | | | Period December 12, 2022(a) to December 31, 2022 | |
Operations: | | | | | | | | | | | | |
Net Investment income/(loss) | | $ | 3,169 | | | $ | 3,384 | | | $ | 1,218 | |
Net change in unrealized appreciation/(depreciation) | | | 49,337 | | | | (5,631 | ) | | | (14,408 | ) |
Net Increase/(Decrease) in Net Assets Resulting from Operations | | | 52,506 | | | | (2,247 | ) | | | (13,190 | ) |
| | | | | | | | | | | | |
Distributions to Shareholders: | | | | | | | | | | | | |
Distributions to shareholders | | | (34,194 | ) | | | (3,384 | ) | | | (993 | ) |
Tax return of capital to shareholders | | | – | | | | (182 | ) | | | – | |
Total distributions to shareholders | | | (34,194 | ) | | | (3,566 | ) | | | (993 | ) |
| | | | | | | | | | | | |
Capital Share Transactions:(b) | | | | | | | | | | | | |
Proceeds from shares sold | | | 1,000,016 | | | | 1,481,406 | | | | 1,000,010 | |
Reinvestments | | | 34,194 | | | | 3,566 | | | | 993 | |
Cost of shares redeemed | | | – | | | | (607 | ) | | | – | |
Net Increase/(Decrease) in Net Assets from Capital Share Transactions | | | 1,034,210 | | | | 1,484,365 | | | | 1,001,003 | |
Total Increase/(Decrease) in Net Assets | | | 1,052,522 | | | | 1,478,552 | | | | 986,820 | |
| | | | | | | | | | | | |
Net Assets: | | | | | | | | | | | | |
Beginning of the period | | | – | | | | – | | | | – | |
End of the period | | $ | 1,052,522 | | | $ | 1,478,552 | | | $ | 986,820 | |
| | | | | | | | | | | | |
Change in Shares Outstanding:(b) | | | | | | | | | | | | |
Shares sold | | | 100,001 | | | | 147,289 | | | | 100,001 | |
Shares reinvested | | | 3,366 | | | | 357 | | | | 101 | |
Shares redeemed | | | 0 | | | | (60 | ) | | | – | |
Net Increase/(Decrease) | | | 103,367 | | | | 147,586 | | | | 100,102 | |
| (a) | Commencement of Operations |
The accompanying notes are an integral part of these financial statements.
Milliman Variable Insurance Trust
Financial Highlights
| | Per Share Operating Performance (for a share outstanding throughout each period) | | Ratios/Supplemental Data: |
| | | | | Investment Operations: | | Distributions: | | | | | | | | | | Ratio to Average Net Assets of: (a) | | |
| | Net Asset Value, Beginning of Period | | Net investment income/ (loss) (b) | | Net realized and unrealized gain/(loss) | | Total From Investment Operations | | From net investment income | | From realized gains | | Total Distributions | | Net Asset Value, End of Period | | Total return (c) | | Net assets, end of period (000) | | Expenses, gross (d) | | Expenses, net (d)(e) | | Net investment income/ (loss) | | Portfolio turnover rate (f) |
| | | | | | | | | | | | | | | | | | | | | | |
Milliman 6-Month Buffered S&P 500 with Par Up Outcome Fund – Jan/Jul | | | | | | | | | | | | | | | | | | | | | | |
For the period 1/10/22 (g) - 12/31/22 | | $ | 10.00 | | (0.01) | | (2.15) | | (2.16) | | – | | – | | – | | $ | 7.84 | | (21.60)% | | $ | 930 | | 12.96% | | 0.97% | | (0.09)% | | 15% |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Milliman 6-Month Buffered S&P 500 with Par Up Outcome Fund – Feb/Aug |
For the period 2/10/22 (g) - 12/31/22 | | $ | 10.00 | | 0.00 (h) | | (1.80) | | (1.80) | | – | | – | | – | | $ | 8.20 | | (18.00)% | | $ | 1,416 | | 8.78% | | 0.97% | | 0.03% | | 7% |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Milliman 6-Month Buffered S&P 500 with Par Up Outcome Fund – Mar/Sep |
For the period 3/10/22 (g) - 12/31/22 | | $ | 10.00 | | 0.00 (h) | | (1.36) | | (1.36) | | (0.00) (h) | | – | | (0.00) | | $ | 8.64 | | (13.59)% | | $ | 981 | | 7.76% | | 0.97% | | 0.06% | | 7% |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Milliman 6-Month Buffered S&P 500 with Par Up Outcome Fund – Apr/Oct |
For the period 4/11/22 (g) - 12/31/22 | | $ | 10.00 | | 0.02 | | (1.21) | | (1.19) | (0.02) | | – | | (0.02) | | $ | 8.79 | | (11.91)% | | $ | 1,111 | | 7.08% | | 0.97% | | 0.31% | | 67% |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Milliman 6-Month Buffered S&P 500 with Par Up Outcome Fund – May/Nov |
For the period 5/10/22 (g) - 12/31/22 | | $ | 10.00 | | 0.03 | | (0.93) | | (0.90) | (0.02) | | – | | (0.02) (i) | | $ | 9.08 | | (8.95)% | | $ | 1,558 | | 6.79% | | 0.97% | | 0.51% | | 58% |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Milliman 6-Month Buffered S&P 500 with Par Up Outcome Fund – Jun/Dec |
For the period 6/10/22 (g) - 12/31/22 | | $ | 10.00 | | 0.03 | | (0.47) | | (0.44) | (0.02) | (0.02) | | (0.04) (i) | | $ | 9.52 | | (4.29)% | | $ | 1,078 | | 7.74% | | 0.97% | | 0.46% | | 68% |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Milliman 6-Month Parred Down S&P 500 with Par Up Outcome Fund – Jan/Jul |
For the period 1/10/22 (g) - 12/31/22 | | $ | 10.00 | | (0.02) | | (2.28) | | (2.30) | | – | | – | | – | | $ | 7.70 | | (23.00)% | | $ | 770 | | 14.17% | | 0.97% | | (0.25)% | | 17% |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Milliman 6-Month Parred Down S&P 500 with Par Up Outcome Fund – Feb/Aug |
For the period 2/10/22 (g) - 12/31/22 | | $ | 10.00 | | 0.01 | | (2.26) | | (2.25) | | (0.00) (h) | | – | | (0.00) | | $ | 7.75 | | (22.46)% | | $ | 1,176 | | 11.74% | | 0.97% | | 0.12% | | 0% |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Milliman 6-Month Parred Down S&P 500 with Par Up Outcome Fund – Mar/Sep |
For the period 3/10/22 (g) - 12/31/22 | | $ | 10.00 | | (0.00) (h) | | (1.64) | | (1.64) | | – | | – | | – | | $ | 8.36 | | (16.40)% | | $ | 836 | | 8.73% | | 0.97% | | (0.04)% | | 8% |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Milliman 6-Month Parred Down S&P 500 with Par Up Outcome Fund – Apr/Oct |
For the period 4/11/22 (g) - 12/31/22 | | $ | 10.00 | | 0.02 | | (1.33) | | (1.31) | (0.02) | | – | | (0.02) | | $ | 8.67 | | (13.14)% | | $ | 868 | | 8.52% | | 0.97% | | 0.26% | | 68% |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Milliman 6-Month Parred Down S&P 500 with Par Up Outcome Fund – May/Nov |
For the period 5/10/22 (g) - 12/31/22 | | $ | 10.00 | | 0.02 | | (1.00) | | (0.98) | (0.02) | | – | | (0.02) | | $ | 9.00 | | (9.80)% | | $ | 902 | | 8.30% | | 0.97% | | 0.34% | | 67% |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Milliman 6-Month Parred Down S&P 500 with Par Up Outcome Fund - Jun/Dec |
For the period 6/10/22 (g) - 12/31/22 | | $ | 10.00 | | 0.02 | | (0.48) | | (0.46) | (0.02) | | – | | (0.02) (i) | | $ | 9.52 | | (4.53)% | | $ | 954 | | 8.37% | | 0.97% | | 0.45% | | 69% |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Milliman 1-Year Buffered S&P 500 with Spread Outcome Fund – Jan |
For the period 1/10/22 (g) - 12/31/22 | | $ | 10.00 | | (0.01) | | (1.58) | | (1.59) | | – | | – | | – | | $ | 8.41 | | (15.90)% | | $ | 841 | | 13.72% | | 0.97% | | (0.16)% | | 0% |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Milliman 1-Year Buffered S&P 500 with Spread Outcome Fund – Feb |
The accompanying notes are an integral part of these financial statements.
Milliman Variable Insurance Trust
Financial Highlights
| | Per Share Operating Performance (for a share outstanding throughout each period) | | Ratios/Supplemental Data: |
| | | | | Investment Operations: | | Distributions: | | | | | | | | | | Ratio to Average Net Assets of: (a) | | |
| | Net Asset Value, Beginning of Period | | Net investment income/ (loss) (b) | | Net realized and unrealized gain/(loss) | | Total From Investment Operations | | From net investment income | | From realized gains | | Total Distributions | | Net Asset Value, End of Period | | Total return (c) | | Net assets, end of period (000) | | Expenses, gross (d) | | Expenses, net (d)(e) | | Net investment income/ (loss) | | Portfolio turnover rate (f) |
For the period 2/10/22 (g) - 12/31/22 | | $ | 10.00 | | (0.01) | | (1.27) | | (1.28) | | – | | – | | – | | $ | 8.72 | | (12.80)% | | $ | 872 | | 13.23% | | 0.97% | | (0.07)% | | 0% |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Milliman 1-Year Buffered S&P 500 with Spread Outcome Fund – Mar |
For the period 3/10/22 (g) - 12/31/22 | | $ | 10.00 | | 0.00 (h) | | (1.17) | | (1.17) | | – | | – | | – | | $ | 8.83 | | (11.70)% | | $ | 883 | | 8.47% | | 0.97% | | 0.03% | | 0% |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Milliman 1-Year Buffered S&P 500 with Spread Outcome Fund – Apr |
For the period 4/11/22 (g) - 12/31/22 | | $ | 10.00 | | 0.01 | | (1.26) | | (1.25) | | (0.01) | | – | | (0.01) | | $ | 8.74 | | (12.53)% | | $ | 902 | | 8.27% | | 0.97% | | 0.16% | | 0% |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Milliman 1-Year Buffered S&P 500 with Spread Outcome Fund – May |
For the period 5/10/22 (g) - 12/31/22 | | $ | 10.00 | | 0.02 | | (0.66) | | (0.64) | | (0.01) | | – | | (0.01) | | $ | 9.35 | | (6.37)% | | $ | 936 | | 8.08% | | 0.97% | | 0.27% | | 0% |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Milliman 1-Year Buffered S&P 500 with Spread Outcome Fund – Jun |
For the period 6/10/22 (g) - 12/31/22 | | $ | 10.00 | | 0.02 | | (0.44) | | (0.42) | | (0.02) | | – | | (0.02) | | $ | 9.56 | | (4.23)% | | $ | 958 | | 8.17% | | 0.97% | | 0.38% | | 0% |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Milliman 1-Year Buffered S&P 500 with Spread Outcome Fund – Jul |
For the period 7/11/22 (g) - 12/31/22 | | $ | 10.00 | | 0.02 | | (0.32) | | (0.30) | | (0.02) | (0.06) | | (0.08) | | $ | 9.62 | | (2.98)% | | $ | 977 | | 8.46% | | 0.97% | | 0.45% | | 0% |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Milliman 1-Year Buffered S&P 500 with Spread Outcome Fund – Aug |
For the period 8/10/22 (g) - 12/31/22 | | $ | 10.00 | | 0.02 | | (0.99) | | (0.97) | | (0.02) | | – | | (0.02) | | $ | 9.01 | | (9.72)% | | $ | 909 | | 9.59% | | 0.97% | | 0.61% | | 0% |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Milliman 1-Year Buffered S&P 500 with Spread Outcome Fund – Sep |
For the period 9/12/22 (g) - 12/31/22 | | $ | 10.00 | | 0.02 | | (0.67) | | (0.65) | | (0.02) | | – | | (0.02) | | $ | 9.33 | | (6.51)% | | $ | 935 | | 10.22% | | 0.97% | | 0.80% | | 0% |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Milliman 1-Year Buffered S&P 500 with Spread Outcome Fund – Oct |
For the period 10/10/22 (g) - 12/31/22 | | $ | 10.00 | | 0.03 | | 0.60 | | 0.63 | | (0.03) | (0.63) | | (0.66) | | $ | 9.97 | | 6.27% | | $ | 1,062 | | 10.69% | | 0.97% | | 1.22% | | 0% |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Milliman 1-Year Buffered S&P 500 with Spread Outcome Fund – Nov |
For the period 11/10/22 (g) - 12/31/22 | | $ | 10.00 | | 0.02 | | (0.20) | | (0.18) | | (0.02) | | – | | (0.02) | | $ | 9.80 | | (1.82)% | | $ | 982 | | 14.13% | | 0.97% | | 1.42% | | 0% |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Milliman 1-Year Buffered S&P 500 with Spread Outcome Fund – Dec |
For the period 12/12/22 (g) - 12/31/22 | | $ | 10.00 | | 0.01 | | (0.33) | | (0.32) | | (0.01) | | – | | (0.01) | | $ | 9.67 | | (3.21)% | | $ | 968 | | 29.72% | | 0.97% | | 2.22% | | 0% |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Milliman 1-Year Floored S&P 500 with Par Up Outcome Fund – Jan |
For the period 1/10/22 (g) - 12/31/22 | | $ | 10.00 | | (0.01) | | (1.80) | | (1.81) | | – | | – | | – | | $ | 8.19 | | (18.10)% | | $ | 819 | | 13.76% | | 0.97% | | (0.15)% | | 0% |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Milliman 1-Year Floored S&P 500 with Par Up Outcome Fund – Feb |
For the period 2/10/22 (g) - 12/31/22 | | $ | 10.00 | | (0.01) | | (1.69) | | (1.70) | | – | | – | | – | | $ | 8.30 | | (17.00)% | | $ | 830 | | 13.25% | | 0.97% | | (0.07)% | | 0% |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Milliman 1-Year Floored S&P 500 with Par Up Outcome Fund – Mar |
For the period 3/10/22 (g) - 12/31/22 | | $ | 10.00 | | 0.00 (h) | | (1.49) | | (1.49) | | – | | – | | – | | $ | 8.51 | | (14.90)% | | $ | 851 | | 8.52% | | 0.97% | | 0.03% | | 0% |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Milliman 1-Year Floored S&P 500 with Par Up Outcome Fund – Apr |
The accompanying notes are an integral part of these financial statements.
Milliman Variable Insurance Trust
Financial Highlights
| | Per Share Operating Performance (for a share outstanding throughout each period) | | Ratios/Supplemental Data: |
| | | | | Investment Operations: | | Distributions: | | | | | | | | | | Ratio to Average Net Assets of: (a) | | |
| | Net Asset Value, Beginning of Period | | Net investment income/ (loss) (b) | | Net realized and unrealized gain/(loss) | | Total From Investment Operations | | From net investment income | | From realized gains | | Total Distributions | | Net Asset Value, End of Period | | Total return (c) | | Net assets, end of period (000) | | Expenses, gross (d) | | Expenses, net (d)(e) | | Net investment income/ (loss) | | Portfolio turnover rate (f) |
For the period 4/11/22 (g) - 12/31/22 | | $ | 10.00 | | 0.01 | | (1.49) | | (1.48) | | (0.01) | | – | | (0.01) | | $ | 8.51 | | (14.80)% | | $ | 904 | | 8.11% | | 0.97% | | 0.20% | | 0% |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Milliman 1-Year Floored S&P 500 with Par Up Outcome Fund – May |
For the period 5/10/22 (g) - 12/31/22 | | $ | 10.00 | | 0.02 | | (0.84) | | (0.82) | | (0.01) | | – | | (0.01) | | $ | 9.17 | | (8.16)% | | $ | 919 | | 8.20% | | 0.97% | | 0.28% | | 0% |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Milliman 1-Year Floored S&P 500 with Par Up Outcome Fund – Jun |
For the period 6/10/22 (g) - 12/31/22 | | $ | 10.00 | | 0.02 | | (0.58) | | (0.56) | | (0.02) | | – | | (0.02) | | $ | 9.42 | | (5.62)% | | $ | 944 | | 8.29% | | 0.97% | | 0.41% | | 0% |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Milliman 1-Year Floored S&P 500 with Par Up Outcome Fund – Jul |
For the period 7/11/22 (g) - 12/31/22 | | $ | 10.00 | | 0.02 | | (0.50) | | (0.48) | | (0.02) | | – | | (0.02) | | $ | 9.50 | | (4.81)% | | $ | 952 | | 8.67% | | 0.97% | | 0.49% | | 0% |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Milliman 1-Year Floored S&P 500 with Par Up Outcome Fund – Aug |
For the period 8/10/22 (g) - 12/31/22 | | $ | 10.00 | | 0.02 | | (0.95) | | (0.93) | | (0.02) | | – | | (0.02) | | $ | 9.05 | | (9.31)% | | $ | 907 | | 9.59% | | 0.97% | | 0.63% | | 0% |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Milliman 1-Year Floored S&P 500 with Par Up Outcome Fund – Sep |
For the period 9/12/22 (g) - 12/31/22 | | $ | 10.00 | | 0.02 | | (0.60) | | (0.58) | | (0.02) | | – | | (0.02) | | $ | 9.40 | | (5.80)% | | $ | 942 | | 10.13% | | 0.97% | | 0.83% | | 0% |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Milliman 1-Year Floored S&P 500 with Par Up Outcome Fund – Oct |
For the period 10/10/22 (g) - 12/31/22 | | $ | 10.00 | | 0.03 | | 0.32 | | 0.35 | | (0.03) | (0.35) | | (0.38) | | $ | 9.97 | | 3.52% | | $ | 1,035 | | 10.98% | | 0.97% | | 1.29% | | 0% |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Milliman 1-Year Floored S&P 500 with Par Up Outcome Fund – Nov |
For the period 11/10/22 (g) - 12/31/22 | | $ | 10.00 | | 0.02 | | (0.11) | | (0.09) | | (0.02) | | – | | (0.02) | | $ | 9.89 | | (0.92)% | | $ | 991 | | 14.08% | | 0.97% | | 1.41% | | 0% |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Milliman 1-Year Floored S&P 500 with Par Up Outcome Fund – Dec |
For the period 12/12/22 (g) - 12/31/22 | | $ | 10.00 | | 0.01 | | (0.19) | | (0.18) | | (0.01) | | – | | (0.01) | | $ | 9.81 | | (1.81)% | | $ | 1,227 | | 23.71% | | 0.97% | | 2.40% | | 0% |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Milliman 1-Year Buffered S&P 500 & Nasdaq with Stacker Cap Outcome Fund - Jan |
For the period 1/10/22 (g) - 12/31/22 | | $ | 10.00 | | (0.01) | | (1.56) | | (1.57) | | – | | – | | – | | $ | 8.43 | | (15.70)% | | $ | 843 | | 13.86% | | 0.97% | | (0.16)% | | 0% |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Milliman 1-Year Buffered S&P 500 & Nasdaq with Stacker Cap Outcome Fund - Feb |
For the period 2/10/22 (g) - 12/31/22 | | $ | 10.00 | | (0.01) | | (1.27) | | (1.28) | | – | | – | | – | | $ | 8.72 | | (12.80)% | | $ | 872 | | 13.38% | | 0.97% | | (0.07)% | | 0% |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Milliman 1-Year Buffered S&P 500 & Nasdaq with Stacker Cap Outcome Fund - Mar |
For the period 3/10/22 (g) - 12/31/22 | | $ | 10.00 | | 0.00 (h) | | (1.17) | | (1.17) | | – | | – | | – | | $ | 8.83 | | (11.70)% | | $ | 883 | | 8.59% | | 0.97% | | 0.04% | | 0% |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Milliman 1-Year Buffered S&P 500 & Nasdaq with Stacker Cap Outcome Fund - Apr |
For the period 4/11/22 (g) - 12/31/22 | | $ | 10.00 | | 0.01 | | (1.29) | | (1.28) | | (0.01) | | – | | (0.01) | | $ | 8.71 | | (12.82)% | | $ | 903 | | 8.42% | | 0.97% | | 0.18% | | 0% |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Milliman 1-Year Buffered S&P 500 & Nasdaq with Stacker Cap Outcome Fund - May |
For the period 5/10/22 (g) - 12/31/22 | | $ | 10.00 | | 0.02 | | (0.54) | | (0.52) | | (0.01) | | – | | (0.01) | | $ | 9.47 | | (5.16)% | | $ | 949 | | 8.21% | | 0.97% | | 0.27% | | 0% |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Milliman 1-Year Buffered S&P 500 & Nasdaq with Stacker Cap Outcome Fund - Jun |
The accompanying notes are an integral part of these financial statements.
Milliman Variable Insurance Trust
Financial Highlights
| | Per Share Operating Performance (for a share outstanding throughout each period) | | Ratios/Supplemental Data: |
| | | | | Investment Operations: | | Distributions: | | | | | | | | | | Ratio to Average Net Assets of: (a) | | |
| | Net Asset Value, Beginning of Period | | Net investment income/ (loss) (b) | | Net realized and unrealized gain/(loss) | | Total From Investment Operations | | From net investment income | | From realized gains | | Total Distributions | | Net Asset Value, End of Period | | Total return (c) | | Net assets, end of period (000) | | Expenses, gross (d) | | Expenses, net (d)(e) | | Net investment income/ (loss) | | Portfolio turnover rate (f) |
For the period 6/10/22 (g) - 12/31/22 | | $ | 10.00 | | 0.02 | | (0.28) | | (0.26) | (0.02) | | – | | (0.02) | | $ | 9.72 | | (2.62)% | | $ | 973 | | 8.31% | | 0.97% | | 0.39% | | 0% |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Milliman 1-Year Buffered S&P 500 & Nasdaq with Stacker Cap Outcome Fund - Jul |
For the period 7/11/22 (g) - 12/31/22 | | $ | 10.00 | | 0.02 | | (0.28) | | (0.26) | (0.02) | | – | | (0.02) | | $ | 9.72 | | (2.62)% | | $ | 977 | | 8.73% | | 0.97% | | 0.47% | | 0% |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Milliman 1-Year Buffered S&P 500 & Nasdaq with Stacker Cap Outcome Fund - Aug |
For the period 8/10/22 (g) - 12/31/22 | | $ | 10.00 | | 0.02 | | (1.00) | | (0.98) | (0.02) | | – | | (0.02) | | $ | 9.00 | | (9.81)% | | $ | 904 | | 9.80% | | 0.97% | | 0.62% | | 0% |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Milliman 1-Year Buffered S&P 500 & Nasdaq with Stacker Cap Outcome Fund - Sep |
For the period 9/12/22 (g) - 12/31/22 | | $ | 10.00 | | 0.02 | | (0.61) | | (0.59) | (0.02) | | – | | (0.02) | | $ | 9.39 | | (5.91)% | | $ | 941 | | 10.36% | | 0.97% | | 0.81% | | 0% |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Milliman 1-Year Buffered S&P 500 & Nasdaq with Stacker Cap Outcome Fund - Oct |
For the period 10/10/22 (g) - 12/31/22 | | $ | 10.00 | | 0.03 | | 0.48 | | 0.51 | (0.03) | | – | | (0.03) | | $ | 10.48 | | 5.09% | | $ | 1,051 | | 11.10% | | 0.97% | | 1.28% | | 0% |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Milliman 1-Year Buffered S&P 500 & Nasdaq with Stacker Cap Outcome Fund - Nov |
For the period 11/10/22 (g) - 12/31/22 | | $ | 10.00 | | 0.02 | | (0.14) | | (0.12) | (0.02) | | – | | (0.02) | | $ | 9.86 | | (1.22)% | | $ | 988 | | 14.34% | | 0.97% | | 1.43% | | 0% |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Milliman 1-Year Buffered S&P 500 & Nasdaq with Stacker Cap Outcome Fund - Dec |
For the period 12/12/22 (g) - 12/31/22 | | $ | 10.00 | | 0.01 | | (0.28) | | (0.27) | (0.01) | | – | | (0.01) | | $ | 9.72 | | (2.71)% | | $ | 973 | | 29.94% | | 0.97% | | 2.21% | | 0% |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Milliman 1-Year Buffered S&P 500 & Russell 2000 with Stacker Cap Outcome Fund - Jan |
For the period 1/10/22 (g) - 12/31/22 | | $ | 10.00 | | (0.01) | | (1.57) | | (1.58) | | – | | – | | – | | $ | 8.42 | | (15.80)% | | $ | 842 | | 14.39% | | 0.97% | | (0.15)% | | 0% |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Milliman 1-Year Buffered S&P 500 & Russell 2000 with Stacker Cap Outcome Fund - Feb |
For the period 2/10/22 (g) - 12/31/22 | | $ | 10.00 | | (0.00) (h) | | (1.28) | | (1.28) | | – | | – | | – | | $ | 8.72 | | (12.80)% | | $ | 872 | | 9.48% | | 0.97% | | (0.05)% | | 0% |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Milliman 1-Year Buffered S&P 500 & Russell 2000 with Stacker Cap Outcome Fund - Mar |
For the period 3/10/22 (g) - 12/31/22 | | $ | 10.00 | | 0.00 (h) | | (1.15) | | (1.15) | (0.00) (h) | | – | | (0.00) | | $ | 8.85 | | (11.50)% | | $ | 885 | | 9.11% | | 0.97% | | 0.04% | | 0% |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Milliman 1-Year Buffered S&P 500 & Russell 2000 with Stacker Cap Outcome Fund - Apr |
For the period 4/11/22 (g) - 12/31/22 | | $ | 10.00 | | 0.01 | | (1.22) | | (1.21) | (0.01) | (0.00) | (h) | (0.01) | | $ | 8.78 | | (12.09)% | | $ | 879 | | 9.01% | | 0.97% | | 0.15% | | 0% |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Milliman 1-Year Buffered S&P 500 & Russell 2000 with Stacker Cap Outcome Fund - May |
For the period 5/10/22 (g) - 12/31/22 | | $ | 10.00 | | 0.02 | | (0.28) | | (0.26) | (0.01) | | – | | (0.01) | | $ | 9.73 | | (2.56)% | | $ | 974 | | 8.64% | | 0.97% | | 0.27% | | 0% |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Milliman 1-Year Buffered S&P 500 & Russell 2000 with Stacker Cap Outcome Fund - Jun |
For the period 6/10/22 (g) - 12/31/22 | | $ | 10.00 | | 0.02 | | (0.18) | | (0.16) | (0.02) | | – | | (0.02) | | $ | 9.82 | | (1.62)% | | $ | 984 | | 8.80% | | 0.97% | | 0.40% | | 0% |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Milliman 1-Year Buffered S&P 500 & Russell 2000 with Stacker Cap Outcome Fund - Jul |
For the period 7/11/22 (g) - 12/31/22 | | $ | 10.00 | | 0.02 | | (0.13) | | (0.11) | (0.02) | | – | | (0.02) | | $ | 9.87 | | (1.12)% | | $ | 989 | | 9.18% | | 0.97% | | 0.47% | | 0% |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Milliman 1-Year Buffered S&P 500 & Russell 2000 with Stacker Cap Outcome Fund - Aug |
The accompanying notes are an integral part of these financial statements.
Milliman Variable Insurance Trust
Financial Highlights
| | Per Share Operating Performance (for a share outstanding throughout each period) | | Ratios/Supplemental Data: |
| | | | | Investment Operations: | | Distributions: | | | | | | | | | | Ratio to Average Net Assets of: (a) | | |
| | Net Asset Value, Beginning of Period | | Net investment income/ (loss) (b) | | Net realized and unrealized gain/(loss) | | Total From Investment Operations | | From net investment income | | From realized gains | | Total Distributions | | Net Asset Value, End of Period | | Total return (c) | | Net assets, end of period (000) | | Expenses, gross (d) | | Expenses, net (d)(e) | | Net investment income/ (loss) | | Portfolio turnover rate (f) |
For the period 8/10/22 (g) - 12/31/22 | | $ | 10.00 | | 0.02 | | (0.88) | | (0.86) | | (0.02) | | – | | (0.02) | | $ | 9.12 | | (8.61)% | | $ | 914 | | 10.43% | | 0.97% | | 0.63% | | 0% |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Milliman 1-Year Buffered S&P 500 & Russell 2000 with Stacker Cap Outcome Fund - Sep | | | | | | | | | | | | | | | | | | | | | | | | |
For the period 9/12/22 (g) - 12/31/22 | | $ | 10.00 | | 0.02 | | (0.51) | | (0.49) | | (0.02) | | – | | (0.02) | | $ | 9.49 | | (4.91)% | | $ | 951 | | 10.77% | | 0.97% | | 0.81% | | 0% |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Milliman 1-Year Buffered S&P 500 & Russell 2000 with Stacker Cap Outcome Fund - Oct |
For the period 10/10/22 (g) - 12/31/22 | | $ | 10.00 | | 0.03 | | 0.53 | | 0.56 | | (0.03) | | – | | (0.03) | | $ | 10.53 | | 5.59% | | $ | 1,056 | | 11.57% | | 0.97% | | 1.28% | | 0% |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Milliman 1-Year Buffered S&P 500 & Russell 2000 with Stacker Cap Outcome Fund - Nov |
For the period 11/10/22 (g) - 12/31/22 | | $ | 10.00 | | 0.02 | | (0.13) | | (0.11) | | (0.02) | | – | | (0.02) | | $ | 9.87 | | (1.11)% | | $ | 989 | | 14.87% | | 0.97% | | 1.43% | | 0% |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Milliman 1-Year Buffered S&P 500 & Russell 2000 with Stacker Cap Outcome Fund - Dec |
For the period 12/12/22 (g) - 12/31/22 | | $ | 10.00 | | 0.01 | | (0.25) | | (0.24) | | (0.01) | | – | | (0.01) | | $ | 9.75 | | (2.41)% | | $ | 976 | | 30.66% | | 0.97% | | 2.21% | | 0% |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Milliman 1-Year Buffered S&P 500 & MSCI EAFE with Stacker Cap Outcome Fund - Jan |
For the period 1/10/22 (g) - 12/31/22 | | $ | 10.00 | | (0.01) | | (1.57) | | (1.58) | | – | | – | | – | | $ | 8.42 | | (15.80)% | | $ | 842 | | 13.82% | | 0.97% | | (0.16)% | | 0% |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Milliman 1-Year Buffered S&P 500 & MSCI EAFE with Stacker Cap Outcome Fund - Feb |
For the period 2/10/22 (g) - 12/31/22 | | $ | 10.00 | | (0.00) (h) | | (1.28) | | (1.28) | | – | | – | | – | | $ | 8.72 | | (12.80)% | | $ | 898 | | 8.72% | | 0.97% | | (0.03)% | | 0% |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Milliman 1-Year Buffered S&P 500 & MSCI EAFE with Stacker Cap Outcome Fund - Mar |
For the period 3/10/22 (g) - 12/31/22 | | $ | 10.00 | | 0.00 (h) | | (1.10) | | (1.10) | | – | | – | | – | | $ | 8.90 | | (11.00)% | | $ | 890 | | 8.49% | | 0.97% | | 0.04% | | 0% |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Milliman 1-Year Buffered S&P 500 & MSCI EAFE with Stacker Cap Outcome Fund - Apr |
For the period 4/11/22 (g) - 12/31/22 | | $ | 10.00 | | 0.01 | | (1.28) | | (1.27) | | (0.01) | (0.00) (h) | | (0.01) | | $ | 8.72 | | (12.72)% | | $ | 873 | | 8.45% | | 0.97% | | 0.15% | | 0% |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Milliman 1-Year Buffered S&P 500 & MSCI EAFE with Stacker Cap Outcome Fund - May |
For the period 5/10/22 (g) - 12/31/22 | | $ | 10.00 | | 0.02 | | (0.29) | | (0.27) | | (0.01) | | – | | (0.01) | | $ | 9.72 | | (2.66)% | | $ | 973 | | 8.11% | | 0.97% | | 0.28% | | 0% |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Milliman 1-Year Buffered S&P 500 & MSCI EAFE with Stacker Cap Outcome Fund - Jun |
For the period 6/10/22 (g) - 12/31/22 | | $ | 10.00 | | 0.02 | | (0.15) | | (0.13) | | (0.02) | | – | | (0.02) | | $ | 9.85 | | (1.32)% | | $ | 987 | | 8.27% | | 0.97% | | 0.40% | | 0% |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Milliman 1-Year Buffered S&P 500 & MSCI EAFE with Stacker Cap Outcome Fund - Jul |
For the period 7/11/22 (g) - 12/31/22 | | $ | 10.00 | | 0.02 | | (0.10) | | (0.08) | | (0.02) | | – | | (0.02) | | $ | 9.90 | | (0.81)% | | $ | 992 | | 8.59% | | 0.97% | | 0.48% | | 0% |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Milliman 1-Year Buffered S&P 500 & MSCI EAFE with Stacker Cap Outcome Fund - Aug |
For the period 8/10/22 (g) - 12/31/22 | | $ | 10.00 | | 0.02 | | (0.72) | | (0.70) | | (0.02) | | – | | (0.02) | | $ | 9.28 | | (7.01)% | | $ | 930 | | 9.63% | | 0.97% | | 0.62% | | 0% |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Milliman 1-Year Buffered S&P 500 & MSCI EAFE with Stacker Cap Outcome Fund - Sep |
For the period 9/12/22 (g) - 12/31/22 | | $ | 10.00 | | 0.02 | | (0.31) | | (0.29) | | (0.02) | | – | | (0.02) | | $ | 9.69 | | (2.91)% | | $ | 971 | | 10.06% | | 0.97% | | 0.80% | | 0% |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Milliman 1-Year Buffered S&P 500 & MSCI EAFE with Stacker Cap Outcome Fund - Oct |
The accompanying notes are an integral part of these financial statements.
Milliman Variable Insurance Trust
Financial Highlights
| | Per Share Operating Performance (for a share outstanding throughout each period) | | Ratios/Supplemental Data: |
| | | | | Investment Operations: | | Distributions: | | | | | | | | | | Ratio to Average Net Assets of: (a) | | |
| | Net Asset Value, Beginning of Period | | Net investment income/ (loss) (b) | | Net realized and unrealized gain/(loss) | | Total From Investment Operations | | From net investment income | | From realized gains | | Total Distributions | | Net Asset Value, End of Period | | Total return (c) | | Net assets, end of period (000) | | Expenses, gross (d) | | Expenses, net (d)(e) | | Net investment income/ (loss) | | Portfolio turnover rate (f) |
For the period 10/10/22 (g) - 12/31/22 | | $ | 10.00 | | 0.03 | | 0.53 | | 0.56 | | (0.03) | | – | | (0.03) | | $ | 10.53 | | 5.58% | | $ | 1,056 | | 10.98% | | 0.97% | | 1.27% | | 0% |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Milliman 1-Year Buffered S&P 500 & MSCI EAFE with Stacker Cap Outcome Fund - Nov |
For the period 11/10/22 (g) - 12/31/22 | | $ | 10.00 | | 0.02 | | 0.11 | | 0.13 | | (0.02) | | – | | (0.02) | | $ | 10.11 | | 1.29% | | $ | 1,013 | | 14.48% | | 0.97% | | 1.42% | | 0% |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Milliman 1-Year Buffered S&P 500 & MSCI EAFE with Stacker Cap Outcome Fund - Dec |
For the period 12/12/22 (g) - 12/31/22 | | $ | 10.00 | | 0.01 | | (0.19) | | (0.18) | | (0.01) | | – | | (0.01) | | $ | 9.81 | | (1.81)% | | $ | 982 | | 30.16% | | 0.97% | | 2.22% | | 0% |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Milliman 6-Year Buffered S&P 500 with Par Up Outcome Fund – Jan (I) |
For the period 1/10/22 (g) - 12/31/22 | | $ | 10.00 | | 0.13 | | (1.91) | | (1.78) | | (0.13) | | – | | (0.13) | | $ | 8.09 | | (17.81)% | | $ | 822 | | 13.45% | | 0.92% | | 1.53% | | 10% |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Milliman 6-Year Buffered S&P 500 with Par Up Outcome Fund – Apr (I) |
For the period 4/11/22 (g) - 12/31/22 | | $ | 10.00 | | 0.12 | | (1.25) | | (1.13) | | (0.11) | | – | | (0.11) | | $ | 8.76 | | (11.25)% | | $ | 1,597 | | 5.37% | | 0.93% | | 1.81% | | 38% |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Milliman 6-Year Buffered S&P 500 with Par Up Outcome Fund – Jul (I) |
For the period 7/11/22 (g) - 12/31/22 | | $ | 10.00 | | 0.08 | | (0.13) | | (0.05) | | (0.07) | (0.10) | | (0.17) | | $ | 9.78 | | (0.52)% | | $ | 2,654 | | 4.67% | | 0.94% | | 1.73% | | 9% |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Milliman 6-Year Buffered S&P 500 with Par Up Outcome Fund – Oct (I) |
For the period 10/10/22 (g) - 12/31/22 | | $ | 10.00 | | 0.05 | | 0.02 | | 0.07 | | (0.05) | (0.06) | | (0.11) | | $ | 9.96 | | 0.69% | | $ | 1,008 | | 10.90% | | 0.94% | | 2.16% | | 8% |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Milliman 6-Year Parred Down S&P 500 with Par Up Outcome Fund – Jan (I) |
For the period 1/10/22 (g) - 12/31/22 | | $ | 10.00 | | 0.13 | | (1.88) | | (1.75) | | (0.13) | | – | | (0.13) | | $ | 8.12 | | (17.51)% | | $ | 825 | | 13.55% | | 0.92% | | 1.54% | | 8% |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Milliman 6-Year Parred Down S&P 500 with Par Up Outcome Fund – Apr (I) |
For the period 4/11/22 (g) - 12/31/22 | | $ | 10.00 | | 0.12 | | (1.31) | | (1.19) | | (0.12) | | – | | (0.12) | | $ | 8.69 | | (11.94)% | | $ | 899 | | 8.12% | | 0.93% | | 1.80% | | 8% |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Milliman 6-Year Parred Down S&P 500 with Par Up Outcome Fund – Jul (I) |
For the period 7/11/22 (g) - 12/31/22 | | $ | 10.00 | | 0.08 | | (0.16) | | (0.08) | | (0.08) | (0.27) | | (0.35) | | $ | 9.57 | | (0.77)% | | $ | 1,186 | | 7.99% | | 0.93% | | 1.73% | | 7% |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Milliman 6-Year Parred Down S&P 500 with Par Up Outcome Fund – Oct (I) |
For the period 10/10/22 (g) - 12/31/22 | | $ | 10.00 | | 0.05 | | – | | 0.05 | | (0.05) | (0.03) | | (0.08) | | $ | 9.97 | | 0.53% | | $ | 1,005 | | 11.04% | | 0.94% | | 2.20% | | 6% |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Milliman 6-Month Buffered S&P 500 with Trigger Outcome Fund – Apr/Oct |
For the period 10/10/22 (g) - 12/31/22 | | $ | 10.00 | | 0.03 | | 0.49 | | 0.52 | | (0.03) | (0.31) | | (0.34) | | $ | 10.18 | | 5.23% | | $ | 1,053 | | 11.13% | | 0.97% | | 1.38% | | 0% |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Milliman 6-Month Buffered S&P 500 with Trigger Outcome Fund – May/Nov |
For the period 11/10/22 (g) - 12/31/22 | | $ | 10.00 | | 0.03 | | 0.01(j) | | 0.04 | | (0.02) | | – | | (0.02) (i) | | $ | 10.02 | | 0.44% | | $ | 1,479 | | 10.30% | | 0.97% | | 1.82% | | 0% |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Milliman 6-Month Buffered S&P 500 with Trigger Outcome Fund – Jun/Dec |
For the period 12/12/22 (g) - 12/31/22 | | $ | 10.00 | | 0.01 | | (0.14) | | (0.13) | | (0.01) | | – | | (0.01) | | $ | 9.86 | | (1.30)% | | $ | 987 | | 25.36% | | 0.97% | | 2.49% | | 0% |
(a) | Annualized for periods less than one year. |
(b) | Net investment income/(loss) per share has been calculated based on average shares outstanding during the period. |
The accompanying notes are an integral part of these financial statements.
Milliman Variable Insurance Trust
Financial Highlights
(c) | Total return is based on the change in net asset value of a share during the period, assumes reinvestment of dividends and distributions at net asset value and is not annualized for periods less than one year. Total return reflects waivers/reimbursements by the manager. Performance would have been lower had the waivers/reimbursements not been in effect. Total return does not include fees, charges, or expenses imposed by the variable annuity and life insurance contracts for which the Funds serve as an underlying investment vehicle. If total return had taken these into account, performance would have been lower. |
(d) | Expense ratios do not include expenses of underlying funds in which the Funds invest. |
(e) | Net expenses reflect fee waivers and expense reimbursements by the Advisor. |
(f) | Not annualized for periods less than one year. |
(g) | Commencement of operations. |
(h) |
| Amount represents less than $.01 per share. |
(i) | A portion of total distributions is return of capital. See Note 6 in the Notes to Financial Statements. |
(j) | Net realized and unrealized gain (loss) per share in this caption is a balancing amount necessary to reconcile the change in net asset value per share for the period and may not reconcile with the aggregate gain (loss) on the Statement of Operations due to share transactions for the period. |
The accompanying notes are an integral part of these financial statements.
Milliman Variable Insurance Trust
Notes to Financial Statements
December 31, 2022
Milliman Variable Insurance Trust (the “Trust”) was organized under the laws of the state of Delaware as a Delaware statutory trust on November 2, 2020, and is registered with the U.S. Securities and Exchange Commission (“SEC”) under the Investment Company Act of 1940, as amended (the “1940 Act”), as an open-end management investment company. As of December 31, 2022, the Trust consisted of 84 operational series, 83 of which are presented herein (each, a “Fund” and collectively, the “Funds”). The remaining series, the Milliman Money Market Fund, is presented in a separate report. Each of the Funds is classified as non-diversified under the 1940 Act. Each Fund offers shares only to insurance company separate accounts funding variable annuity contracts and variable life insurance policies and other qualified investors. All shares of the Funds have equal rights and privileges. As of December 31, 2022, only Class 3 shares were offered, which have no front-end sales load, deferred sales charge, or redemption fee.
Each Fund utilizes options contracts, including FLexible EXchange® Options (“FLEX Options”), designed to produce certain pre-determined outcomes (“Outcomes”), over a six-month, one-year or six-year period (each, an “Outcome Period). The initial Outcome Period for each Fund began upon commencement of its operations. On the last business day of any stated Outcome Period, all of a Fund’s existing options contracts will expire and Milliman Financial Risk Management LLC (“Milliman”), the Funds’ investment adviser, will transact in a new set of options contracts on the same business day, which will commence a new Outcome Period.
The Funds and their respective commencement dates are as follows:
Name | | Commencement of Operations |
Milliman 6-Month Buffered S&P 500 with Par Up Outcome Fund – Jan/Jul | | January 10, 2022 |
Milliman 6-Month Buffered S&P 500 with Par Up Outcome Fund – Feb/Aug | | February 10, 2022 |
Milliman 6-Month Buffered S&P 500 with Par Up Outcome Fund – Mar/Sep | | March 10, 2022 |
Milliman 6-Month Buffered S&P 500 with Par Up Outcome Fund – Apr/Oct | | April 11, 2022 |
Milliman 6-Month Buffered S&P 500 with Par Up Outcome Fund – May/Nov | | May 10, 2022 |
Milliman 6-Month Buffered S&P 500 with Par Up Outcome Fund – Jun/Dec | | June 10, 2022 |
Milliman 6-Month Parred Down S&P 500 with Par Up Outcome Fund – Jan/Jul | | January 10, 2022 |
Milliman 6-Month Parred Down S&P 500 with Par Up Outcome Fund – Feb/Aug | | February 10, 2022 |
Milliman 6-Month Parred Down S&P 500 with Par Up Outcome Fund – Mar/Sep | | March 10, 2022 |
Milliman 6-Month Parred Down S&P 500 with Par Up Outcome Fund – Apr/Oct | | April 11, 2022 |
Milliman 6-Month Parred Down S&P 500 with Par Up Outcome Fund – May/Nov | | May 10, 2022 |
Milliman 6-Month Parred Down S&P 500 with Par Up Outcome Fund – Jun/Dec | | June 10, 2022 |
Milliman 1-Year Buffered S&P 500 with Spread Outcome Fund – Jan | | January 10, 2022 |
Milliman 1-Year Buffered S&P 500 with Spread Outcome Fund – Feb | | February 10, 2022 |
Milliman 1-Year Buffered S&P 500 with Spread Outcome Fund – Mar | | March 10, 2022 |
Milliman 1-Year Buffered S&P 500 with Spread Outcome Fund – Apr | | April 11, 2022 |
Milliman 1-Year Buffered S&P 500 with Spread Outcome Fund – May | | May 10, 2022 |
Milliman 1-Year Buffered S&P 500 with Spread Outcome Fund – Jun | | June 10, 2022 |
Milliman 1-Year Buffered S&P 500 with Spread Outcome Fund – Jul | | July 11, 2022 |
Milliman 1-Year Buffered S&P 500 with Spread Outcome Fund – Aug | | August 10, 2022 |
Milliman 1-Year Buffered S&P 500 with Spread Outcome Fund – Sep | | September 12, 2022 |
Milliman 1-Year Buffered S&P 500 with Spread Outcome Fund – Oct | | October 10, 2022 |
Milliman 1-Year Buffered S&P 500 with Spread Outcome Fund – Nov | | November 10, 2022 |
Milliman 1-Year Buffered S&P 500 with Spread Outcome Fund – Dec | | December 12, 2022 |
Milliman 1-Year Floored S&P 500 with Par Up Outcome Fund – Jan | | January 10, 2022 |
Milliman 1-Year Floored S&P 500 with Par Up Outcome Fund – Feb | | February 10, 2022 |
Milliman 1-Year Floored S&P 500 with Par Up Outcome Fund – Mar | | March 10, 2022 |
Milliman 1-Year Floored S&P 500 with Par Up Outcome Fund – Apr | | April 11, 2022 |
Milliman 1-Year Floored S&P 500 with Par Up Outcome Fund – May | | May 10, 2022 |
Milliman 1-Year Floored S&P 500 with Par Up Outcome Fund – Jun | | June 10, 2022 |
Milliman 1-Year Floored S&P 500 with Par Up Outcome Fund – Jul | | July 11, 2022 |
Milliman 1-Year Floored S&P 500 with Par Up Outcome Fund – Aug | | August 10, 2022 |
Milliman 1-Year Floored S&P 500 with Par Up Outcome Fund – Sep | | September 12, 2022 |
Milliman Variable Insurance Trust
Notes to Financial Statements
December 31, 2022
Name | | Commencement of Operations |
Milliman 1-Year Floored S&P 500 with Par Up Outcome Fund – Oct | | October 10, 2022 |
Milliman 1-Year Floored S&P 500 with Par Up Outcome Fund – Nov | | November 10, 2022 |
Milliman 1-Year Floored S&P 500 with Par Up Outcome Fund – Dec | | December 12, 2022 |
Milliman 1-Year Buffered S&P 500 & Nasdaq with Stacker Cap Outcome Fund – Jan | | January 10, 2022 |
Milliman 1-Year Buffered S&P 500 & Nasdaq with Stacker Cap Outcome Fund – Feb | | February 10, 2022 |
Milliman 1-Year Buffered S&P 500 & Nasdaq with Stacker Cap Outcome Fund – Mar | | March 10, 2022 |
Milliman 1-Year Buffered S&P 500 & Nasdaq with Stacker Cap Outcome Fund – Apr | | April 11, 2022 |
Milliman 1-Year Buffered S&P 500 & Nasdaq with Stacker Cap Outcome Fund – May | | May 10, 2022 |
Milliman 1-Year Buffered S&P 500 & Nasdaq with Stacker Cap Outcome Fund – Jun | | June 10, 2022 |
Milliman 1-Year Buffered S&P 500 & Nasdaq with Stacker Cap Outcome Fund – Jul | | July 11, 2022 |
Milliman 1-Year Buffered S&P 500 & Nasdaq with Stacker Cap Outcome Fund – Aug | | August 10, 2022 |
Milliman 1-Year Buffered S&P 500 & Nasdaq with Stacker Cap Outcome Fund – Sep | | September 12, 2022 |
Milliman 1-Year Buffered S&P 500 & Nasdaq with Stacker Cap Outcome Fund – Oct | | October 10, 2022 |
Milliman 1-Year Buffered S&P 500 & Nasdaq with Stacker Cap Outcome Fund – Nov | | November 10, 2022 |
Milliman 1-Year Buffered S&P 500 & Nasdaq with Stacker Cap Outcome Fund – Dec | | December 12, 2022 |
Milliman 1-Year Buffered S&P 500 & Russell 2000 with Stacker Cap Outcome Fund – Jan | | January 10, 2022 |
Milliman 1-Year Buffered S&P 500 & Russell 2000 with Stacker Cap Outcome Fund – Feb | | February 10, 2022 |
Milliman 1-Year Buffered S&P 500 & Russell 2000 with Stacker Cap Outcome Fund – Mar | | March 10, 2022 |
Milliman 1-Year Buffered S&P 500 & Russell 2000 with Stacker Cap Outcome Fund – Apr | | April 11, 2022 |
Milliman 1-Year Buffered S&P 500 & Russell 2000 with Stacker Cap Outcome Fund – May | | May 10, 2022 |
Milliman 1-Year Buffered S&P 500 & Russell 2000 with Stacker Cap Outcome Fund – Jun | | June 10, 2022 |
Milliman 1-Year Buffered S&P 500 & Russell 2000 with Stacker Cap Outcome Fund – Jul | | July 11, 2022 |
Milliman 1-Year Buffered S&P 500 & Russell 2000 with Stacker Cap Outcome Fund – Aug | | August 10, 2022 |
Milliman 1-Year Buffered S&P 500 & Russell 2000 with Stacker Cap Outcome Fund – Sep | | September 12, 2022 |
Milliman 1-Year Buffered S&P 500 & Russell 2000 with Stacker Cap Outcome Fund – Oct | | October 10, 2022 |
Milliman 1-Year Buffered S&P 500 & Russell 2000 with Stacker Cap Outcome Fund – Nov | | November 10, 2022 |
Milliman 1-Year Buffered S&P 500 & Russell 2000 with Stacker Cap Outcome Fund – Dec | | December 12, 2022 |
Milliman 1-Year Buffered S&P 500 & MSCI EAFE with Stacker Cap Outcome Fund – Jan | | January 10, 2022 |
Milliman 1-Year Buffered S&P 500 & MSCI EAFE with Stacker Cap Outcome Fund – Feb | | February 10, 2022 |
Milliman 1-Year Buffered S&P 500 & MSCI EAFE with Stacker Cap Outcome Fund – Mar | | March 10, 2022 |
Milliman 1-Year Buffered S&P 500 & MSCI EAFE with Stacker Cap Outcome Fund – Apr | | April 11, 2022 |
Milliman 1-Year Buffered S&P 500 & MSCI EAFE with Stacker Cap Outcome Fund – May | | May 11, 2022 |
Milliman 1-Year Buffered S&P 500 & MSCI EAFE with Stacker Cap Outcome Fund – Jun | | June 10, 2022 |
Milliman 1-Year Buffered S&P 500 & MSCI EAFE with Stacker Cap Outcome Fund – Jul | | July 11, 2022 |
Milliman 1-Year Buffered S&P 500 & MSCI EAFE with Stacker Cap Outcome Fund – Aug | | August 10, 2022 |
Milliman 1-Year Buffered S&P 500 & MSCI EAFE with Stacker Cap Outcome Fund – Sep | | September 12, 2022 |
Milliman 1-Year Buffered S&P 500 & MSCI EAFE with Stacker Cap Outcome Fund – Oct | | October 10, 2022 |
Milliman 1-Year Buffered S&P 500 & MSCI EAFE with Stacker Cap Outcome Fund – Nov | | November 10, 2022 |
Milliman 1-Year Buffered S&P 500 & MSCI EAFE with Stacker Cap Outcome Fund – Dec | | December 12, 2022 |
Milliman 6-Year Buffered S&P 500 with Par Up Outcome Fund – Jan (I) | | January 10, 2022 |
Milliman 6-Year Buffered S&P 500 with Par Up Outcome Fund – Apr (I) | | April 11, 2022 |
Milliman 6-Year Buffered S&P 500 with Par Up Outcome Fund – Jul (I) | | July 11, 2022 |
Milliman 6-Year Buffered S&P 500 with Par Up Outcome Fund – Oct (I) | | October 10, 2022 |
Milliman 6-Year Parred Down S&P 500 with Par Up Outcome Fund – Jan (I) | | January 10, 2022 |
Milliman 6-Year Parred Down S&P 500 with Par Up Outcome Fund – Apr (I) | | April 11, 2022 |
Milliman 6-Year Parred Down S&P 500 with Par Up Outcome Fund – Jul (I) | | July 11, 2022 |
Milliman 6-Year Parred Down S&P 500 with Par Up Outcome Fund – Oct (I) | | October 10, 2022 |
Milliman 6-Month Buffered S&P 500 with Trigger Outcome Fund – Apr/Oct | | October 10, 2022 |
Milliman 6-Month Buffered S&P 500 with Trigger Outcome Fund – May/Nov | | November 10, 2022 |
Milliman 6-Month Buffered S&P 500 with Trigger Outcome Fund – Jun/Dec | | December 12, 2022 |
Milliman Variable Insurance Trust
Notes to Financial Statements
December 31, 2022
Each Milliman 6-Month Buffered S&P 500 with Par Up Outcome Fund seeks to provide exposure to the S&P 500 Index, while providing a buffer against the first 10% of losses associated with S&P 500 Index performance and participating in S&P 500 Index gains at a declared rate, prior to taking into account any fees or expenses or the performance of any fixed income exposure included in the Fund’s portfolio, over a six-month period.
Each Milliman 6-Month Parred Down S&P 500 with Par Up Outcome Fund seeks to provide exposure to the S&P 500 Index, while limiting losses to 50% of the losses associated with S&P 500 Index performance and participating in S&P 500 Index gains at a declared rate, prior to taking into account any fees or expenses or the performance of any fixed income exposure included in the Fund’s portfolio, over a six-month period.
Each Milliman 1- Year Buffered S&P 500 with Spread Outcome Fund seeks to provide exposure to the S&P 500 Index, while providing a buffer against the first 10% of losses associated with S&P 500 Index performance and participating in S&P 500 Index gains that exceed a declared spread, prior to taking into account any fees or expenses or the performance of any fixed income exposure included in the Fund’s portfolio, over a one-year period.
Each Milliman 1-Year Floored S&P 500 with Par Up Outcome Fund seeks to provide exposure to the S&P 500 Index, while limiting losses associated with S&P 500 Index performance to 10% and participating in S&P 500 Index gains at a declared rate, prior to taking into account any fees or expenses or the performance of any fixed income exposure included in the Fund’s portfolio, over a one-year period.
Each Milliman 1-Year Buffered S&P 500 & Nasdaq with Stacker Cap Outcome Fund seeks to provide exposure to the S&P 500 Index, while providing a buffer against the first 10% of losses associated with S&P 500 Index performance and participating in S&P 500 Index gains up to a declared cap, prior to taking into account any fees or expenses or the performance of any fixed income exposure included in the Fund’s portfolio, over a one-year period. The Fund also seeks to provide upside exposure to the Nasdaq-100® Index up to a declared cap, prior to taking into account any fees or expenses or the performance of any fixed income exposure included in the Fund’s portfolio, over the same period.
Each Milliman 1-Year Buffered S&P 500 & Russell 2000 with Stacker Cap Outcome Fund seeks to provide exposure to the S&P 500 Index, while providing a buffer against the first 10% of losses associated with S&P 500 Index performance and participating in S&P 500 Index gains up to a declared cap, prior to taking into account any fees or expenses or the performance of any fixed income exposure included in the Fund’s portfolio, over a one-year period. The Fund also seeks to provide upside exposure to the Russell 2000 Index up to a declared cap, prior to taking into account any fees or expenses or the performance of any fixed income exposure included in the Fund’s portfolio, over the same period.
Each Milliman 1-Year Buffered S&P 500 & MSCI EAFE with Stacker Cap Outcome Fund seeks to provide exposure to the S&P 500 Index, while providing a buffer against the first 10% of losses associated with S&P 500 Index performance and participating in S&P 500 Index gains up to a declared cap, prior to taking into account any fees or expenses or the performance of any fixed income exposure included in the Fund’s portfolio, over a one-year period. The Fund also seeks to provide upside exposure to the MSCI EAFE Index up to a declared cap, prior to taking into account any fees or expenses or the performance of any fixed income exposure included in the Fund’s portfolio, over the same period.
Each Milliman 6- Year Buffered S&P 500 with Par Up Outcome Fund seeks to provide exposure to the S&P 500 Index, while providing a buffer against the first 20% of losses associated with S&P 500 Index performance and participating in S&P 500 Index gains at a declared rate, prior to taking into account any fees or expenses or the performance of any fixed income exposure included in the Fund’s portfolio, over a six-year period.
Each Milliman 6-Year Parred Down S&P 500 with Par Up Outcome Fund seeks to provide exposure to the S&P 500 Index, while limiting losses to 50% of the losses associated with S&P 500 Index performance and participating in S&P 500 Index gains at a declared rate, prior to taking into account any fees or expenses or the performance of any fixed income exposure included in the Fund’s portfolio, over a six-year period.
Each Milliman 6-Month Buffered S&P 500 with Trigger Outcome Fund seeks to provide exposure to the S&P 500 Index, while providing a buffer against the first 10% of losses associated with S&P 500 Index performance and also producing a fixed rate of return if the value of the S&P 500 Index is unchanged or increases, prior to taking into account any fees or expenses or the performance of any fixed income exposure included in the Fund’s portfolio, over a six-month period.
Milliman Variable Insurance Trust
Notes to Financial Statements
December 31, 2022
| 2. | SIGNIFICANT ACCOUNTING POLICIES |
The following is a summary of significant accounting policies consistently followed by each Fund in the preparation of its financial statements. These policies are in conformity with U.S. generally accepted accounting principles (“GAAP”). The Trust is an investment company and follows accounting and reporting guidance under Financial Accounting Standards Board (“FASB”) Accounting Standards Codification (“ASC”) Topic 946, Financial Services – Investment Companies.
Use of Estimates
The preparation of financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the reported amount of assets and liabilities and disclosure of contingent assets and liabilities, as well as reported amounts of increases and decreases in net assets from operations during the reporting period. Actual results could differ from those estimates.
Computation of Net Asset Value
The net asset values (“NAV”) of the Funds are determined as of the close of regular trading on the New York Stock Exchange (“NYSE”) (generally 4:00 p.m. ET) on each business day the NYSE is open for regular trading. If the NYSE closes early on a valuation day, the Funds shall determine NAV as of that time. If the NYSE closes early on a valuation day, a Fund shall determine NAV as of that time.
Valuation
The Board of Trustees of the Trust (the “Board”) has adopted Pricing and Valuation Procedures (“Valuation Procedures”) to be used for valuing all securities and other assets held by the Funds, including those for which market quotations are not readily available or are deemed not be reliable. The Board has designated Milliman as the valuation designee, which has established a pricing committee comprised of representatives of Milliman (the “Pricing Committee”) to provide input to Milliman in making fair value determinations in accordance with the Valuation Procedures.
Exchange-traded options, including FLEX Options, are valued at a market-based price provided by the exchange on which the options contract is traded at the official close of that exchange’s trading date. If the exchange on which the options contract is traded is unable to provide a market price, exchange- traded options prices will be provided by a model-pricing provider. Over- the-counter options, including certain binary options, are valued at the mean of the most recent bid and asked price, if available, or otherwise at their closing bid price. Otherwise, the value of an options contract will be determined by the Pricing Committee in accordance with the Valuation Procedures.
Equity securities, including shares of exchange-traded Funds (“ETFs”), listed on any national or foreign exchange (excluding the Nasdaq National Market (“Nasdaq”) and the London Stock Exchange Alternative Investment Market (“AIM”)) will be valued at the last sale price on the exchange on which they are principally traded, or, for Nasdaq and AIM securities, the official closing price. Securities traded on more than one securities exchange are valued at the last sale price or official closing price, as applicable, at the close of the exchange representing the principal market for such securities.
Fixed income securities will generally be valued using a third-party pricing service vendor (a “Pricing Service”). Fixed income securities having a remaining maturity of 60 days or less when purchased will be valued at cost adjusted for amortization of premiums and accretion of discounts, provided the Pricing Committee has determined that the use of amortized cost is an appropriate reflection of fair value given market and issuer specific conditions existing at the time of the determination.
Open-end investment companies, with the exception of ETFs, are valued at their respective NAVs.
The Funds’ accounting agent may obtain all market quotations used in valuing securities from Pricing Service. If no quotation can be obtained from a Pricing Service, then the Funds’ accounting agent will contact the Pricing Committee. The Pricing Committee will then attempt to obtain one or more broker quotes for the security or other asset daily and will value the security or other asset accordingly. If no quotation is available from either a Pricing Service, or one or more brokers, or if the Pricing Committee has reason to question the reliability or accuracy of a quotation supplied or the use of amortized cost, the value of any portfolio security or other asset held by a Fund for which reliable market quotations are not readily available will be determined by Milliman in a manner that most appropriately reflects fair market value of the security or other asset on the valuation date.
Milliman Variable Insurance Trust
Notes to Financial Statements
December 31, 2022
The Trust follows the authoritative guidance (GAAP) for fair value measurements, which established a framework for measuring fair value and a hierarchy for inputs and techniques used in measuring fair value that maximizes the use of observable inputs and minimizes the use of unobservable inputs and techniques by requiring that the most observable inputs be used when available. The guidance established three tiers of inputs that may be used to measure fair value as follows:
| Level 1 - | Unadjusted quoted prices in active markets for identical assets or liabilities that the Funds have the ability to access. |
| Level 2 - | Observable inputs other than quoted prices included in Level 1 that are observable for the asset or liability, either directly or indirectly. These inputs may include quoted prices for the identical instrument on an inactive market, prices for similar instruments, interest rates, prepayment speeds, credit risk, yield curves, default rates and similar data. |
| Level 3 - | Unobservable inputs for the asset or liability, to the extent relevant observable inputs are not available, representing the Funds’ own assumptions about the assumptions a market participant would use in valuing the asset or liability, and would be based on the best information available. |
The inputs used to value the Funds’ investments at December 31, 2022, are summarized at the end of each Fund’s Schedule of Investments. The inputs or techniques used for valuing securities are not necessarily an indication of the risk associated with investing in those securities.
Cash and cash equivalents
Cash and cash equivalents include amounts held in interest-bearing demand deposit accounts with the Funds’ custodian.
Organizational and Offering Costs
Organizational and offering costs directly attributable to a series of the Trust are charged to that series, such as certain registration fees, while expenses which are attributable to more than one series are allocated among the respective series on a pro rata basis.
Organizational costs are expensed as incurred and include legal fees pertaining to the organization of the Trust, costs of forming the Funds, drafting of bylaws, servicing agreements, and audit fees for the initial seed audits. Offering costs are recorded as a deferred asset and will be amortized on a straight-line basis for a period of twelve months upon commencement of operations of each Fund. Offering costs include legal fees pertaining to the preparation, review and filing of each Fund’s initial registration statement with the SEC, and printing, mailing or other distribution charges related to each Fund’s prospectus and statement of additional information. Organizational costs and offering costs are subject to the Funds' Expense Limitation Agreement (See Note 5).
Investment Transactions, Investment Income and Expenses
Investment transactions are accounted for on a trade date basis for financial reporting purposes. Realized gains and losses from investment transactions are recorded on an identified cost basis. Dividend income, if any, is recognized on the ex-dividend date. Interest income, including accretion of discounts and amortization of premiums, is recognized on an accrual basis using the effective yield method.
Expenses are accrued daily. Expenses of the Trust, which are directly identifiable to a specific series, are applied to that series. Expenses which are not identifiable to a specific series are allocated in such a manner as deemed equitable, taking into consideration the nature and type of expense.
In addition to the advisory fees and other expenses of the Funds, the Funds indirectly bear the investment management fees and other expenses of investment companies (underlying funds) in which they invest. The amount of these fees and expenses incurred indirectly by the Funds (“acquired fund fees and expenses”) will vary based upon the expense and fee levels of the underlying funds and the number of shares that are owned of the underlying funds at different times.
Milliman Variable Insurance Trust
Notes to Financial Statements
December 31, 2022
Distributions to Shareholders
Distributions to shareholders are recorded on the ex-dividend date. The Funds intend to pay out dividends from their net investment income, if any, annually. Distributions of net realized capital gains, if any, will be declared and paid at least annually by the Funds. The Funds may periodically make reclassifications among certain of its capital accounts as a result of the recognition and characterization of certain income and capital gain distributions determined annually in accordance with federal tax regulations which may differ from GAAP. Distributions that exceed earnings and profits for tax purposes are reported as a return of capital.
Disclosures about derivative instruments are intended to improve financial reporting for derivative instruments by enabling investors to understand how and why an entity uses derivatives, how derivatives are accounted for, and how derivative instruments affect an entity’s results of operations and financial position.
Each Fund seeks to achieve its Outcomes by transacting in options contracts, including FLEX Options, to create layers within its portfolio. There is no guarantee that a Fund will be successful in its attempt to achieve its Outcomes. FLEX Options are options contracts that trade on an exchange, but provide an investor with the ability to customize key contract terms like strike price, style and expiration date, while achieving price discovery (i.e., determining market prices) in competitive, transparent auctions markets and avoiding the counterparty exposure of over-the-counter options positions. Like traditional exchange-traded options, FLEX Options are guaranteed for settlement by the Options Clearing Corporation (“OCC”), a market clearinghouse that guarantees performance by counterparties to certain derivatives contracts. While the Funds will primarily transact in FLEX Options, each Fund may utilize OTC options if no FLEX Options are available or appropriate for use in that Fund. OTC options are traded and privately negotiated in the OTC market and are subject to counterparty risk of the writer of the options contract. Many counterparties to OTC options are financial institutions, such as banks and broker-dealers, and their creditworthiness (and ability to pay or perform) may be negatively impacted by factors affecting financial institutions generally. The reference assets for each Fund’s options position will be a reference index or an ETF, including an ETF that seeks to track the performance of a reference index.
During the year ended December 31, 2022, certain Funds with six -month and one-year Outcome Periods transacted in options contracts on ETFs that provide exposure to fixed income securities to create a put spread (i.e., writing and purchasing options contracts on the same underlying asset) (the “Put Spread Strategy”). The Put Spread Strategy was used to seek to enhance the Fund's upside S&P 500 Index and/or secondary Reference Index options' exposure.
The Funds will purchase and sell call and put options. In general, put options give the holder (i.e., the buyer) the right to sell an asset (or deliver the cash value of the index, in case of an index put option) and the seller (i.e., the writer) of the put has the obligation to buy the asset (or receive cash value of the index, in case of an index put option) at a certain defined price. Call options give the holder (i.e., the buyer) the right to buy an asset (or receive cash value of the index, in case of an index call option) and the seller (i.e., the writer) the obligation to sell the asset (or deliver cash value of the index, in case of an index call option) at a certain defined price.
When a Fund purchases an option, an amount equal to the premium paid by the Fund is recorded as an investment and is subsequently adjusted to the current value of the option purchased. If an option expires on the stipulated expiration date or if the Fund enters into a closing sale transaction, a gain or loss is realized. If a call option is exercised, the cost of the security acquired is increased by the premium paid for the call or, if cash-settled, a gain or loss is realized. If a put option is exercised, a gain or loss is realized from the sale of the underlying security, or the transfer of the relative cash amount if cash-settled, and the proceeds are decreased by the premium originally paid. Purchased options are non-income producing securities.
When a Fund writes an option, an amount equal to the premium received by the Fund is recorded as a liability and is subsequently adjusted to the current value of the option written. Premiums received from writing options that expire unexercised are treated by the Fund on the expiration date as realized gain from written options. The difference between the premium and the amount paid on effecting a closing purchase transaction, including brokerage commissions, is also treated as a realized gain, or if the premium is less than the amount paid for the closing purchase transaction, as a realized loss. If a call option written by the Fund is exercised, the premium received is added to the proceeds from the sale of the underlying security, or the transfer of the relevant cash amount if cash-settled, in determining whether the Fund has a
Milliman Variable Insurance Trust
Notes to Financial Statements
December 31, 2022
realized a gain or loss. If a put option written by the Fund is exercised, the premium received reduces the cost basis of the securities purchased by the Fund if physical delivery is required, or the corresponding cash amount if cash-settled. The Fund, as a writer of an option, bears the market risk of an unfavorable change in the price of the asset underlying the written option. Risk of loss on written options may exceed amounts recognized on the Statements of Assets and Liabilities.
As of December 31, 2022, as collateral for its written options, the Funds pledged assets consisting of cash, cash equivalents, or liquid securities. Cash pledged is included as “Deposits at broken for written options” in the Statements of Assets and Liabilities. Securities pledged for written options are identified in each Fund’s Schedule of Investments.
As of December 31, 2022, all of the FLEX Option contracts held by the Funds are fully funded and cash settled, therefore balance sheet offsetting under FASB ASC 210, Balance Sheet - Offsetting does not apply.
The Funds bear the risk that the OCC will be unable or unwilling to perform its obligations under the FLEX Options contracts. In the unlikely event that the OCC becomes insolvent or is otherwise unable to meet its settlement obligations, the Funds could suffer significant losses. Additionally, FLEX Options may be less liquid than certain other securities such as standardized options. In less liquid markets for the FLEX Options, the Funds may have difficulty closing out certain FLEX Options positions at desired times and prices. The Funds may experience substantial downside from specific FLEX Option positions and certain FLEX Option positions may expire worthless. The value of the underlying FLEX Options will be affected by, among others, changes in the value of the exchange, changes in interest rates, changes in the actual and implied volatility of the underlying asset and the remaining time to until the FLEX Options expire. The value of the FLEX Options does not increase or decrease at the same rate as the level of the underlying asset (although they generally move in the same direction). However, as a FLEX Option approaches its expiration date, its value typically increasingly moves with the value of the underlying asset.
The location and fair value amounts of derivatives on the Statements of Assets and Liabilities and the net realized gain (loss) and net change in unrealized appreciation (depreciation) on the Statements of Operations, each categorized by type of financial derivative contract and related risk exposure, are included in each Fund’s Schedule of Investments. The notional amounts of derivative instruments outstanding relative to each Fund’s net assets as of period end and the amounts of net realized gain (loss) and net change in unrealized appreciation (depreciation) on financial derivative instruments during the period, as disclosed in the Schedules of Investments, serve as indicators of the volume of financial derivative activity for the Funds.
4. FEDERAL TAXES INFORMATION
No provision for federal income taxes has been made, as it is each Fund’s policy to comply with the Subchapter M provision of the Internal Revenue Code of 1986, as amended, and to distribute to shareholders each year, all of its taxable income and realized gains.
Each Fund files U.S. federal, state, and local tax returns as required. The Fund’s tax returns are subject to examination by the relevant tax authorities until expiration of the applicable statute of limitations, which is generally three years after the tax returns are filed. The Funds recognize interest and penalties, if any, related to unrecognized tax benefits as income tax expense on the Statements of Operations. The Funds do not have any unrecognized tax benefits or uncertain tax positions that would require a provision for income tax. Accordingly, the Funds did not incur any interest or penalties for the period ended December 31, 2022.
For financial reporting purposes, any permanent differences resulting from different book and tax treatment are reclassified between distributable earnings and paid-in capital in the period that the differences arise. These differences are primarily due to net operating losses and return of capital distributions. Results of operations and net assets are not affected by these reclassifications. As of December 31, 2022, the following reclassifications were made on the applicable Funds’ Statements of Assets and Liabilities for permanent differences:
Milliman Variable Insurance Trust
Notes to Financial Statements
December 31, 2022
| | Distributable Earnings/ (Accumulated Deficit) | | | Paid-In Capital | |
Milliman 6-Month Buffered S&P 500 with Par Up Outcome Fund – Jan/Jul | | $ | 836 | | | $ | (836 | ) |
Milliman 6-Month Buffered S&P 500 with Par Up Outcome Fund – May/Nov | | | 319 | | | | (319 | ) |
Milliman 6-Month Buffered S&P 500 with Par Up Outcome Fund – Jun/Dec | | | 453 | | | | (453 | ) |
Milliman 6-Month Parred Down S&P 500 with Par Up Outcome Fund – Jan/Jul | | | 2,049 | | | | (2,049 | ) |
Milliman 6-Month Parred Down S&P 500 with Par Up Outcome Fund – Mar/Sep | | | 299 | | | | (299 | ) |
Milliman 6-Month Parred Down S&P 500 with Par Up Outcome Fund - Jun/Dec | | | 358 | | | | (358 | ) |
Milliman 1-Year Buffered S&P 500 with Spread Outcome Fund – Jan | | | 1,374 | | | | (1,374 | ) |
Milliman 1-Year Buffered S&P 500 with Spread Outcome Fund – Feb | | | 571 | | | | (571 | ) |
Milliman 1-Year Floored S&P 500 with Par Up Outcome Fund – Jan | | | 1,304 | | | | (1,304 | ) |
Milliman 1-Year Floored S&P 500 with Par Up Outcome Fund – Feb | | | 578 | | | | (578 | ) |
Milliman 1-Year Buffered S&P 500 & Nasdaq with Stacker Cap Outcome Fund - Jan | | | 1,339 | | | | (1,339 | ) |
Milliman 1-Year Buffered S&P 500 & Nasdaq with Stacker Cap Outcome Fund - Feb | | | 543 | | | | (543 | ) |
Milliman 1-Year Buffered S&P 500 & Russell 2000 with Stacker Cap Outcome Fund - Jan | | | 279 | | | | (279 | ) |
Milliman 1-Year Buffered S&P 500 & Russell 2000 with Stacker Cap Outcome Fund - Feb | | | 425 | | | | (425 | ) |
Milliman 1-Year Buffered S&P 500 & MSCI EAFE with Stacker Cap Outcome Fund - Jan | | | 1,318 | | | | (1,318 | ) |
Milliman 1-Year Buffered S&P 500 & MSCI EAFE with Stacker Cap Outcome Fund - Feb | | | 223 | | | | (223 | ) |
Milliman 6-Month Buffered S&P 500 with Trigger Outcome Fund – May/Nov | | | 182 | | | | (182 | ) |
At December 31, 2022, the cost of investments, including derivatives, and unrealized appreciation/(depreciation) for federal income tax purposes for each Fund were as follows:
| | Cost of Investments | | | Gross Unrealized Appreciation | | | Gross Unrealized Depreciation | | | Net Unrealized Appreciation/ (Depreciation) | |
Milliman 6-Month Buffered S&P 500 with Par Up Outcome Fund – Jan/Jul | | $ | 728,427 | | | $ | 94,823 | | | $ | (163,258 | ) | | $ | (68,435 | ) |
Milliman 6-Month Buffered S&P 500 with Par Up Outcome Fund – Feb/Aug | | | 1,114,644 | | | | 342,919 | | | | (464,722 | ) | | | (121,803 | ) |
Milliman 6-Month Buffered S&P 500 with Par Up Outcome Fund – Mar/Sep | | | 728,740 | | | | 118,152 | | | | (154,685 | ) | | | (36,533 | ) |
Milliman 6-Month Buffered S&P 500 with Par Up Outcome Fund – Apr/Oct | | | 1,106,317 | | | | 106,870 | | | | (108,121 | ) | | | (1,251 | ) |
Milliman 6-Month Buffered S&P 500 with Par Up Outcome Fund – May/Nov | | | 1,549,528 | | | | 70,433 | | | | (74,810 | ) | | | (4,377 | ) |
Milliman 6-Month Buffered S&P 500 with Par Up Outcome Fund – Jun/Dec | | | 1,087,550 | | | | 41,885 | | | | (46,764 | ) | | | (4,879 | ) |
Milliman 6-Month Parred Down S&P 500 with Par Up Outcome Fund – Jan/Jul | | | 603,269 | | | | 78,041 | | | | (133,082 | ) | | | (55,041 | ) |
Milliman 6-Month Parred Down S&P 500 with Par Up Outcome Fund – Feb/Aug | | | 910,265 | | | | 289,981 | | | | (391,534 | ) | | | (101,553 | ) |
Milliman 6-Month Parred Down S&P 500 with Par Up Outcome Fund – Mar/Sep | | | 625,441 | | | | 103,137 | | | | (135,075 | ) | | | (31,938 | ) |
Milliman 6-Month Parred Down S&P 500 with Par Up Outcome Fund – Apr/Oct | | | 847,240 | | | | 80,642 | | | | (79,961 | ) | | | 681 | |
Milliman 6-Month Parred Down S&P 500 with Par Up Outcome Fund – May/Nov | | | 871,840 | | | | 26,299 | | | | (26,686 | ) | | | (387 | ) |
Milliman 6-Month Parred Down S&P 500 with Par Up Outcome Fund - Jun/Dec | | | 927,395 | | | | 35,452 | | | | (39,657 | ) | | | (4,205 | ) |
Milliman 1-Year Buffered S&P 500 with Spread Outcome Fund – Jan | | | 638,401 | | | | 539,166 | | | | (608,143 | ) | | | (68,977 | ) |
Milliman 1-Year Buffered S&P 500 with Spread Outcome Fund – Feb | | | 652,620 | | | | 457,435 | | | | (521,267 | ) | | | (63,832 | ) |
Milliman 1-Year Buffered S&P 500 with Spread Outcome Fund – Mar | | | 680,819 | | | | 359,186 | | | | (427,089 | ) | | | (67,903 | ) |
Milliman 1-Year Buffered S&P 500 with Spread Outcome Fund – Apr | | | 665,238 | | | | 301,264 | | | | (358,819 | ) | | | (57,555 | ) |
Milliman 1-Year Buffered S&P 500 with Spread Outcome Fund – May | | | 699,290 | | | | 138,474 | | | | (177,107 | ) | | | (38,633 | ) |
Milliman 1-Year Buffered S&P 500 with Spread Outcome Fund – Jun | | | 721,966 | | | | 95,380 | | | | (126,521 | ) | | | (31,141 | ) |
Milliman 1-Year Buffered S&P 500 with Spread Outcome Fund – Jul | | | 727,898 | | | | 74,027 | | | | (104,379 | ) | | | (30,352 | ) |
Milliman 1-Year Buffered S&P 500 with Spread Outcome Fund – Aug | | | 672,920 | | | | 221,739 | | | | (259,788 | ) | | | (38,049 | ) |
Milliman 1-Year Buffered S&P 500 with Spread Outcome Fund – Sep | | | 674,532 | | | | 128,328 | | | | (146,896 | ) | | | (18,568 | ) |
Milliman 1-Year Buffered S&P 500 with Spread Outcome Fund – Oct | | | 1,034,304 | | | | 96,770 | | | | (90,230 | ) | | | 6,540 | |
Milliman 1-Year Buffered S&P 500 with Spread Outcome Fund – Nov | | | 964,719 | | | | 54,055 | | | | (52,447 | ) | | | 1,608 | |
Milliman 1-Year Buffered S&P 500 with Spread Outcome Fund – Dec | | | 960,268 | | | | 61,350 | | | | (65,439 | ) | | | (4,089 | ) |
Milliman 1-Year Floored S&P 500 with Par Up Outcome Fund – Jan | | | 615,117 | | | | 513,707 | | | | (582,538 | ) | | | (68,831 | ) |
Milliman 1-Year Floored S&P 500 with Par Up Outcome Fund – Feb | | | 610,953 | | | | 430,326 | | | | (494,298 | ) | | | (63,972 | ) |
Milliman 1-Year Floored S&P 500 with Par Up Outcome Fund – Mar | | | 645,793 | | | | 350,696 | | | | (418,541 | ) | | | (67,845 | ) |
Milliman 1-Year Floored S&P 500 with Par Up Outcome Fund – Apr | | | 668,416 | | | | 294,252 | | | | (353,758 | ) | | | (59,506 | ) |
Milliman 1-Year Floored S&P 500 with Par Up Outcome Fund – May | | | 682,864 | | | | 155,579 | | | | (193,757 | ) | | | (38,178 | ) |
Milliman 1-Year Floored S&P 500 with Par Up Outcome Fund – Jun | | | 703,854 | | | | 108,940 | | | | (140,118 | ) | | | (31,178 | ) |
Milliman Variable Insurance Trust
Notes to Financial Statements
December 31, 2022
| | Cost of Investments | | | Gross Unrealized Appreciation | | | Gross Unrealized Depreciation | | | Net Unrealized Appreciation/ (Depreciation) | |
Milliman 1-Year Floored S&P 500 with Par Up Outcome Fund – Jul | | $ | 710,932 | | | $ | 90,226 | | | $ | (120,483 | ) | | $ | (30,257 | ) |
Milliman 1-Year Floored S&P 500 with Par Up Outcome Fund – Aug | | | 673,006 | | | | 204,532 | | | | (242,533 | ) | | | (38,001 | ) |
Milliman 1-Year Floored S&P 500 with Par Up Outcome Fund – Sep | | | 679,377 | | | | 108,532 | | | | (127,057 | ) | | | (18,525 | ) |
Milliman 1-Year Floored S&P 500 with Par Up Outcome Fund – Oct | | | 1,006,027 | | | | 89,820 | | | | (83,280 | ) | | | 6,540 | |
Milliman 1-Year Floored S&P 500 with Par Up Outcome Fund – Nov | | | 973,281 | | | | 32,489 | | | | (30,883 | ) | | | 1,606 | |
Milliman 1-Year Floored S&P 500 with Par Up Outcome Fund – Dec | | | 1,210,659 | | | | 43,451 | | | | (48,560 | ) | | | (5,109 | ) |
Milliman 1-Year Buffered S&P 500 & Nasdaq with Stacker Cap Outcome Fund - Jan | | | 724,387 | | | | 588,138 | | | | (744,150 | ) | | | (156,012 | ) |
Milliman 1-Year Buffered S&P 500 & Nasdaq with Stacker Cap Outcome Fund - Feb | | | 715,152 | | | | 513,315 | | | | (641,086 | ) | | | (127,771 | ) |
Milliman 1-Year Buffered S&P 500 & Nasdaq with Stacker Cap Outcome Fund - Mar | | | 729,050 | | | | 434,383 | | | | (551,684 | ) | | | (117,301 | ) |
Milliman 1-Year Buffered S&P 500 & Nasdaq with Stacker Cap Outcome Fund - Apr | | | 738,835 | | | | 353,308 | | | | (486,161 | ) | | | (132,853 | ) |
Milliman 1-Year Buffered S&P 500 & Nasdaq with Stacker Cap Outcome Fund - May | | | 723,645 | | | | 230,932 | | | | (283,997 | ) | | | (53,065 | ) |
Milliman 1-Year Buffered S&P 500 & Nasdaq with Stacker Cap Outcome Fund - Jun | | | 733,563 | | | | 184,289 | | | | (213,136 | ) | | | (28,847 | ) |
Milliman 1-Year Buffered S&P 500 & Nasdaq with Stacker Cap Outcome Fund - Jul | | | 725,783 | | | | 152,222 | | | | (180,960 | ) | | | (28,738 | ) |
Milliman 1-Year Buffered S&P 500 & Nasdaq with Stacker Cap Outcome Fund - Aug | | | 733,592 | | | | 278,158 | | | | (379,003 | ) | | | (100,845 | ) |
Milliman 1-Year Buffered S&P 500 & Nasdaq with Stacker Cap Outcome Fund - Sep | | | 724,140 | | | | 183,715 | | | | (244,718 | ) | | | (61,003 | ) |
Milliman 1-Year Buffered S&P 500 & Nasdaq with Stacker Cap Outcome Fund - Oct | | | 980,121 | | | | 144,439 | | | | (96,438 | ) | | | 48,001 | |
Milliman 1-Year Buffered S&P 500 & Nasdaq with Stacker Cap Outcome Fund - Nov | | | 985,775 | | | | 92,208 | | | | (105,922 | ) | | | (13,714 | ) |
Milliman 1-Year Buffered S&P 500 & Nasdaq with Stacker Cap Outcome Fund - Dec | | | 989,249 | | | | 91,541 | | | | (119,776 | ) | | | (28,235 | ) |
Milliman 1-Year Buffered S&P 500 & Russell 2000 with Stacker Cap Outcome Fund - Jan | | | 724,710 | | | | 579,408 | | | | (735,800 | ) | | | (156,392 | ) |
Milliman 1-Year Buffered S&P 500 & Russell 2000 with Stacker Cap Outcome Fund - Feb | | | 715,169 | | | | 506,334 | | | | (633,778 | ) | | | (127,444 | ) |
Milliman 1-Year Buffered S&P 500 & Russell 2000 with Stacker Cap Outcome Fund - Mar | | | 729,420 | | | | 427,777 | | | | (542,967 | ) | | | (115,190 | ) |
Milliman 1-Year Buffered S&P 500 & Russell 2000 with Stacker Cap Outcome Fund - Apr | | | 726,520 | | | | 334,939 | | | | (456,774 | ) | | | (121,835 | ) |
Milliman 1-Year Buffered S&P 500 & Russell 2000 with Stacker Cap Outcome Fund - May | | | 723,687 | | | | 198,864 | | | | (226,565 | ) | | | (27,701 | ) |
Milliman 1-Year Buffered S&P 500 & Russell 2000 with Stacker Cap Outcome Fund - Jun | | | 732,799 | | | | 157,164 | | | | (175,130 | ) | | | (17,966 | ) |
Milliman 1-Year Buffered S&P 500 & Russell 2000 with Stacker Cap Outcome Fund - Jul | | | 726,055 | | | | 108,525 | | | | (121,831 | ) | | | (13,306 | ) |
Milliman 1-Year Buffered S&P 500 & Russell 2000 with Stacker Cap Outcome Fund - Aug | | | 731,758 | | | | 256,672 | | | | (345,179 | ) | | | (88,507 | ) |
Milliman 1-Year Buffered S&P 500 & Russell 2000 with Stacker Cap Outcome Fund - Sep | | | 723,974 | | | | 162,507 | | | | (213,673 | ) | | | (51,166 | ) |
Milliman 1-Year Buffered S&P 500 & Russell 2000 with Stacker Cap Outcome Fund - Oct | | | 980,106 | | | | 126,659 | | | | (73,452 | ) | | | 53,207 | |
Milliman 1-Year Buffered S&P 500 & Russell 2000 with Stacker Cap Outcome Fund - Nov | | | 985,634 | | | | 90,320 | | | | (103,290 | ) | | | (12,970 | ) |
Milliman 1-Year Buffered S&P 500 & Russell 2000 with Stacker Cap Outcome Fund - Dec | | | 989,071 | | | | 71,785 | | | | (96,519 | ) | | | (24,734 | ) |
Milliman 1-Year Buffered S&P 500 & MSCI EAFE with Stacker Cap Outcome Fund - Jan | | | 709,939 | | | | 542,299 | | | | (698,873 | ) | | | (156,574 | ) |
Milliman 1-Year Buffered S&P 500 & MSCI EAFE with Stacker Cap Outcome Fund - Feb | | | 744,328 | | | | 471,633 | | | | (602,953 | ) | | | (131,320 | ) |
Milliman 1-Year Buffered S&P 500 & MSCI EAFE with Stacker Cap Outcome Fund - Mar | | | 729,345 | | | | 399,384 | | | | (510,128 | ) | | | (110,744 | ) |
Milliman 1-Year Buffered S&P 500 & MSCI EAFE with Stacker Cap Outcome Fund - Apr | | | 727,895 | | | | 295,950 | | | | (423,688 | ) | | | (127,738 | ) |
Milliman 1-Year Buffered S&P 500 & MSCI EAFE with Stacker Cap Outcome Fund - May | | | 724,492 | | | | 173,380 | | | | (201,792 | ) | | | (28,412 | ) |
Milliman 1-Year Buffered S&P 500 & MSCI EAFE with Stacker Cap Outcome Fund - Jun | | | 733,322 | | | | 115,034 | | | | (130,060 | ) | | | (15,026 | ) |
Milliman 1-Year Buffered S&P 500 & MSCI EAFE with Stacker Cap Outcome Fund - Jul | | | 725,171 | | | | 127,736 | | | | (137,715 | ) | | | (9,979 | ) |
Milliman 1-Year Buffered S&P 500 & MSCI EAFE with Stacker Cap Outcome Fund - Aug | | | 731,845 | | | | 210,400 | | | | (282,792 | ) | | | (72,392 | ) |
Milliman 1-Year Buffered S&P 500 & MSCI EAFE with Stacker Cap Outcome Fund - Sep | | | 722,927 | | | | 144,595 | | | | (176,034 | ) | | | (31,439 | ) |
Milliman 1-Year Buffered S&P 500 & MSCI EAFE with Stacker Cap Outcome Fund - Oct | | | 980,834 | | | | 235,383 | | | | (182,716 | ) | | | 52,667 | |
Milliman 1-Year Buffered S&P 500 & MSCI EAFE with Stacker Cap Outcome Fund - Nov | | | 986,381 | | | | 68,271 | | | | (57,265 | ) | | | 11,006 | |
Milliman 1-Year Buffered S&P 500 & MSCI EAFE with Stacker Cap Outcome Fund - Dec | | | 989,725 | | | | 71,797 | | | | (90,885 | ) | | | (19,088 | ) |
Milliman 6-Year Buffered S&P 500 with Par Up Outcome Fund – Jan (I) | �� | | 924,143 | | | | 68,368 | | | | (180,979 | ) | | | (112,611 | ) |
Milliman 6-Year Buffered S&P 500 with Par Up Outcome Fund – Apr (I) | | | 1,644,961 | | | | 75,207 | | | | (150,901 | ) | | | (75,694 | ) |
Milliman 6-Year Buffered S&P 500 with Par Up Outcome Fund – Jul (I) | | | 2,664,928 | | | | 41,476 | | | | (100,404 | ) | | | (58,928 | ) |
Milliman 6-Year Buffered S&P 500 with Par Up Outcome Fund – Oct (I) | | | 969,018 | | | | 39,945 | | | | (22,907 | ) | | | 17,038 | |
Milliman Variable Insurance Trust
Notes to Financial Statements
December 31, 2022
| | Cost of Investments | | | Gross Unrealized Appreciation | | | Gross Unrealized Depreciation | | | Net Unrealized Appreciation/ (Depreciation) | |
Milliman 6-Year Parred Down S&P 500 with Par Up Outcome Fund – Jan (I) | | $ | 923,376 | | | $ | 62,018 | | | $ | (174,694 | ) | | $ | (112,676 | ) |
Milliman 6-Year Parred Down S&P 500 with Par Up Outcome Fund – Apr (I) | | | 937,452 | | | | 74,420 | | | | (123,728 | ) | | | (49,308 | ) |
Milliman 6-Year Parred Down S&P 500 with Par Up Outcome Fund – Jul (I) | | | 1,191,706 | | | | 14,855 | | | | (44,449 | ) | | | (29,594 | ) |
Milliman 6-Year Parred Down S&P 500 with Par Up Outcome Fund – Oct (I) | | | 957,875 | | | | 39,049 | | | | (22,011 | ) | | | 17,038 | |
Milliman 6-Month Buffered S&P 500 with Trigger Outcome Fund – Apr/Oct | | | 1,025,041 | | | | 225,445 | | | | (218,789 | ) | | | 6,656 | |
Milliman 6-Month Buffered S&P 500 with Trigger Outcome Fund – May/Nov | | | 1,459,917 | | | | 395,876 | | | | (395,255 | ) | | | 621 | |
Milliman 6-Month Buffered S&P 500 with Trigger Outcome Fund – Jun/Dec | | | 979,714 | | | | 196,746 | | | | (200,945 | ) | | | (4,199 | ) |
The differences between book-basis and tax-basis unrealized appreciation/depreciation is attributable to the deferral of wash sale losses and tax treatment of derivatives.
For the period ended December 31, 2022, the tax character of distributions by the applicable Funds, was as follows:
| | Distributions paid from: | | | | | |
| | Net Ordinary Income | | | Net Long- Term Capital Gains | | | Net Return of Capital | | | Total Distributions Paid | |
Milliman 6-Month Buffered S&P 500 with Par Up Outcome Fund – Mar/Sep | | $ | 95 | | | $ | – | | | $ | – | | | $ | 95 | |
Milliman 6-Month Buffered S&P 500 with Par Up Outcome Fund – Apr/Oct | | | 2,432 | | | | – | | | | – | | | | 2,432 | |
Milliman 6-Month Buffered S&P 500 with Par Up Outcome Fund – May/Nov | | | 4,022 | | | | – | | | | 319 | | | | 4,341 | |
Milliman 6-Month Buffered S&P 500 with Par Up Outcome Fund – Jun/Dec | | | 3,806 | | | | 1,526 | | | | 453 | | | | 5,785 | |
Milliman 6-Month Parred Down S&P 500 with Par Up Outcome Fund – Feb/Aug | | | 663 | | | | – | | | | – | | | | 663 | |
Milliman 6-Month Parred Down S&P 500 with Par Up Outcome Fund – Apr/Oct | | | 1,570 | | | | – | | | | – | | | | 1,570 | |
Milliman 6-Month Parred Down S&P 500 with Par Up Outcome Fund – May/Nov | | | 1,980 | | | | – | | | | – | | | | 1,980 | |
Milliman 6-Month Parred Down S&P 500 with Par Up Outcome Fund - Jun/Dec | | | 2,385 | | | | – | | | | 358 | | | | 2,743 | |
Milliman 1-Year Buffered S&P 500 with Spread Outcome Fund – Apr | | | 749 | | | | – | | | | – | | | | 749 | |
Milliman 1-Year Buffered S&P 500 with Spread Outcome Fund – May | | | 1,306 | | | | – | | | | – | | | | 1,306 | |
Milliman 1-Year Buffered S&P 500 with Spread Outcome Fund – Jun | | | 1,737 | | | | – | | | | – | | | | 1,737 | |
Milliman 1-Year Buffered S&P 500 with Spread Outcome Fund – Jul | | | 4,367 | | | | 3,898 | | | | – | | | | 8,265 | |
Milliman 1-Year Buffered S&P 500 with Spread Outcome Fund – Aug | | | 1,860 | | | | – | | | | – | | | | 1,860 | |
Milliman 1-Year Buffered S&P 500 with Spread Outcome Fund – Sep | | | 1,885 | | | | – | | | | – | | | | 1,885 | |
Milliman 1-Year Buffered S&P 500 with Spread Outcome Fund – Oct | | | 27,861 | | | | 37,631 | | | | – | | | | 65,492 | |
Milliman 1-Year Buffered S&P 500 with Spread Outcome Fund – Nov | | | 1,841 | | | | – | | | | – | | | | 1,841 | |
Milliman 1-Year Buffered S&P 500 with Spread Outcome Fund – Dec | | | 918 | | | | – | | | | – | | | | 918 | |
Milliman 1-Year Floored S&P 500 with Par Up Outcome Fund – Apr | | | 1,037 | | | | – | | | | – | | | | 1,037 | |
Milliman 1-Year Floored S&P 500 with Par Up Outcome Fund – May | | | 1,378 | | | | – | | | | – | | | | 1,378 | |
Milliman 1-Year Floored S&P 500 with Par Up Outcome Fund – Jun | | | 1,869 | | | | – | | | | – | | | | 1,869 | |
Milliman 1-Year Floored S&P 500 with Par Up Outcome Fund – Jul | | | 1,897 | | | | – | | | | – | | | | 1,897 | |
Milliman 1-Year Floored S&P 500 with Par Up Outcome Fund – Aug | | | 1,938 | | | | – | | | | – | | | | 1,938 | |
Milliman 1-Year Floored S&P 500 with Par Up Outcome Fund – Sep | | | 1,994 | | | | – | | | | – | | | | 1,994 | |
Milliman 1-Year Floored S&P 500 with Par Up Outcome Fund – Oct | | | 16,952 | | | | 21,160 | | | | – | | | | 38,112 | |
Milliman 1-Year Floored S&P 500 with Par Up Outcome Fund – Nov | | | 1,836 | | | | – | | | | – | | | | 1,836 | |
Milliman 1-Year Floored S&P 500 with Par Up Outcome Fund – Dec | | | 1,144 | | | | – | | | | – | | | | 1,144 | |
Milliman 1-Year Buffered S&P 500 & Nasdaq with Stacker Cap Outcome Fund - Apr | | | 871 | | | | – | | | | – | | | | 871 | |
Milliman 1-Year Buffered S&P 500 & Nasdaq with Stacker Cap Outcome Fund - May | | | 1,371 | | | | – | | | | – | | | | 1,371 | |
Milliman 1-Year Buffered S&P 500 & Nasdaq with Stacker Cap Outcome Fund - Jun | | | 1,790 | | | | – | | | | – | | | | 1,790 | |
Milliman 1-Year Buffered S&P 500 & Nasdaq with Stacker Cap Outcome Fund - Jul | | | 1,841 | | | | – | | | | – | | | | 1,841 | |
Milliman 1-Year Buffered S&P 500 & Nasdaq with Stacker Cap Outcome Fund - Aug | | | 1,892 | | | | – | | | | – | | | | 1,892 | |
Milliman 1-Year Buffered S&P 500 & Nasdaq with Stacker Cap Outcome Fund - Sep | | | 1,924 | | | | – | | | | – | | | | 1,924 | |
Milliman 1-Year Buffered S&P 500 & Nasdaq with Stacker Cap Outcome Fund - Oct | | | 2,852 | | | | – | | | | – | | | | 2,852 | |
Milliman 1-Year Buffered S&P 500 & Nasdaq with Stacker Cap Outcome Fund - Nov | | | 1,850 | | | | – | | | | – | | | | 1,850 | |
Milliman 1-Year Buffered S&P 500 & Nasdaq with Stacker Cap Outcome Fund - Dec | | | 925 | | | | – | | | | – | | | | 925 | |
Milliman 1-Year Buffered S&P 500 & Russell 2000 with Stacker Cap Outcome Fund - Mar | | | 11 | | | | – | | | | – | | | | 11 | |
Milliman 1-Year Buffered S&P 500 & Russell 2000 with Stacker Cap Outcome Fund - Apr | | | 1,144 | | | | – | | | | – | | | | 1,144 | |
Milliman 1-Year Buffered S&P 500 & Russell 2000 with Stacker Cap Outcome Fund - May | | | 1,373 | | | | – | | | | – | | | | 1,373 | |
Milliman 1-Year Buffered S&P 500 & Russell 2000 with Stacker Cap Outcome Fund - Jun | | | 1,818 | | | | – | | | | – | | | | 1,818 | |
Milliman Variable Insurance Trust
Notes to Financial Statements
December 31, 2022
| | Distributions paid from: | | | | | |
| | Net Ordinary Income | | | Net Long- Term Capital Gains | | | Net Return of Capital | | | Total Distributions Paid | |
Milliman 1-Year Buffered S&P 500 & Russell 2000 with Stacker Cap Outcome Fund - Jul | | $ | 1,838 | | | $ | – | | | $ | – | | | $ | 1,838 | |
Milliman 1-Year Buffered S&P 500 & Russell 2000 with Stacker Cap Outcome Fund - Aug | | | 1,929 | | | | – | | | | – | | | | 1,929 | |
Milliman 1-Year Buffered S&P 500 & Russell 2000 with Stacker Cap Outcome Fund - Sep | | | 1,930 | | | | – | | | | – | | | | 1,930 | |
Milliman 1-Year Buffered S&P 500 & Russell 2000 with Stacker Cap Outcome Fund - Oct | | | 2,850 | | | | – | | | | – | | | | 2,850 | |
Milliman 1-Year Buffered S&P 500 & Russell 2000 with Stacker Cap Outcome Fund - Nov | | | 1,854 | | | | – | | | | – | | | | 1,854 | |
Milliman 1-Year Buffered S&P 500 & Russell 2000 with Stacker Cap Outcome Fund - Dec | | | 921 | | | | – | | | | – | | | | 921 | |
Milliman 1-Year Buffered S&P 500 & MSCI EAFE with Stacker Cap Outcome Fund - Apr | | | 809 | | | | – | | | | – | | | | 809 | |
Milliman 1-Year Buffered S&P 500 & MSCI EAFE with Stacker Cap Outcome Fund - May | | | 1,359 | | | | – | | | | – | | | | 1,359 | |
Milliman 1-Year Buffered S&P 500 & MSCI EAFE with Stacker Cap Outcome Fund - Jun | | | 1,794 | | | | – | | | | – | | | | 1,794 | |
Milliman 1-Year Buffered S&P 500 & MSCI EAFE with Stacker Cap Outcome Fund - Jul | | | 1,905 | | | | – | | | | – | | | | 1,905 | |
Milliman 1-Year Buffered S&P 500 & MSCI EAFE with Stacker Cap Outcome Fund - Aug | | | 1,892 | | | | – | | | | – | | | | 1,892 | |
Milliman 1-Year Buffered S&P 500 & MSCI EAFE with Stacker Cap Outcome Fund - Sep | | | 1,916 | | | | – | | | | – | | | | 1,916 | |
Milliman 1-Year Buffered S&P 500 & MSCI EAFE with Stacker Cap Outcome Fund - Oct | | | 2,842 | | | | – | | | | – | | | | 2,842 | |
Milliman 1-Year Buffered S&P 500 & MSCI EAFE with Stacker Cap Outcome Fund - Nov | | | 1,853 | | | | – | | | | – | | | | 1,853 | |
Milliman 1-Year Buffered S&P 500 & MSCI EAFE with Stacker Cap Outcome Fund - Dec | | | 924 | | | | – | | | | – | | | | 924 | |
Milliman 6-Year Buffered S&P 500 with Par Up Outcome Fund – Jan (I) | | | 12,822 | | | | – | | | | – | | | | 12,822 | |
Milliman 6-Year Buffered S&P 500 with Par Up Outcome Fund – Apr (I) | | | 20,611 | | | | – | | | | – | | | | 20,611 | |
Milliman 6-Year Buffered S&P 500 with Par Up Outcome Fund – Jul (I) | | | 29,330 | | | | 15,258 | | | | – | | | | 44,588 | |
Milliman 6-Year Buffered S&P 500 with Par Up Outcome Fund – Oct (I) | | | 7,172 | | | | 3,644 | | | | – | | | | 10,816 | |
Milliman 6-Year Parred Down S&P 500 with Par Up Outcome Fund – Jan (I) | | | 12,886 | | | | – | | | | – | | | | 12,886 | |
Milliman 6-Year Parred Down S&P 500 with Par Up Outcome Fund – Apr (I) | | | 11,847 | | | | – | | | | – | | | | 11,847 | |
Milliman 6-Year Parred Down S&P 500 with Par Up Outcome Fund – Jul (I) | | | 22,292 | | | | 19,655 | | | | – | | | | 41,947 | |
Milliman 6-Year Parred Down S&P 500 with Par Up Outcome Fund – Oct (I) | | | 6,188 | | | | 2,068 | | | | – | | | | 8,256 | |
Milliman 6-Month Buffered S&P 500 with Trigger Outcome Fund – Apr/Oct | | | 15,517 | | | | 18,677 | | | | – | | | | 34,194 | |
Milliman 6-Month Buffered S&P 500 with Trigger Outcome Fund – May/Nov | | | 3,384 | | | | – | | | | 182 | | | | 3,566 | |
Milliman 6-Month Buffered S&P 500 with Trigger Outcome Fund – Jun/Dec | | | 993 | | | | – | | | | – | | | | 993 | |
As of December 31, 2022, the components of distributable earnings/(accumulated deficit) on a tax basis were as follows:
| | Undistributed Net Ordinary Income (Loss) | | | Undistributed Capital Gains | | | Capital Loss Carryforwards | | | Other Loss Deferrals | | | Unrealized Appreciation/ (Depreciation) on Investments | | | Total Distributable Earnings/ (Accumulated Deficit) | |
Milliman 6-Month Buffered S&P 500 with Par Up Outcome Fund – Jan/Jul | | $ | – | | | $ | – | | | $ | (130,008 | ) | | $ | (30,084 | ) | | $ | (68,435 | ) | | $ | (228,527 | ) |
Milliman 6-Month Buffered S&P 500 with Par Up Outcome Fund – Feb/Aug | | | 387 | | | | – | | | | (95,416 | ) | | | (72,660 | ) | | | (121,803 | ) | | | (289,492 | ) |
Milliman 6-Month Buffered S&P 500 with Par Up Outcome Fund – Mar/Sep | | | 382 | | | | – | | | | (105,223 | ) | | | (16,215 | ) | | | (36,533 | ) | | | (157,589 | ) |
Milliman 6-Month Buffered S&P 500 with Par Up Outcome Fund – Apr/Oct | | | 112 | | | | – | | | | (152,726 | ) | | | – | | | | (1,251 | ) | | | (153,865 | ) |
Milliman 6-Month Buffered S&P 500 with Par Up Outcome Fund – May/Nov | | | – | | | | – | | | | (121,088 | ) | | | – | | | | (4,377 | ) | | | (125,465 | ) |
Milliman 6-Month Buffered S&P 500 with Par Up Outcome Fund – Jun/Dec | | | – | | | | – | | | | – | | | | (43,795 | ) | | | (4,879 | ) | | | (48,674 | ) |
Milliman 6-Month Parred Down S&P 500 with Par Up Outcome Fund – Jan/Jul | | | – | | | | – | | | | (143,369 | ) | | | (30,015 | ) | | | (55,041 | ) | | | (228,425 | ) |
Milliman 6-Month Parred Down S&P 500 with Par Up Outcome Fund – Feb/Aug | | | 489 | | | | – | | | | (137,029 | ) | | | (46,223 | ) | | | (101,553 | ) | | | (284,316 | ) |
Milliman 6-Month Parred Down S&P 500 with Par Up Outcome Fund – Mar/Sep | | | – | | | | – | | | | (117,884 | ) | | | (14,154 | ) | | | (31,938 | ) | | | (163,976 | ) |
Milliman 6-Month Parred Down S&P 500 with Par Up Outcome Fund – Apr/Oct | | | 91 | | | | – | | | | (134,200 | ) | | | – | | | | 681 | | | | (133,428 | ) |
Milliman Variable Insurance Trust
Notes to Financial Statements
December 31, 2022
| | Undistributed Net Ordinary Income (Loss) | | | Undistributed Capital Gains | | | Capital Loss Carryforwards | | | Other Loss Deferrals | | | Unrealized Appreciation/ (Depreciation) on Investments | | | Total Distributable Earnings/ (Accumulated Deficit) | |
Milliman 6-Month Parred Down S&P 500 with Par Up Outcome Fund – May/Nov | | $ | 99 | | | $ | – | | | $ | (99,918 | ) | | $ | – | | | $ | (387 | ) | | $ | (100,206 | ) |
Milliman 6-Month Parred Down S&P 500 with Par Up Outcome Fund - Jun/Dec | | | – | | | | – | | | | (43,912 | ) | | | – | | | | (4,205 | ) | | | (48,117 | ) |
Milliman 1-Year Buffered S&P 500 with Spread Outcome Fund – Jan | | | – | | | | – | | | | (88,456 | ) | | | – | | | | (68,977 | ) | | | (157,433 | ) |
Milliman 1-Year Buffered S&P 500 with Spread Outcome Fund – Feb | | | – | | | | – | | | | (63,347 | ) | | | – | | | | (63,832 | ) | | | (127,179 | ) |
Milliman 1-Year Buffered S&P 500 with Spread Outcome Fund – Mar | | | 194 | | | | – | | | | (49,628 | ) | | | – | | | | (67,903 | ) | | | (117,337 | ) |
Milliman 1-Year Buffered S&P 500 with Spread Outcome Fund – Apr | | | 341 | | | | – | | | | (71,654 | ) | | | – | | | | (57,555 | ) | | | (128,868 | ) |
Milliman 1-Year Buffered S&P 500 with Spread Outcome Fund – May | | | 353 | | | | – | | | | (27,124 | ) | | | – | | | | (38,633 | ) | | | (65,404 | ) |
Milliman 1-Year Buffered S&P 500 with Spread Outcome Fund – Jun | | | 361 | | | | – | | | | (12,858 | ) | | | – | | | | (31,141 | ) | | | (43,638 | ) |
Milliman 1-Year Buffered S&P 500 with Spread Outcome Fund – Jul | | | 360 | | | | – | | | | – | | | | (8,056 | ) | | | (30,352 | ) | | | (38,048 | ) |
Milliman 1-Year Buffered S&P 500 with Spread Outcome Fund – Aug | | | 335 | | | | – | | | | (61,424 | ) | | | – | | | | (38,049 | ) | | | (99,138 | ) |
Milliman 1-Year Buffered S&P 500 with Spread Outcome Fund – Sep | | | 350 | | | | – | | | | (49,111 | ) | | | – | | | | (18,568 | ) | | | (67,329 | ) |
Milliman 1-Year Buffered S&P 500 with Spread Outcome Fund – Oct | | | 129 | | | | – | | | | – | | | | (9,684 | ) | | | 6,540 | | | | (3,015 | ) |
Milliman 1-Year Buffered S&P 500 with Spread Outcome Fund – Nov | | | 116 | | | | – | | | | (21,546 | ) | | | – | | | | 1,608 | | | | (19,822 | ) |
Milliman 1-Year Buffered S&P 500 with Spread Outcome Fund – Dec | | | 149 | | | | – | | | | (28,742 | ) | | | – | | | | (4,089 | ) | | | (32,682 | ) |
Milliman 1-Year Floored S&P 500 with Par Up Outcome Fund – Jan | | | – | | | | – | | | | (111,157 | ) | | | – | | | | (68,831 | ) | | | (179,988 | ) |
Milliman 1-Year Floored S&P 500 with Par Up Outcome Fund – Feb | | | – | | | | – | | | | (104,963 | ) | | | – | | | | (63,972 | ) | | | (168,935 | ) |
Milliman 1-Year Floored S&P 500 with Par Up Outcome Fund – Mar | | | 224 | | | | – | | | | (81,563 | ) | | | – | | | | (67,845 | ) | | | (149,184 | ) |
Milliman 1-Year Floored S&P 500 with Par Up Outcome Fund – Apr | | | 345 | | | | – | | | | (99,522 | ) | | | – | | | | (59,506 | ) | | | (158,683 | ) |
Milliman 1-Year Floored S&P 500 with Par Up Outcome Fund – May | | | 337 | | | | – | | | | (44,741 | ) | | | – | | | | (38,178 | ) | | | (82,582 | ) |
Milliman 1-Year Floored S&P 500 with Par Up Outcome Fund – Jun | | | 359 | | | | – | | | | (26,772 | ) | | | – | | | | (31,178 | ) | | | (57,591 | ) |
Milliman 1-Year Floored S&P 500 with Par Up Outcome Fund – Jul | | | 358 | | | | – | | | | (19,832 | ) | | | – | | | | (30,257 | ) | | | (49,731 | ) |
Milliman 1-Year Floored S&P 500 with Par Up Outcome Fund – Aug | | | 336 | | | | – | | | | (57,129 | ) | | | – | | | | (38,001 | ) | | | (94,794 | ) |
Milliman 1-Year Floored S&P 500 with Par Up Outcome Fund – Sep | | | 357 | | | | – | | | | (42,155 | ) | | | – | | | | (18,525 | ) | | | (60,323 | ) |
Milliman 1-Year Floored S&P 500 with Par Up Outcome Fund – Oct | | | 125 | | | | – | | | | – | | | | (9,421 | ) | | | 6,540 | | | | (2,756 | ) |
Milliman 1-Year Floored S&P 500 with Par Up Outcome Fund – Nov | | | 114 | | | | – | | | | (12,853 | ) | | | – | | | | 1,606 | | | | (11,133 | ) |
Milliman 1-Year Floored S&P 500 with Par Up Outcome Fund – Dec | | | 320 | | | | – | | | | (19,462 | ) | | | – | | | | (5,109 | ) | | | (24,251 | ) |
Milliman 1-Year Buffered S&P 500 & Nasdaq with Stacker Cap Outcome Fund - Jan | | | – | | | | – | | | | – | | | | – | | | | (156,012 | ) | | | (156,012 | ) |
Milliman Variable Insurance Trust
Notes to Financial Statements
December 31, 2022
| | Undistributed Net Ordinary Income (Loss) | | | Undistributed Capital Gains | | | Capital Loss Carryforwards | | | Other Loss Deferrals | | | Unrealized Appreciation/ (Depreciation) on Investments | | | Total Distributable Earnings/ (Accumulated Deficit) | |
Milliman 1-Year Buffered S&P 500 & Nasdaq with Stacker Cap Outcome Fund - Feb | | $ | – | | | $ | – | | | $ | – | | | $ | – | | | $ | (127,771 | ) | | $ | (127,771 | ) |
Milliman 1-Year Buffered S&P 500 & Nasdaq with Stacker Cap Outcome Fund - Mar | | | 274 | | | | – | | | | – | | | | – | | | | (117,301 | ) | | | (117,027 | ) |
Milliman 1-Year Buffered S&P 500 & Nasdaq with Stacker Cap Outcome Fund - Apr | | | 343 | | | | – | | | | – | | | | – | | | | (132,853 | ) | | | (132,510 | ) |
Milliman 1-Year Buffered S&P 500 & Nasdaq with Stacker Cap Outcome Fund - May | | | 344 | | | | – | | | | – | | | | – | | | | (53,065 | ) | | | (52,721 | ) |
Milliman 1-Year Buffered S&P 500 & Nasdaq with Stacker Cap Outcome Fund - Jun | | | 361 | | | | – | | | | – | | | | – | | | | (28,847 | ) | | | (28,486 | ) |
Milliman 1-Year Buffered S&P 500 & Nasdaq with Stacker Cap Outcome Fund - Jul | | | 362 | | | | – | | | | – | | | | – | | | | (28,738 | ) | | | (28,376 | ) |
Milliman 1-Year Buffered S&P 500 & Nasdaq with Stacker Cap Outcome Fund - Aug | | | 339 | | | | – | | | | – | | | | – | | | | (100,845 | ) | | | (100,506 | ) |
Milliman 1-Year Buffered S&P 500 & Nasdaq with Stacker Cap Outcome Fund - Sep | | | 362 | | | | – | | | | – | | | | – | | | | (61,003 | ) | | | (60,641 | ) |
Milliman 1-Year Buffered S&P 500 & Nasdaq with Stacker Cap Outcome Fund - Oct | | | 118 | | | | – | | | | – | | | | – | | | | 48,001 | | | | 48,119 | |
Milliman 1-Year Buffered S&P 500 & Nasdaq with Stacker Cap Outcome Fund - Nov | | | 114 | | | | – | | | | – | | | | – | | | | (13,714 | ) | | | (13,600 | ) |
Milliman 1-Year Buffered S&P 500 & Nasdaq with Stacker Cap Outcome Fund - Dec | | | 141 | | | | – | | | | – | | | | – | | | | (28,235 | ) | | | (28,094 | ) |
Milliman 1-Year Buffered S&P 500 & Russell 2000 with Stacker Cap Outcome Fund - Jan | | | – | | | | – | | | | – | | | | (1,589 | ) | | | (156,392 | ) | | | (157,981 | ) |
Milliman 1-Year Buffered S&P 500 & Russell 2000 with Stacker Cap Outcome Fund - Feb | | | – | | | | – | | | | – | | | | – | | | | (127,444 | ) | | | (127,444 | ) |
Milliman 1-Year Buffered S&P 500 & Russell 2000 with Stacker Cap Outcome Fund - Mar | | | 326 | | | | – | | | | – | | | | – | | | | (115,190 | ) | | | (114,864 | ) |
Milliman 1-Year Buffered S&P 500 & Russell 2000 with Stacker Cap Outcome Fund - Apr | | | 324 | | | | – | | | | – | | | | (563 | ) | | | (121,835 | ) | | | (122,074 | ) |
Milliman 1-Year Buffered S&P 500 & Russell 2000 with Stacker Cap Outcome Fund - May | | | 361 | | | | – | | | | – | | | | – | | | | (27,701 | ) | | | (27,340 | ) |
Milliman 1-Year Buffered S&P 500 & Russell 2000 with Stacker Cap Outcome Fund - Jun | | | 360 | | | | – | | | | – | | | | – | | | | (17,966 | ) | | | (17,606 | ) |
Milliman 1-Year Buffered S&P 500 & Russell 2000 with Stacker Cap Outcome Fund - Jul | | | 359 | | | | – | | | | – | | | | – | | | | (13,306 | ) | | | (12,947 | ) |
Milliman 1-Year Buffered S&P 500 & Russell 2000 with Stacker Cap Outcome Fund - Aug | | | 320 | | | | – | | | | – | | | | – | | | | (88,507 | ) | | | (88,187 | ) |
Milliman 1-Year Buffered S&P 500 & Russell 2000 with Stacker Cap Outcome Fund - Sep | | | 363 | | | | – | | | | – | | | | – | | | | (51,166 | ) | | | (50,803 | ) |
Milliman 1-Year Buffered S&P 500 & Russell 2000 with Stacker Cap Outcome Fund - Oct | | | 115 | | | | – | | | | – | | | | – | | | | 53,207 | | | | 53,322 | |
Milliman 1-Year Buffered S&P 500 & Russell 2000 with Stacker Cap Outcome Fund - Nov | | | 112 | | | | – | | | | – | | | | – | | | | (12,970 | ) | | | (12,858 | ) |
Milliman 1-Year Buffered S&P 500 & Russell 2000 with Stacker Cap Outcome Fund - Dec | | | 146 | | | | – | | | | – | | | | – | | | | (24,734 | ) | | | (24,588 | ) |
Milliman 1-Year Buffered S&P 500 & MSCI EAFE with Stacker Cap Outcome Fund - Jan | | | – | | | | – | | | | – | | | | – | | | | (156,574 | ) | | | (156,574 | ) |
Milliman 1-Year Buffered S&P 500 & MSCI EAFE with Stacker Cap Outcome Fund - Feb | | | – | | | | – | | | | – | | | | – | | | | (131,320 | ) | | | (131,320 | ) |
Milliman 1-Year Buffered S&P 500 & MSCI EAFE with Stacker Cap Outcome Fund - Mar | | | 318 | | | | – | | | | – | | | | – | | | | (110,744 | ) | | | (110,426 | ) |
Milliman 1-Year Buffered S&P 500 & MSCI EAFE with Stacker Cap Outcome Fund - Apr | | | 334 | | | | – | | | | – | | | | (422 | ) | | | (127,738 | ) | | | (127,826 | ) |
Milliman Variable Insurance Trust
Notes to Financial Statements
December 31, 2022
| | Undistributed Net Ordinary Income (Loss) | | | Undistributed Capital Gains | | | Capital Loss Carryforwards | | | Other Loss Deferrals | | | Unrealized Appreciation/ (Depreciation) on Investments | | | Total Distributable Earnings/ (Accumulated Deficit) | |
Milliman 1-Year Buffered S&P 500 & MSCI EAFE with Stacker Cap Outcome Fund - May | | $ | 358 | | | $ | – | | | $ | – | | | $ | – | | | $ | (28,412 | ) | | $ | (28,054 | ) |
Milliman 1-Year Buffered S&P 500 & MSCI EAFE with Stacker Cap Outcome Fund - Jun | | | 356 | | | | – | | | | – | | | | – | | | | (15,026 | ) | | | (14,670 | ) |
Milliman 1-Year Buffered S&P 500 & MSCI EAFE with Stacker Cap Outcome Fund - Jul | | | 357 | | | | – | | | | – | | | | – | | | | (9,979 | ) | | | (9,622 | ) |
Milliman 1-Year Buffered S&P 500 & MSCI EAFE with Stacker Cap Outcome Fund - Aug | | | 337 | | | | – | | | | – | | | | – | | | | (72,392 | ) | | | (72,055 | ) |
Milliman 1-Year Buffered S&P 500 & MSCI EAFE with Stacker Cap Outcome Fund - Sep | | | 352 | | | | – | | | | – | | | | – | | | | (31,439 | ) | | | (31,087 | ) |
Milliman 1-Year Buffered S&P 500 & MSCI EAFE with Stacker Cap Outcome Fund - Oct | | | 120 | | | | – | | | | – | | | | – | | | | 52,667 | | | | 52,787 | |
Milliman 1-Year Buffered S&P 500 & MSCI EAFE with Stacker Cap Outcome Fund - Nov | | | 109 | | | | – | | | | – | | | | – | | | | 11,006 | | | | 11,115 | |
Milliman 1-Year Buffered S&P 500 & MSCI EAFE with Stacker Cap Outcome Fund - Dec | | | 147 | | | | – | | | | – | | | | – | | | | (19,088 | ) | | | (18,941 | ) |
Milliman 6-Year Buffered S&P 500 with Par Up Outcome Fund – Jan (I) | | | 62 | | | | – | | | | (78,769 | ) | | | – | | | | (112,611 | ) | | | (191,318 | ) |
Milliman 6-Year Buffered S&P 500 with Par Up Outcome Fund – Apr (I) | | | 167 | | | | – | | | | (152,363 | ) | | | – | | | | (75,694 | ) | | | (227,890 | ) |
Milliman 6-Year Buffered S&P 500 with Par Up Outcome Fund – Jul (I) | | | 249 | | | | – | | | | – | | | | (62,502 | ) | | | (58,928 | ) | | | (121,181 | ) |
Milliman 6-Year Buffered S&P 500 with Par Up Outcome Fund – Oct (I) | | | 113 | | | | – | | | | – | | | | (21,194 | ) | | | 17,038 | | | | (4,043 | ) |
Milliman 6-Year Parred Down S&P 500 with Par Up Outcome Fund – Jan (I) | | | 82 | | | | – | | | | (75,430 | ) | | | – | | | | (112,676 | ) | | | (188,024 | ) |
Milliman 6-Year Parred Down S&P 500 with Par Up Outcome Fund – Apr (I) | | | 94 | | | | – | | | | (83,367 | ) | | | – | | | | (49,308 | ) | | | (132,581 | ) |
Milliman 6-Year Parred Down S&P 500 with Par Up Outcome Fund – Jul (I) | | | 119 | | | | – | | | | – | | | | (27,050 | ) | | | (29,594 | ) | | | (56,525 | ) |
Milliman 6-Year Parred Down S&P 500 with Par Up Outcome Fund – Oct (I) | | | 113 | | | | – | | | | – | | | | (19,961 | ) | | | 17,038 | | | | (2,810 | ) |
Milliman 6-Month Buffered S&P 500 with Trigger Outcome Fund – Apr/Oct | | | 4,724 | | | | 6,932 | | | | – | | | | – | | | | 6,656 | | | | 18,312 | |
Milliman 6-Month Buffered S&P 500 with Trigger Outcome Fund – May/Nov | | | – | | | | – | | | | (6,252 | ) | | | – | | | | 621 | | | | (5,631 | ) |
Milliman 6-Month Buffered S&P 500 with Trigger Outcome Fund – Jun/Dec | | | 225 | | | | – | | | | (10,209 | ) | | | – | | | | (4,199 | ) | | | (14,183 | ) |
Capital loss carryforwards represent realized losses that may be carried forward for an unlimited period and applied against future capital gains for U.S. federal income tax purposes. Such capital loss carryforwards will retain their character as either short-term or long-term capital losses. As of December 31, 2022, the tax character of the applicable Funds’ capital loss carryforwards was as follows:
Milliman Variable Insurance Trust
Notes to Financial Statements
December 31, 2022
| | Short-Term | | | Long-Term | | | Total Capital Loss Carryforwards | |
Milliman 6-Month Buffered S&P 500 with Par Up Outcome Fund – Jan/Jul | | $ | 72,550 | | | $ | 57,458 | | | $ | 130,008 | |
Milliman 6-Month Buffered S&P 500 with Par Up Outcome Fund – Feb/Aug | | | 60,496 | | | | 34,920 | | | | 95,416 | |
Milliman 6-Month Buffered S&P 500 with Par Up Outcome Fund – Mar/Sep | | | 74,749 | | | | 30,474 | | | | 105,223 | |
Milliman 6-Month Buffered S&P 500 with Par Up Outcome Fund – Apr/Oct | | | 108,572 | | | | 44,154 | | | | 152,726 | |
Milliman 6-Month Buffered S&P 500 with Par Up Outcome Fund – May/Nov | | | 94,632 | | | | 26,456 | | | | 121,088 | |
Milliman 6-Month Parred Down S&P 500 with Par Up Outcome Fund – Jan/Jul | | | 78,612 | | | | 64,757 | | | | 143,369 | |
Milliman 6-Month Parred Down S&P 500 with Par Up Outcome Fund – Feb/Aug | | | 64,297 | | | | 72,732 | | | | 137,029 | |
Milliman 6-Month Parred Down S&P 500 with Par Up Outcome Fund – Mar/Sep | | | 75,719 | | | | 42,165 | | | | 117,884 | |
Milliman 6-Month Parred Down S&P 500 with Par Up Outcome Fund – Apr/Oct | | | 92,677 | | | | 41,523 | | | | 134,200 | |
Milliman 6-Month Parred Down S&P 500 with Par Up Outcome Fund – May/Nov | | | 79,837 | | | | 20,081 | | | | 99,918 | |
Milliman 6-Month Parred Down S&P 500 with Par Up Outcome Fund - Jun/Dec | | | 33,788 | | | | 10,124 | | | | 43,912 | |
Milliman 1-Year Buffered S&P 500 with Spread Outcome Fund – Jan | | | 35,382 | | | | 53,074 | | | | 88,456 | |
Milliman 1-Year Buffered S&P 500 with Spread Outcome Fund – Feb | | | 25,339 | | | | 38,008 | | | | 63,347 | |
Milliman 1-Year Buffered S&P 500 with Spread Outcome Fund – Mar | | | 19,851 | | | | 29,777 | | | | 49,628 | |
Milliman 1-Year Buffered S&P 500 with Spread Outcome Fund – Apr | | | 28,662 | | | | 42,992 | | | | 71,654 | |
Milliman 1-Year Buffered S&P 500 with Spread Outcome Fund – May | | | 10,850 | | | | 16,274 | | | | 27,124 | |
Milliman 1-Year Buffered S&P 500 with Spread Outcome Fund – Jun | | | 5,143 | | | | 7,715 | | | | 12,858 | |
Milliman 1-Year Buffered S&P 500 with Spread Outcome Fund – Aug | | | 24,570 | | | | 36,854 | | | | 61,424 | |
Milliman 1-Year Buffered S&P 500 with Spread Outcome Fund – Sep | | | 19,644 | | | | 29,467 | | | | 49,111 | |
Milliman 1-Year Buffered S&P 500 with Spread Outcome Fund – Nov | | | 8,618 | | | | 12,928 | | | | 21,546 | |
Milliman 1-Year Buffered S&P 500 with Spread Outcome Fund – Dec | | | 11,497 | | | | 17,245 | | | | 28,742 | |
Milliman 1-Year Floored S&P 500 with Par Up Outcome Fund – Jan | | | 44,463 | | | | 66,694 | | | | 111,157 | |
Milliman 1-Year Floored S&P 500 with Par Up Outcome Fund – Feb | | | 41,985 | | | | 62,978 | | | | 104,963 | |
Milliman 1-Year Floored S&P 500 with Par Up Outcome Fund – Mar | | | 32,625 | | | | 48,938 | | | | 81,563 | |
Milliman 1-Year Floored S&P 500 with Par Up Outcome Fund – Apr | | | 39,809 | | | | 59,713 | | | | 99,522 | |
Milliman 1-Year Floored S&P 500 with Par Up Outcome Fund – May | | | 17,896 | | | | 26,845 | | | | 44,741 | |
Milliman 1-Year Floored S&P 500 with Par Up Outcome Fund – Jun | | | 10,709 | | | | 16,063 | | | | 26,772 | |
Milliman 1-Year Floored S&P 500 with Par Up Outcome Fund – Jul | | | 7,933 | | | | 11,899 | | | | 19,832 | |
Milliman 1-Year Floored S&P 500 with Par Up Outcome Fund – Aug | | | 22,852 | | | | 34,277 | | | | 57,129 | |
Milliman 1-Year Floored S&P 500 with Par Up Outcome Fund – Sep | | | 16,862 | | | | 25,293 | | | | 42,155 | |
Milliman 1-Year Floored S&P 500 with Par Up Outcome Fund – Nov | | | 5,141 | | | | 7,712 | | | | 12,853 | |
Milliman 1-Year Floored S&P 500 with Par Up Outcome Fund – Dec | | | 7,785 | | | | 11,677 | | | | 19,462 | |
Milliman 6-Year Buffered S&P 500 with Par Up Outcome Fund – Jan (I) | | | 31,508 | | | | 47,261 | | | | 78,769 | |
Milliman 6-Year Buffered S&P 500 with Par Up Outcome Fund – Apr (I) | | | 60,945 | | | | 91,418 | | | | 152,363 | |
Milliman 6-Year Parred Down S&P 500 with Par Up Outcome Fund – Jan (I) | | | 30,172 | | | | 45,258 | | | | 75,430 | |
Milliman 6-Year Parred Down S&P 500 with Par Up Outcome Fund – Apr (I) | | | 33,347 | | | | 50,020 | | | | 83,367 | |
Milliman 6-Month Buffered S&P 500 with Trigger Outcome Fund – May/Nov | | | 2,501 | | | | 3,751 | | | | 6,252 | |
Milliman 6-Month Buffered S&P 500 with Trigger Outcome Fund – Jun/Dec | | | 4,084 | | | | 6,125 | | | | 10,209 | |
Other loss deferrals include Post-October loss deferrals, which represent losses realized between November 1 and December 31 that the Funds have elected for U.S. federal income tax purposes to treat as occurring on the first day of the following tax year. As of December 31, 2022, the tax character of the applicable Funds’ post-October loss deferrals was as follows:
| | Short-Term | | | Long-Term | | | Total Post- October Losses | |
Milliman 6-Month Buffered S&P 500 with Par Up Outcome Fund – Jun/Dec | | $ | 36,231 | | | $ | 7,564 | | | $ | 43,795 | |
Milliman 1-Year Buffered S&P 500 with Spread Outcome Fund – Jul | | | 3,222 | | | | 4,834 | | | | 8,056 | |
Milliman 1-Year Buffered S&P 500 with Spread Outcome Fund – Oct | | | 3,873 | | | | 5,811 | | | | 9,684 | |
Milliman 1-Year Floored S&P 500 with Par Up Outcome Fund – Oct | | | 3,768 | | | | 5,653 | | | | 9,421 | |
Milliman 6-Year Buffered S&P 500 with Par Up Outcome Fund – Jul (I) | | | 25,001 | | | | 37,501 | | | | 62,502 | |
Milliman 6-Year Buffered S&P 500 with Par Up Outcome Fund – Oct (I) | | | 8,478 | | | | 12,716 | | | | 21,194 | |
Milliman 6-Year Parred Down S&P 500 with Par Up Outcome Fund – Jul (I) | | | 10,820 | | | | 16,230 | | | | 27,050 | |
Milliman 6-Year Parred Down S&P 500 with Par Up Outcome Fund – Oct (I) | | | 7,984 | | | | 11,977 | | | | 19,961 | |
Milliman Variable Insurance Trust
Notes to Financial Statements
December 31, 2022
| 5. | ADVISORY FEES AND OTHER AGREEMENTS |
The Trust has an Investment Advisory Agreement with Milliman to furnish investment advisory services to the Funds. Pursuant to the Investment Advisory Agreement, Milliman is entitled to receive, on a monthly basis, an annual advisory fee equal to 0.49% of each Fund's average daily net assets. Milliman has contractually agreed to waive advisory fees and/or reimburse expenses to the extent necessary to limit each
Fund’s total annual Fund operating expenses (which include any offering and organizational expenses, but exclude taxes, interest, brokerage fees and commissions, Rule 12b-1 fees, acquired fund fees and expenses, short-sale dividend expenses, and extraordinary or non-routine expenses not incurred in the ordinary course of each Fund’s business) to 0.74% of each Fund's average daily net assets (the “Expense Limitation Agreement”) until at least April 30, 2023 for the Funds that commenced operations prior to August 31, 2022 and until at least April 29, 2024 for Funds that commenced operations after August 31, 2022. During its term, the Expense Limitation Agreement cannot be terminated or amended to increase the applicable limit without approval of the Board. Milliman may recoup from each Fund any advisory fees waived or expenses reimbursed pursuant to the applicable Expense Limitation Agreement for a period of three years from the date on which such waiver or reimbursement occurred; provided, however, that such recoupment shall not be made if it would cause the Fund’s total annual Fund operating expenses to exceed the lesser of (a) the expense limitation in effect at the time of the reimbursement, or (b) the expense limitation in effect at the time of recoupment, if any. No amounts were recouped during the period ended December 31, 2022. As of December 31, 2022, the amounts eligible for recoupment and the year of expiration are as follows:
| | Recovery Expiring in: | |
| | 2024 | | | 2025 | | | Total | |
Milliman 6-Month Buffered S&P 500 with Par Up Outcome Fund – Jan/Jul | | $ | – | | | $ | 108,417 | | | $ | 108,417 | |
Milliman 6-Month Buffered S&P 500 with Par Up Outcome Fund – Feb/Aug | | | – | | | | 101,038 | | | | 101,038 | |
Milliman 6-Month Buffered S&P 500 with Par Up Outcome Fund – Mar/Sep | | | – | | | | 56,262 | | | | 56,262 | |
Milliman 6-Month Buffered S&P 500 with Par Up Outcome Fund – Apr/Oct | | | – | | | | 50,213 | | | | 50,213 | |
Milliman 6-Month Buffered S&P 500 with Par Up Outcome Fund – May/Nov | | | – | | | | 45,493 | | | | 45,493 | |
Milliman 6-Month Buffered S&P 500 with Par Up Outcome Fund – Jun/Dec | | | – | | | | 40,793 | | | | 40,793 | |
Milliman 6-Month Parred Down S&P 500 with Par Up Outcome Fund – Jan/Jul | | | – | | | | 109,230 | | | | 109,230 | |
Milliman 6-Month Parred Down S&P 500 with Par Up Outcome Fund – Feb/Aug | | | – | | | | 99,593 | | | | 99,593 | |
Milliman 6-Month Parred Down S&P 500 with Par Up Outcome Fund – Mar/Sep | | | – | | | | 56,173 | | | | 56,173 | |
Milliman 6-Month Parred Down S&P 500 with Par Up Outcome Fund – Apr/Oct | | | – | | | | 48,749 | | | | 48,749 | |
Milliman 6-Month Parred Down S&P 500 with Par Up Outcome Fund – May/Nov | | | – | | | | 44,544 | | | | 44,544 | |
Milliman 6-Month Parred Down S&P 500 with Par Up Outcome Fund - Jun/Dec | | | – | | | | 39,554 | | | | 39,554 | |
Milliman 1-Year Buffered S&P 500 with Spread Outcome Fund – Jan | | | – | | | | 107,952 | | | | 107,952 | |
Milliman 1-Year Buffered S&P 500 with Spread Outcome Fund – Feb | | | – | | | | 96,560 | | | | 96,560 | |
Milliman 1-Year Buffered S&P 500 with Spread Outcome Fund – Mar | | | – | | | | 55,673 | | | | 55,673 | |
Milliman 1-Year Buffered S&P 500 with Spread Outcome Fund – Apr | | | – | | | | 48,598 | | | | 48,598 | |
Milliman 1-Year Buffered S&P 500 with Spread Outcome Fund – May | | | – | | | | 44,120 | | | | 44,120 | |
Milliman 1-Year Buffered S&P 500 with Spread Outcome Fund – Jun | | | – | | | | 39,123 | | | | 39,123 | |
Milliman 1-Year Buffered S&P 500 with Spread Outcome Fund – Jul | | | – | | | | 35,416 | | | | 35,416 | |
Milliman 1-Year Buffered S&P 500 with Spread Outcome Fund – Aug | | | – | | | | 30,913 | | | | 30,913 | |
Milliman 1-Year Buffered S&P 500 with Spread Outcome Fund – Sep | | | – | | | | 25,775 | | | | 25,775 | |
Milliman 1-Year Buffered S&P 500 with Spread Outcome Fund – Oct | | | – | | | | 22,984 | | | | 22,984 | |
Milliman 1-Year Buffered S&P 500 with Spread Outcome Fund – Nov | | | – | | | | 18,096 | | | | 18,096 | |
Milliman 1-Year Buffered S&P 500 with Spread Outcome Fund – Dec | | | – | | | | 13,816 | | | | 13,816 | |
Milliman 1-Year Floored S&P 500 with Par Up Outcome Fund – Jan | | | – | | | | 108,349 | | | | 108,349 | |
Milliman 1-Year Floored S&P 500 with Par Up Outcome Fund – Feb | | | – | | | | 96,862 | | | | 96,862 | |
Milliman 1-Year Floored S&P 500 with Par Up Outcome Fund – Mar | | | – | | | | 55,878 | | | | 55,878 | |
Milliman 1-Year Floored S&P 500 with Par Up Outcome Fund – Apr | | | – | | | | 49,250 | | | | 49,250 | |
Milliman 1-Year Floored S&P 500 with Par Up Outcome Fund – May | | | – | | | | 44,365 | | | | 44,365 | |
Milliman 1-Year Floored S&P 500 with Par Up Outcome Fund – Jun | | | – | | | | 39,316 | | | | 39,316 | |
Milliman 1-Year Floored S&P 500 with Par Up Outcome Fund – Jul | | | – | | | | 35,558 | | | | 35,558 | |
Milliman 1-Year Floored S&P 500 with Par Up Outcome Fund – Aug | | | – | | | | 31,067 | | | | 31,067 | |
Milliman 1-Year Floored S&P 500 with Par Up Outcome Fund – Sep | | | – | | | | 25,894 | | | | 25,894 | |
Milliman 1-Year Floored S&P 500 with Par Up Outcome Fund – Oct | | | – | | | | 23,068 | | | | 23,068 | |
Milliman 1-Year Floored S&P 500 with Par Up Outcome Fund – Nov | | | – | | | | 18,159 | | | | 18,159 | |
Milliman Variable Insurance Trust
Notes to Financial Statements
December 31, 2022
| | Recovery Expiring in: | |
| | 2024 | | | 2025 | | | Total | |
Milliman 1-Year Floored S&P 500 with Par Up Outcome Fund – Dec | | $ | – | | | $ | 13,852 | | | $ | 13,852 | |
Milliman 1-Year Buffered S&P 500 & Nasdaq with Stacker Cap Outcome Fund - Jan | | | – | | | | 109,311 | | | | 109,311 | |
Milliman 1-Year Buffered S&P 500 & Nasdaq with Stacker Cap Outcome Fund - Feb | | | – | | | | 98,075 | | | | 98,075 | |
Milliman 1-Year Buffered S&P 500 & Nasdaq with Stacker Cap Outcome Fund - Mar | | | – | | | | 56,965 | | | | 56,965 | |
Milliman 1-Year Buffered S&P 500 & Nasdaq with Stacker Cap Outcome Fund - Apr | | | – | | | | 50,149 | | | | 50,149 | |
Milliman 1-Year Buffered S&P 500 & Nasdaq with Stacker Cap Outcome Fund - May | | | – | | | | 45,195 | | | | 45,195 | |
Milliman 1-Year Buffered S&P 500 & Nasdaq with Stacker Cap Outcome Fund - Jun | | | – | | | | 40,075 | | | | 40,075 | |
Milliman 1-Year Buffered S&P 500 & Nasdaq with Stacker Cap Outcome Fund - Jul | | | – | | | | 36,248 | | | | 36,248 | |
Milliman 1-Year Buffered S&P 500 & Nasdaq with Stacker Cap Outcome Fund - Aug | | | – | | | | 31,577 | | | | 31,577 | |
Milliman 1-Year Buffered S&P 500 & Nasdaq with Stacker Cap Outcome Fund - Sep | | | – | | | | 26,316 | | | | 26,316 | |
Milliman 1-Year Buffered S&P 500 & Nasdaq with Stacker Cap Outcome Fund - Oct | | | – | | | | 23,377 | | | | 23,377 | |
Milliman 1-Year Buffered S&P 500 & Nasdaq with Stacker Cap Outcome Fund - Nov | | | – | | | | 18,360 | | | | 18,360 | |
Milliman 1-Year Buffered S&P 500 & Nasdaq with Stacker Cap Outcome Fund - Dec | | | – | | | | 13,969 | | | | 13,969 | |
Milliman 1-Year Buffered S&P 500 & Russell 2000 with Stacker Cap Outcome Fund - Jan | | | – | | | | 113,966 | | | | 113,966 | |
Milliman 1-Year Buffered S&P 500 & Russell 2000 with Stacker Cap Outcome Fund - Feb | | | – | | | | 67,525 | | | | 67,525 | |
Milliman 1-Year Buffered S&P 500 & Russell 2000 with Stacker Cap Outcome Fund - Mar | | | – | | | | 60,798 | | | | 60,798 | |
Milliman 1-Year Buffered S&P 500 & Russell 2000 with Stacker Cap Outcome Fund - Apr | | | – | | | | 52,679 | | | | 52,679 | |
Milliman 1-Year Buffered S&P 500 & Russell 2000 with Stacker Cap Outcome Fund - May | | | – | | | | 48,485 | | | | 48,485 | |
Milliman 1-Year Buffered S&P 500 & Russell 2000 with Stacker Cap Outcome Fund - Jun | | | – | | | | 42,817 | | | | 42,817 | |
Milliman 1-Year Buffered S&P 500 & Russell 2000 with Stacker Cap Outcome Fund - Jul | | | – | | | | 38,487 | | | | 38,487 | |
Milliman 1-Year Buffered S&P 500 & Russell 2000 with Stacker Cap Outcome Fund - Aug | | | – | | | | 33,968 | | | | 33,968 | |
Milliman 1-Year Buffered S&P 500 & Russell 2000 with Stacker Cap Outcome Fund - Sep | | | – | | | | 27,617 | | | | 27,617 | |
Milliman 1-Year Buffered S&P 500 & Russell 2000 with Stacker Cap Outcome Fund - Oct | | | – | | | | 24,537 | | | | 24,537 | |
Milliman 1-Year Buffered S&P 500 & Russell 2000 with Stacker Cap Outcome Fund - Nov | | | – | | | | 19,083 | | | | 19,083 | |
Milliman 1-Year Buffered S&P 500 & Russell 2000 with Stacker Cap Outcome Fund - Dec | | | – | | | | 14,343 | | | | 14,343 | |
Milliman 1-Year Buffered S&P 500 & MSCI EAFE with Stacker Cap Outcome Fund - Jan | | | – | | | | 108,606 | | | | 108,606 | |
Milliman 1-Year Buffered S&P 500 & MSCI EAFE with Stacker Cap Outcome Fund - Feb | | | – | | | | 62,527 | | | | 62,527 | |
Milliman 1-Year Buffered S&P 500 & MSCI EAFE with Stacker Cap Outcome Fund - Mar | | | – | | | | 55,973 | | | | 55,973 | |
Milliman 1-Year Buffered S&P 500 & MSCI EAFE with Stacker Cap Outcome Fund - Apr | | | – | | | | 48,299 | | | | 48,299 | |
Milliman 1-Year Buffered S&P 500 & MSCI EAFE with Stacker Cap Outcome Fund - May | | | – | | | | 44,353 | | | | 44,353 | |
Milliman 1-Year Buffered S&P 500 & MSCI EAFE with Stacker Cap Outcome Fund - Jun | | | – | | | | 39,343 | | | | 39,343 | |
Milliman 1-Year Buffered S&P 500 & MSCI EAFE with Stacker Cap Outcome Fund - Jul | | | – | | | | 35,478 | | | | 35,478 | |
Milliman 1-Year Buffered S&P 500 & MSCI EAFE with Stacker Cap Outcome Fund - Aug | | | – | | | | 30,918 | | | | 30,918 | |
Milliman 1-Year Buffered S&P 500 & MSCI EAFE with Stacker Cap Outcome Fund - Sep | | | – | | | | 25,720 | | | | 25,720 | |
Milliman 1-Year Buffered S&P 500 & MSCI EAFE with Stacker Cap Outcome Fund - Oct | | | – | | | | 23,208 | | | | 23,208 | |
Milliman 1-Year Buffered S&P 500 & MSCI EAFE with Stacker Cap Outcome Fund - Nov | | | – | | | | 18,602 | | | | 18,602 | |
Milliman 1-Year Buffered S&P 500 & MSCI EAFE with Stacker Cap Outcome Fund - Dec | | | – | | | | 14,070 | | | | 14,070 | |
Milliman 6-Year Buffered S&P 500 with Par Up Outcome Fund – Jan (I) | | | – | | | | 105,018 | | | | 105,018 | |
Milliman 6-Year Buffered S&P 500 with Par Up Outcome Fund – Apr (I) | | | – | | | | 50,214 | | | | 50,214 | |
Milliman 6-Year Buffered S&P 500 with Par Up Outcome Fund – Jul (I) | | | 27,309 | | | | 41,102 | | | | 68,411 | |
Milliman 6-Year Buffered S&P 500 with Par Up Outcome Fund – Oct (I) | | | – | | | | 22,233 | | | | 22,233 | |
Milliman 6-Year Parred Down S&P 500 with Par Up Outcome Fund – Jan (I) | | | – | | | | 106,110 | | | | 106,110 | |
Milliman 6-Year Parred Down S&P 500 with Par Up Outcome Fund – Apr (I) | | | – | | | | 47,287 | | | | 47,287 | |
Milliman 6-Year Parred Down S&P 500 with Par Up Outcome Fund – Jul (I) | | | 27,309 | | | | 37,740 | | | | 65,049 | |
Milliman 6-Year Parred Down S&P 500 with Par Up Outcome Fund – Oct (I) | | | – | | | | 22,487 | | | | 22,487 | |
Milliman 6-Month Buffered S&P 500 with Trigger Outcome Fund – Apr/Oct | | | – | | | | 23,378 | | | | 23,378 | |
Milliman 6-Month Buffered S&P 500 with Trigger Outcome Fund – May/Nov | | | – | | | | 17,299 | | | | 17,299 | |
Milliman 6-Month Buffered S&P 500 with Trigger Outcome Fund – Jun/Dec | | | – | | | | 11,904 | | | | 11,904 | |
In addition to the Expense Limitation Agreement, Milliman has contractually agreed to waive its advisory fees in an amount equal to each Fund’s acquired fund fees and expenses until at least April 30, 2023 for Funds that commenced operations prior to August 31, 2022 and until at least April 29, 2024 for Funds that commenced operations after August 31, 2022. Amounts waived under this agreement are separately shown on each Fund’s Statement of Operations and may not be recouped by Milliman. This contract cannot be terminated or modified for a Fund without the consent of the Board.
Milliman Variable Insurance Trust
Notes to Financial Statements
December 31, 2022
U.S. Bancorp Fund Services, LLC d/b/a U.S. Bank Global Fund Services, a subsidiary of U.S. Bancorp, serves as each Fund’s fund accountant, administrator, and transfer agent pursuant to certain fund accounting servicing, fund administration servicing and transfer agent servicing agreements. U.S. Bank National Association, a subsidiary of U.S. Bancorp, serves as the Funds’ custodian pursuant to a custody agreement. Foreside Fund Services, LLC (the “Distributor”) serves as the Funds’ distributor pursuant to a distribution agreement.
The Trust has adopted a Distribution Plan under Rule 12b-1 (“Rule 12b-1 Plan”) of the 1940 Act with respect to each Fund’s Class 3 shares. The Rule 12b-1 Plan permits each Fund to pay the Distributor, as the Funds’ principal underwriter, for expenses associated with the distribution of Class 3 shares of the Funds. Under the Rule 12b-1 Plan, the Distributor is paid an annual fee of 0.25% of the average daily net assets of Class 3 shares. All Rule 12b-1 Plan payments received by the Distributor shall be used solely for distribution-related expenses and shall not be retained as profit by the Distributor. Accordingly, no compensation is payable by the Funds to the Distributor for such distribution services. However, Milliman has entered into an agreement with the Distributor under which it makes payments to the Distributor in consideration for its services under the distribution agreement. The payments made by Milliman to the Distributor do not represent an additional expense to the Funds or their shareholders.
Certain employees of Foreside Fund Officer Services, LLC, an affiliate of the Distributor, serve as Treasurer and Principal Financial Officer and Chief Compliance Officer and Anti-Money Laundering Officer to the Trust.
Certain Trustees and Officers of the Trust are also Officers or employees of Milliman, and during their terms of office, receive no compensation from the Funds.
6. INVESTMENT TRANSACTIONS
Purchases and sales of investments, excluding short-term obligations and U.S. Government Securities, for the period ended December 31, 2022, were as follows:
| | Purchases | | | Sales | |
Milliman 6-Month Buffered S&P 500 with Par Up Outcome Fund – Jan/Jul | | $ | 406,547 | | | $ | 51,936 | |
Milliman 6-Month Buffered S&P 500 with Par Up Outcome Fund – Feb/Aug | | | 596,241 | | | | 36.107 | |
Milliman 6-Month Buffered S&P 500 with Par Up Outcome Fund – Mar/Sep | | | 396,062 | | | | 26,834 | |
Milliman 6-Month Buffered S&P 500 with Par Up Outcome Fund – Apr/Oct | | | 689,533 | | | | 329,624 | |
Milliman 6-Month Buffered S&P 500 with Par Up Outcome Fund – May/Nov | | | 840,060 | | | | 312,471 | |
Milliman 6-Month Buffered S&P 500 with Par Up Outcome Fund – Jun/Dec | | | 666,209 | | | | 291,948 | |
Milliman 6-Month Parred Down S&P 500 with Par Up Outcome Fund – Jan/Jul | | | 349,789 | | | | 55,102 | |
Milliman 6-Month Parred Down S&P 500 with Par Up Outcome Fund – Feb/Aug | | | 474,524 | | | | – | |
Milliman 6-Month Parred Down S&P 500 with Par Up Outcome Fund – Mar/Sep | | | 347,853 | | | | 25,983 | |
Milliman 6-Month Parred Down S&P 500 with Par Up Outcome Fund – Apr/Oct | | | 549,148 | | | | 267,134 | |
Milliman 6-Month Parred Down S&P 500 with Par Up Outcome Fund – May/Nov | | | 566,920 | | | | 261,358 | |
Milliman 6-Month Parred Down S&P 500 with Par Up Outcome Fund – Jun/Dec | | | 578,709 | | | | 258,266 | |
Milliman 1-Year Buffered S&P 500 with Spread Outcome Fund – Jan | | | 349,485 | | | | – | |
Milliman 1-Year Buffered S&P 500 with Spread Outcome Fund – Feb | | | 349,476 | | | | – | |
Milliman 1-Year Buffered S&P 500 with Spread Outcome Fund – Mar | | | 345,696 | | | | – | |
Milliman 1-Year Buffered S&P 500 with Spread Outcome Fund – Apr | | | 352,066 | | | | – | |
Milliman 1-Year Buffered S&P 500 with Spread Outcome Fund – May | | | 343,183 | | | | – | |
Milliman 1-Year Buffered S&P 500 with Spread Outcome Fund – Jun | | | 342,304 | | | | – | |
Milliman 1-Year Buffered S&P 500 with Spread Outcome Fund – Jul | | | 341,258 | | | | – | |
Milliman 1-Year Buffered S&P 500 with Spread Outcome Fund – Aug | | | 342,394 | | | | – | |
Milliman 1-Year Buffered S&P 500 with Spread Outcome Fund – Sep | | | 339,658 | | | | – | |
Milliman 1-Year Buffered S&P 500 with Spread Outcome Fund – Oct | | | 323,208 | | | | – | |
Milliman 1-Year Buffered S&P 500 with Spread Outcome Fund – Nov | | | 322,981 | | | | – | |
Milliman 1-Year Buffered S&P 500 with Spread Outcome Fund – Dec | | | 324,157 | | | | – | |
Milliman 1-Year Floored S&P 500 with Par Up Outcome Fund – Jan | | | 349,485 | | | | – | |
Milliman 1-Year Floored S&P 500 with Par Up Outcome Fund – Feb | | | 349,536 | | | | – | |
Milliman 1-Year Floored S&P 500 with Par Up Outcome Fund – Mar | | | 345,696 | | | | – | |
Milliman 1-Year Floored S&P 500 with Par Up Outcome Fund – Apr | | | 365,065 | | | | – | |
Milliman 1-Year Floored S&P 500 with Par Up Outcome Fund – May | | | 343,183 | | | | – | |
Milliman 1-Year Floored S&P 500 with Par Up Outcome Fund – Jun | | | 342,304 | | | | – | |
Milliman 1-Year Floored S&P 500 with Par Up Outcome Fund – Jul | | | 341,258 | | | | – | |
Milliman Variable Insurance Trust
Notes to Financial Statements
December 31, 2022
| | Purchases | | | Sales | |
Milliman 1-Year Floored S&P 500 with Par Up Outcome Fund – Aug | | $ | 340,430 | | | $ | – | |
Milliman 1-Year Floored S&P 500 with Par Up Outcome Fund – Sep | | | 339,658 | | | | – | |
Milliman 1-Year Floored S&P 500 with Par Up Outcome Fund – Oct | | | 323,208 | | | | – | |
Milliman 1-Year Floored S&P 500 with Par Up Outcome Fund – Nov | | | 322,981 | | | | – | |
Milliman 1-Year Floored S&P 500 with Par Up Outcome Fund – Dec | | | 405,113 | | | | – | |
Milliman 1-Year Buffered S&P 500 & Nasdaq with Stacker Cap Outcome Fund – Jan | | | 349,485 | | | | – | |
Milliman 1-Year Buffered S&P 500 & Nasdaq with Stacker Cap Outcome Fund – Feb | | | 349,476 | | | | – | |
Milliman 1-Year Buffered S&P 500 & Nasdaq with Stacker Cap Outcome Fund – Mar | | | 345,696 | | | | – | |
Milliman 1-Year Buffered S&P 500 & Nasdaq with Stacker Cap Outcome Fund – Apr | | | 355,075 | | | | – | |
Milliman 1-Year Buffered S&P 500 & Nasdaq with Stacker Cap Outcome Fund – May | | | 343,183 | | | | – | |
Milliman 1-Year Buffered S&P 500 & Nasdaq with Stacker Cap Outcome Fund – Jun | | | 342,304 | | | | – | |
Milliman 1-Year Buffered S&P 500 & Nasdaq with Stacker Cap Outcome Fund – Jul | | | 341,258 | | | | – | |
Milliman 1-Year Buffered S&P 500 & Nasdaq with Stacker Cap Outcome Fund – Aug | | | 341,220 | | | | – | |
Milliman 1-Year Buffered S&P 500 & Nasdaq with Stacker Cap Outcome Fund – Sep | | | 339,865 | | | | – | |
Milliman 1-Year Buffered S&P 500 & Nasdaq with Stacker Cap Outcome Fund – Oct | | | 323,208 | | | | – | |
Milliman 1-Year Buffered S&P 500 & Nasdaq with Stacker Cap Outcome Fund – Nov | | | 322,981 | | | | – | |
Milliman 1-Year Buffered S&P 500 & Nasdaq with Stacker Cap Outcome Fund – Dec | | | 324,157 | | | | – | |
Milliman 1-Year Buffered S&P 500 & Russell 2000 with Stacker Cap Outcome Fund – Jan | | | 349,485 | | | | – | |
Milliman 1-Year Buffered S&P 500 & Russell 2000 with Stacker Cap Outcome Fund – Feb | | | 349,476 | | | | – | |
Milliman 1-Year Buffered S&P 500 & Russell 2000 with Stacker Cap Outcome Fund – Mar | | | 345,696 | | | | – | |
Milliman 1-Year Buffered S&P 500 & Russell 2000 with Stacker Cap Outcome Fund – Apr | | | 343,657 | | | | – | |
Milliman 1-Year Buffered S&P 500 & Russell 2000 with Stacker Cap Outcome Fund – May | | | 343,183 | | | | – | |
Milliman 1-Year Buffered S&P 500 & Russell 2000 with Stacker Cap Outcome Fund – Jun | | | 342,304 | | | | – | |
Milliman 1-Year Buffered S&P 500 & Russell 2000 with Stacker Cap Outcome Fund – Jul | | | 341,258 | | | | – | |
Milliman 1-Year Buffered S&P 500 & Russell 2000 with Stacker Cap Outcome Fund – Aug | | | 340,430 | | | | – | |
Milliman 1-Year Buffered S&P 500 & Russell 2000 with Stacker Cap Outcome Fund – Sep | | | 339,629 | | | | – | |
Milliman 1-Year Buffered S&P 500 & Russell 2000 with Stacker Cap Outcome Fund – Oct | | | 323,209 | | | | – | |
Milliman 1-Year Buffered S&P 500 & Russell 2000 with Stacker Cap Outcome Fund – Nov | | | 322,981 | | | | – | |
Milliman 1-Year Buffered S&P 500 & Russell 2000 with Stacker Cap Outcome Fund – Dec | | | 324,157 | | | | – | |
Milliman 1-Year Buffered S&P 500 & MSCI EAFE with Stacker Cap Outcome Fund – Jan | | | 349,485 | | | | – | |
Milliman 1-Year Buffered S&P 500 & MSCI EAFE with Stacker Cap Outcome Fund – Feb | | | 362,651 | | | | – | |
Milliman 1-Year Buffered S&P 500 & MSCI EAFE with Stacker Cap Outcome Fund – Mar | | | 345,696 | | | | – | |
Milliman 1-Year Buffered S&P 500 & MSCI EAFE with Stacker Cap Outcome Fund – Apr | | | 343,657 | | | | – | |
Milliman 1-Year Buffered S&P 500 & MSCI EAFE with Stacker Cap Outcome Fund – May | | | 343,183 | | | | – | |
Milliman 1-Year Buffered S&P 500 & MSCI EAFE with Stacker Cap Outcome Fund – Jun | | | 342,304 | | | | – | |
Milliman 1-Year Buffered S&P 500 & MSCI EAFE with Stacker Cap Outcome Fund – Jul | | | 341,258 | | | | – | |
Milliman 1-Year Buffered S&P 500 & MSCI EAFE with Stacker Cap Outcome Fund – Aug | | | 340,430 | | | | – | |
Milliman 1-Year Buffered S&P 500 & MSCI EAFE with Stacker Cap Outcome Fund – Sep | | | 339,865 | | | | – | |
Milliman 1-Year Buffered S&P 500 & MSCI EAFE with Stacker Cap Outcome Fund – Oct | | | 323,208 | | | | – | |
Milliman 1-Year Buffered S&P 500 & MSCI EAFE with Stacker Cap Outcome Fund – Nov | | | 322,981 | | | | – | |
Milliman 1-Year Buffered S&P 500 & MSCI EAFE with Stacker Cap Outcome Fund – Dec | | | 324,157 | | | | – | |
Milliman 6-Year Buffered S&P 500 with Par Up Outcome Fund – Jan (I) | | | 868,475 | | | | 86,357 | |
Milliman 6-Year Buffered S&P 500 with Par Up Outcome Fund – Apr (I) | | | 1,934,745 | | | | 504,447 | |
Milliman 6-Year Buffered S&P 500 with Par Up Outcome Fund – Jul (I) | | | 2,385,824 | | | | 208,984 | |
Milliman 6-Year Buffered S&P 500 with Par Up Outcome Fund – Oct (I) | | | 873,693 | | | | 77,470 | |
Milliman 6-Year Parred Down S&P 500 with Par Up Outcome Fund – Jan (I) | | | 845,232 | | | | 67,662 | |
Milliman 6-Year Parred Down S&P 500 with Par Up Outcome Fund – Apr (I) | | | 878,277 | | | | 68,775 | |
Milliman 6-Year Parred Down S&P 500 with Par Up Outcome Fund – Jul (I) | | | 1,025,290 | | | | 79,534 | |
Milliman 6-Year Parred Down S&P 500 with Par Up Outcome Fund – Oct (I) | | | 849,458 | | | | 62,897 | |
Milliman 6-Month Buffered S&P 500 with Trigger Outcome Fund – Apr/Oct | | | 331,786 | | | | – | |
Milliman 6-Month Buffered S&P 500 with Trigger Outcome Fund – May/Nov | | | 489,699 | | | | – | |
Milliman 6-Month Buffered S&P 500 with Trigger Outcome Fund – Jun/Dec | | | 331,959 | | | | – | |
Purchases and sales of investments of U.S. Government Securities, for the period ended December 31, 2022, by the applicable funds were as follows:
| | Purchases | | | Sales | |
Milliman 6-Month Buffered S&P 500 with Par Up Outcome Fund – Apr/Oct | | $ | 259,400 | | | $ | – | |
Milliman 6-Month Buffered S&P 500 with Par Up Outcome Fund – May/Nov | | | 383,134 | | | | – | |
Milliman Variable Insurance Trust
Notes to Financial Statements
December 31, 2022
| | Purchases | | | Sales | |
Milliman 6-Month Buffered S&P 500 with Par Up Outcome Fund – Jun/Dec | | $ | 271,220 | | | $ | – | |
Milliman 6-Month Parred Down S&P 500 with Par Up Outcome Fund – Apr/Oct | | | 203,264 | | | | – | |
Milliman 6-Month Parred Down S&P 500 with Par Up Outcome Fund – May/Nov | | | 221,592 | | | | – | |
Milliman 6-Month Parred Down S&P 500 with Par Up Outcome Fund – Jun/Dec | | | 232,063 | | | | – | |
Milliman 1-Year Buffered S&P 500 with Spread Outcome Fund – Oct | | | 238,727 | | | | – | |
Milliman 1-Year Buffered S&P 500 with Spread Outcome Fund – Nov | | | 239,203 | | | | – | |
Milliman 1-Year Buffered S&P 500 with Spread Outcome Fund – Dec | | | 237,629 | | | | – | |
Milliman 1-Year Floored S&P 500 with Par Up Outcome Fund – Oct | | | 238,727 | | | | – | |
Milliman 1-Year Floored S&P 500 with Par Up Outcome Fund – Nov | | | 239,203 | | | | – | |
Milliman 1-Year Floored S&P 500 with Par Up Outcome Fund – Dec | | | 297,132 | | | | – | |
Milliman 1-Year Buffered S&P 500 & Nasdaq with Stacker Cap Outcome Fund – Oct | | | 238,727 | | | | – | |
Milliman 1-Year Buffered S&P 500 & Nasdaq with Stacker Cap Outcome Fund – Nov | | | 239,296 | | | | – | |
Milliman 1-Year Buffered S&P 500 & Nasdaq with Stacker Cap Outcome Fund – Dec | | | 237,629 | | | | – | |
Milliman 1-Year Buffered S&P 500 & Russell 2000 with Stacker Cap Outcome Fund – Oct | | | 238,634 | | | | – | |
Milliman 1-Year Buffered S&P 500 & Russell 2000 with Stacker Cap Outcome Fund – Nov | | | 239,296 | | | | – | |
Milliman 1-Year Buffered S&P 500 & Russell 2000 with Stacker Cap Outcome Fund – Dec | | | 237,629 | | | | – | |
Milliman 1-Year Buffered S&P 500 & MSCI EAFE with Stacker Cap Outcome Fund – Oct | | | 238,727 | | | | – | |
Milliman 1-Year Buffered S&P 500 & MSCI EAFE with Stacker Cap Outcome Fund – Nov | | | 239,296 | | | | – | |
Milliman 1-Year Buffered S&P 500 & MSCI EAFE with Stacker Cap Outcome Fund – Dec | | | 237,629 | | | | – | |
Milliman 6-Year Buffered S&P 500 with Par Up Outcome Fund – Jan (I) | | | 218,935 | | | | – | |
Milliman 6-Year Buffered S&P 500 with Par Up Outcome Fund – Apr (I) | | | 463,258 | | | | 100,285 | |
Milliman 6-Year Buffered S&P 500 with Par Up Outcome Fund – Jul (I) | | | 528,572 | | | | 7,976 | |
Milliman 6-Year Buffered S&P 500 with Par Up Outcome Fund – Oct (I) | | | 186,853 | | | | – | |
Milliman 6-Year Parred Down S&P 500 with Par Up Outcome Fund – Jan (I) | | | 219,373 | | | | – | |
Milliman 6-Year Parred Down S&P 500 with Par Up Outcome Fund – Apr (I) | | | 209,107 | | | | – | |
Milliman 6-Year Parred Down S&P 500 with Par Up Outcome Fund – Jul (I) | | | 238,100 | | | | – | |
Milliman 6-Year Parred Down S&P 500 with Par Up Outcome Fund – Oct (I) | | | 186,767 | | | | – | |
Milliman 6-Month Buffered S&P 500 with Trigger Outcome Period – Apr/Oct | | | 243,652 | | | | – | |
Milliman 6-Month Buffered S&P 500 with Trigger Outcome Period – May/Nov | | | 359,556 | | | | – | |
Milliman 6-Month Buffered S&P 500 with Trigger Outcome Period – Jun/Dec | | | 243,292 | | | | – | |
The beneficial ownership, either directly or indirectly, of more than 25% of the voting securities of a Fund creates a presumption of control of that Fund, under Section 2(a)(9) of the 1940 Act. As of December 31, 2022, American General Life Insurance Company directly owned greater than 25% of the outstanding shares of each Fund.
The Funds could lose money over short periods due to short-term market movements and over longer periods during more prolonged market downturns. Assets may decline in value due to factors affecting financial markets generally or particular asset classes or industries represented in the markets. The value of a FLEX Option or other asset may also decline due to general market conditions, economic trends or events that are not specifically related to the issuer of the security or other asset, or due to factors that affect a particular issuer, country, region, market, industry, sector or asset class. The principal risks of investing in the Funds are described more fully in the Funds’ prospectus.
| 9. | GUARANTEES AND INDEMNIFICATIONS |
In the normal course of business, the Funds enter into contracts with service providers that contain general indemnification clauses. The Funds’ maximum exposure under these arrangements is unknown, as this would involve future claims that may be made against the Funds that have not yet occurred.
Management has evaluated events and transactions for potential recognition or disclosure through the date the financial statements were issued and has determined that no additional items require recognition or disclosure.
Milliman Variable Insurance Trust
Report of Independent Registered Public Accounting Firm
To the Shareholders and Board of Trustees of Milliman Variable Insurance Trust
Opinion on the Financial Statements
We have audited the accompanying statements of assets and liabilities, including the schedules of investments and options written (as applicable), of the funds listed below (the “Funds”), each a series of Milliman Variable Insurance Trust, as of December 31, 2022, the related statements of operations and changes in net assets, the related notes, and the financial highlights for each of the periods indicated below (collectively referred to as the “financial statements”). In our opinion, the financial statements present fairly, in all material respects, the financial position of each of the Funds as of December 31, 2022, the results of their operations, the changes in net assets, and the financial highlights for each of the periods indicated below in conformity with accounting principles generally accepted in the United States of America.
Fund Name | Statements of Operations and Changes in Net Assets and the Financial Highlights |
Milliman 6-Month Buffered S&P 500 with Par Up Outcome Fund - Jan/Jul Milliman 6-Month Parred Down S&P 500 with Par Up Outcome Fund - Jan/Jul Milliman 1-Year Buffered S&P 500 with Spread Outcome Fund - Jan Milliman 1-Year Floored S&P 500 with Par Up Outcome Fund - Jan Milliman 1-Year Buffered S&P 500 & Nasdaq with Stacker Cap Outcome Fund - Jan Milliman 1-Year Buffered S&P 500 & Russell 2000 with Stacker Cap Outcome Fund - Jan Milliman 1-Year Buffered S&P 500 & MSCI EAFE with Stacker Cap Outcome Fund - Jan Milliman 6-Year Buffered S&P 500 with Par Up Outcome Fund - Jan (I) Milliman 6-Year Parred Down S&P 500 with Par Up Outcome Fund - Jan (I) | For the period from January 10, 2022 (commencement of operations) through December 31, 2022 |
| |
Milliman 6-Month Buffered S&P 500 with Par Up Outcome Fund - Feb/Aug Milliman 6-Month Parred Down S&P 500 with Par Up Outcome Fund - Feb/Aug Milliman 1-Year Buffered S&P 500 with Spread Outcome Fund - Feb Milliman 1-Year Buffered S&P 500 & MSCI EAFE with Stacker Cap Outcome Fund - Feb Milliman 1-Year Buffered S&P 500 & Nasdaq with Stacker Cap Outcome Fund - Feb Milliman 1-Year Buffered S&P 500 & Russell 2000 with Stacker Cap Outcome Fund - Feb Milliman 1-Year Floored S&P 500 with Par Up Outcome Fund - Feb | For the period from February 10, 2022 (commencement of operations) through December 31, 2022 |
| |
Milliman 6-Month Buffered S&P 500 with Par Up Outcome Fund - Mar/Sep Milliman 6-Month Parred Down S&P 500 with Par Up Outcome Fund - Mar/Sep Milliman 1-Year Buffered S&P 500 with Spread Outcome Fund - Mar Milliman 1-Year Buffered S&P 500 & MSCI EAFE with Stacker Cap Outcome Fund - Mar Milliman 1-Year Buffered S&P 500 & Nasdaq with Stacker Cap Outcome Fund – Mar Milliman 1-Year Buffered S&P 500 & Russell 2000 with Stacker Cap Outcome Fund - Mar Milliman 1-Year Floored S&P 500 with Par Up Outcome Fund - Mar | For the period from March 10, 2022 (commencement of operations) through December 31, 2022 |
| |
Milliman 6-Month Buffered S&P 500 with Par Up Outcome Fund - Apr/Oct Milliman 6-Month Parred Down S&P 500 with Par Up Outcome Fund - Apr/Oct Milliman 1-Year Buffered S&P 500 with Spread Outcome Fund - Apr Milliman 1-Year Floored S&P 500 with Par Up Outcome Fund - Apr Milliman 1-Year Buffered S&P 500 & MSCI EAFE with Stacker Cap Outcome Fund - Apr Milliman 1-Year Buffered S&P 500 & Nasdaq with Stacker Cap Outcome Fund - Apr Milliman 1-Year Buffered S&P 500 & Russell 2000 with Stacker Cap Outcome Fund – Apr Milliman 6-Year Buffered S&P 500 with Par Up Outcome Fund - Apr (I) Milliman 6-Year Parred Down S&P 500 with Par Up Outcome Fund - Apr (I) | For the period from April 11, 2022 (commencement of operations) through December 31, 2022 |
Milliman Variable Insurance Trust
Report of Independent Registered Public Accounting Firm
Milliman 6-Month Buffered S&P 500 with Par Up Outcome Fund - May/Nov Milliman 6-Month Parred Down S&P 500 with Par Up Outcome Fund - May/Nov Milliman 1-Year Buffered S&P 500 with Spread Outcome Fund – May Milliman 1-Year Floored S&P 500 with Par Up Outcome Fund - May Milliman 1-Year Buffered S&P 500 & MSCI EAFE with Stacker Cap Outcome Fund - May Milliman 1-Year Buffered S&P 500 & Nasdaq with Stacker Cap Outcome Fund - May Milliman 1-Year Buffered S&P 500 & Russell 2000 with Stacker Cap Outcome Fund – May | For the period from May 10, 2022 (commencement of operations) through December 31, 2022 |
| |
Milliman 6-Month Buffered S&P 500 with Par Up Outcome Fund - Jun/Dec Milliman 6-Month Parred Down S&P 500 with Par Up Outcome Fund - Jun/Dec Milliman 1-Year Buffered S&P 500 with Spread Outcome Fund - Jun Milliman 1-Year Floored S&P 500 with Par Up Outcome Fund - Jun Milliman 1-Year Buffered S&P 500 & MSCI EAFE with Stacker Cap Outcome Fund - Jun Milliman 1-Year Buffered S&P 500 & Nasdaq with Stacker Cap Outcome Fund - Jun Milliman 1-Year Buffered S&P 500 & Russell 2000 with Stacker Cap Outcome Fund - Jun | For the period from June 10, 2022 (commencement of operations) through December 31, 2022 |
| |
Milliman 1-Year Buffered S&P 500 with Spread Outcome Fund - Jul Milliman 1-Year Floored S&P 500 with Par Up Outcome Fund - Jul Milliman 1-Year Buffered S&P 500 & MSCI EAFE with Stacker Cap Outcome Fund - Jul Milliman 1-Year Buffered S&P 500 & Nasdaq with Stacker Cap Outcome Fund - Jul Milliman 1-Year Buffered S&P 500 & Russell 2000 with Stacker Cap Outcome Fund - Jul Milliman 6-Year Buffered S&P 500 with Par Up Outcome Fund - Jul (I) Milliman 6-Year Parred Down S&P 500 with Par Up Outcome Fund - Jul (I) | For the period from July 11, 2022 (commencement of operations) through December 31, 2022 |
| |
Milliman 1-Year Buffered S&P 500 & MSCI EAFE with Stacker Cap Outcome Fund - Aug Milliman 1-Year Buffered S&P 500 with Spread Outcome Fund - Aug Milliman 1-Year Buffered S&P 500 & Russell 2000 with Stacker Cap Outcome Fund - Aug Milliman 1-Year Floored S&P 500 with Par Up Outcome Fund - Aug Milliman 1-Year Buffered S&P 500 & Nasdaq with Stacker Cap Outcome Fund - Aug | For the period from August 10, 2022 (commencement of operations) through December 31, 2022 |
| |
Milliman 1-Year Buffered S&P 500 & MSCI EAFE with Stacker Cap Outcome Fund - Sep Milliman 1-Year Buffered S&P 500 & Nasdaq with Stacker Cap Outcome Fund - Sep Milliman 1-Year Buffered S&P 500 & Russell 2000 with Stacker Cap Outcome Fund - Sep Milliman 1-Year Buffered S&P 500 with Spread Outcome Fund - Sep Milliman 1-Year Floored S&P 500 with Par Up Outcome Fund - Sep | For the period from September 12, 2022 (commencement of operations) through December 31, 2022 |
| |
Milliman 6-Month Buffered S&P 500 with Trigger Outcome Fund - Apr/Oct Milliman 1-Year Buffered S&P 500 & MSCI EAFE with Stacker Cap Outcome Fund - Oct Milliman 1-Year Buffered S&P 500 & Nasdaq with Stacker Cap Outcome Fund - Oct Milliman 1-Year Buffered S&P 500 & Russell 2000 with Stacker Cap Outcome Fund - Oct Milliman 1-Year Buffered S&P 500 with Spread Outcome Fund - Oct Milliman 1-Year Floored S&P 500 with Par Up Outcome Fund - Oct Milliman 6-Year Buffered S&P 500 with Par Up Outcome Fund - Oct (I) Milliman 6-Year Parred Down S&P 500 with Par Up Outcome Fund - Oct (I) | For the period from October 10, 2022 (commencement of operations) through December 31, 2022 |
| |
Milliman 6-Month Buffered S&P 500 with Trigger Outcome Fund - May/Nov Milliman 1-Year Buffered S&P 500 with Spread Outcome Fund - Nov Milliman 1-Year Buffered S&P 500 & Russell 2000 with Stacker Cap Outcome Fund - Nov Milliman 1-Year Floored S&P 500 with Par Up Outcome Fund - Nov Milliman 1-Year Buffered S&P 500 & MSCI EAFE with Stacker Cap Outcome Fund - Nov Milliman 1-Year Buffered S&P 500 & Nasdaq with Stacker Cap Outcome Fund - Nov | For the period from November 10, 2022 (commencement of operations) through December 31, 2022 |
Milliman Variable Insurance Trust
Report of Independent Registered Public Accounting Firm
Milliman 6-Month Buffered S&P 500 with Trigger Outcome Fund - Jun/Dec Milliman 1-Year Buffered S&P 500 & MSCI EAFE with Stacker Cap Outcome Fund - Dec Milliman 1-Year Buffered S&P 500 & Nasdaq with Stacker Cap Outcome Fund - Dec Milliman 1-Year Buffered S&P 500 & Russell 2000 with Stacker Cap Outcome Fund - Dec Milliman 1-Year Buffered S&P 500 with Spread Outcome Fund - Dec Milliman 1-Year Floored S&P 500 with Par Up Outcome Fund - Dec | For the period from December 12, 2022 (commencement of operations) through December 31, 2022 |
Basis for Opinion
These financial statements are the responsibility of the Funds’ management. Our responsibility is to express an opinion on the Funds’ financial statements based on our audits. We are a public accounting firm registered with the Public Company Accounting Oversight Board (United States) (“PCAOB”) and are required to be independent with respect to the Funds in accordance with the U.S. federal securities laws and the applicable rules and regulations of the Securities and Exchange Commission and the PCAOB.
We conducted our audits in accordance with the standards of the PCAOB. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement whether due to error or fraud.
Our audits included performing procedures to assess the risks of material misstatement of the financial statements, whether due to error or fraud, and performing procedures that respond to those risks. Such procedures included examining, on a test basis, evidence regarding the amounts and disclosures in the financial statements. Our procedures included confirmation of securities owned as of December 31, 2022, by correspondence with the custodian and brokers. Our audits also included evaluating the accounting principles used and significant estimates made by management, as well as evaluating the overall presentation of the financial statements. We believe that our audits provide a reasonable basis for our opinion.
We have served as the Funds’ auditor since 2021.
COHEN & COMPANY, LTD.
Cleveland, Ohio
February 27, 2023
Milliman Variable Insurance Trust
Additional Information (Unaudited)
December 31, 2022
| 1. | INFORMATION ABOUT PROSPECTUS |
This report has been prepared for shareholders and may be distributed to others only if preceded or accompanied by a current prospectus. Investors should consider the investment objective and policies, risk considerations, charges and ongoing expenses of an investment carefully before investing. The prospectus contains this and other information relevant to an investment in the respective Fund. Please read the Prospectus carefully before investing. A copy of the Prospectus may be obtained without charge by writing to the Trust’s Distributor, or by calling toll free at 1–855–700–7959 or visiting www.millimanfunds.com.
| 2. | PROXY VOTING POLICIES AND PROCEDURE |
The Trust’s Proxy Voting Policies and Procedures are available without charge, upon request, by calling 1–855– 700–7959 and on the SEC’s website at www.sec.gov. Information relating to how each Fund voted proxies relating to portfolio securities held during each year ended June 30 is also available on the SEC’S website at www.sec.gov.
| 3. | INFORMATION ABOUT PORTFOLIO SECURITIES |
Each Fund’s complete schedule of portfolio holdings for the first and third quarters is filed with the SEC on Part F of Form N-PORT. The Trust’s Part F of Form N-PORT is available without charge, upon request, by calling 1-855-700-7959, or on the SEC’s website at www.sec.gov. The Trust’s Part F of Form N-PORT may be reviewed and copied at the SEC’s Public Reference Room in Washington, DC. Information on the operation of the Public Reference Room may be obtained by calling 1-800-SEC-0330.
Milliman Variable Insurance Trust
Trustees and Officers (Unaudited)
December 31, 2022
Name, Address and Year of Birth | Position with the Trust | Length of Time Served | Principal Occupation(s) During Past 5 Years | Number of Portfolios in Fund Complex Overseen by Trustee or Officer | Other Directorships Held by Trustee or Officer in the Past Five Years |
Independent Trustees1 |
Eric Berg 71 South Wacker Drive, 31st Floor, Chicago, IL 60606 (1958) | Trustee | Since July 2021 | Owner of With You in Mind (independent analysis and research firm for insurance, asset management and wealth-management topics) since 2019; Chief Financial Officer of Midwest Holding Inc. (insurance and asset management company) since 2022; Chief Financial Officer of Aviva India from 2018 to 2019; Investment Banker at Macquarie Capital from 2016 to 2018. | 95 | None |
Nicholas Dalmaso 71 South Wacker Drive, 31st Floor, Chicago, IL 60606 (1965) | Lead Independent Trustee | Since July 2021 | General Counsel of EquityBee, Inc. since 2022; Founder/ CEO of Sound Capital Holdings, Sound Capital Distributors (a FINRA registered Broker/Dealer) and Sound Capital Solutions (an Investment Advisor) since 2020; General Counsel of M1 Holdings Inc. and M1 Finance LLC (FINRA registered Broker/Dealer) from 2014 to 2021, Chief Compliance Officer of M1 Finance LLC from 2014 to 2019. | 95 | Chair of Destra Capital Management Bank Investment Company Boards (4 portfolios) since 2010; Independent Director of Keno/Kozie Associates (IT Consulting) from 2016 to 2018. |
Daniel Ross Hayes 71 South Wacker Drive, 31st Floor, Chicago, IL 60606 (1957) | Trustee | Since July 2021 | Director, Treasurer and Investment Committee Chair of ShoreRivers, Inc. (non-profit clean water advocacy corporation) since 2017. | 95 | None |
Colleen McKenna-Tucker 71 South Wacker Drive, 31st Floor, Chicago, IL 60606 (1970) | Trustee | Since September 2021 | Executive Director of International Insurance Society (membership organization for the risk and insurance industry) since 2004. | 95 | None |
Milliman Variable Insurance Trust
Trustees and Officers (Unaudited)
December 31, 2022
Interested Trustee & Officer |
Adam Schenck2 71 South Wacker Drive, 31st Floor, Chicago, IL 60606 (1981) | Chair of the Board, President and Interested Trustee | Since November 2020 | Principal Managing Director – Head of Fund Services of Milliman Financial Risk Management LLC since 2005. | 95 | None |
Officers |
Arthur W. Jasion 71 South Wacker Drive, 31st Floor, Chicago, IL 60606 (1965) | Treasurer and Principal Financial Officer | Since July 2021 | Senior Principal Consultant and Fund Principal Financial Officer of Foreside Management Services, LLC since 2020; Partner, Ernst & Young LLP from 2012 to 2020. | N/A | N/A |
Roger Pries 71 South Wacker Drive, 31st Floor, Chicago, IL 60606 (1965) | Chief Compliance Officer and Anti–Money Laundering Officer | Since July 2021 | Fund Chief Compliance Officer of Foreside Fund Officer Services, LLC since 2019; Compliance Officer from 2016 to 2019 and Operational Risk Manager/Vice President from 2007 to 2016 at Citi Fund Services. | N/A | N/A |
Ehsan Sheikh 71 South Wacker Drive, 31st Floor, Chicago, IL 60606 (1987) | Secretary and Chief Legal Officer | Since July 2021 | Senior Counsel of Milliman Financial Risk Management LLC since 2017, Associate Counsel from 2014 to 2017. | N/A | N/A |
| 1 | The Trustees of the Trust who are not “interested persons”, as defined under section 2(a)(19) of the 1940 Act, of the Trust (the “Independent Trustees”) |
| 2 | Adam Schenck is an “interested person”, as defined by the 1940 Act, of the Trust because of his employment by Milliman. |
The Statement of Additional Information includes additional information about the Trustees and is available upon request, without charge, by calling 1–855–700–7959.
Milliman Variable Insurance Trust
Board Considerations Regarding Approval of Investment Management Agreements
December 31, 2022 (Unaudited)
The Board of Trustees (the “Board” or the “Trustees”) of the Milliman Variable Insurance Trust (the “Trust”), including the Trustees who are not “interested persons” (as that term is defined in the Investment Company Act of 1940, as amended (the “1940 Act”)) of the Trust (the “Independent Trustees”), voting separately, reviewed and unanimously approved the Investment Advisory Agreement (the “Investment Advisory Agreement”) between Milliman Financial Risk Management LLC (the “Adviser”) and the Trust, on behalf of the series of the Trust identified on Appendix A and Appendix B (each, a “Fund,” and collectively, the “Funds”) at meetings held on July 15, 2021 (the “July 2021 Meeting”) and August 9, 2022 (the “August 2022 Meeting”), respectively.
During the meetings, the Independent Trustees had met in executive session with counsel and had discussed the proposed Investment Advisory Agreement and the requirements under the 1940 Act that apply to the Board’s consideration and approval of the Investment Advisory Agreement. In considering the Investment Advisory Agreement, the Board, including the Independent Trustees, reviewed the Board materials and other information from counsel and from the Adviser, including: (i) a copy of the form of Investment Advisory Agreement; (ii) information describing the nature, quality and extent of the services proposed to be provided by the Adviser to the Funds; (iii) information concerning the financial condition, business, operations, portfolio management teams, and compliance program of the Adviser; (iv) information describing each Fund’s proposed investment advisory fee and operating expenses; (v) a copy of the current Form ADV for the Adviser; and (vi) a memorandum from Trust counsel regarding the responsibilities of the Trustees in considering investment advisory arrangements under the 1940 Act. The Board also considered presentations made by, and discussions held with, representatives of the Adviser. The Board also received information comparing the proposed advisory fees and expenses of each Fund to other investment companies being offered to insurance company separate accounts that also utilize options-based strategies to provide targeted outcomes.
During its review of this information, the Board focused on and analyzed the factors that the Board deemed relevant, including: (i) the nature, extent and quality of the services expected to be provided to each Fund by the Adviser; (ii) the Adviser’s personnel and operations; (iii) the Funds’ proposed expense levels; (iv) any “fall-out” benefits to the Adviser (i.e., the ancillary benefits realized by the Adviser from the Adviser’s relationship with the Trust); (v) the effect of asset growth on a Fund’s expenses; and (vi) possible conflicts of interest.
The Board, including the Independent Trustees, considered the following in respect of the Funds:
(a) The nature, extent and quality of services proposed to be provided to the Funds by the Adviser, including personnel and operations of the Adviser. The Board reviewed the services that the Adviser was proposed to provide to the Funds. The Board noted the responsibilities that the Adviser would have as each Fund’s investment adviser, including: the responsibility for the management and investment of the Fund’s portfolio; executing portfolio security and other asset trades; monitoring compliance with the Fund’s investment objective, policies and limitations; the responsibility for quarterly reporting to the Board; the oversight of general portfolio compliance with relevant law; and the implementation of Board directives as they relate to the Funds.
The Board reviewed the Adviser’s experience in managing other portfolios. Based on its consideration and review of the foregoing information, the Board determined that the Funds were likely to benefit from the nature, quality and extent of the services proposed to be provided by the Adviser.
(b) Comparison of services proposed to be provided and fees to be paid, and the cost of the services to be provided and profits to be realized by the Adviser from the relationship with the Funds; “fall-out” benefits. The Board compared both the services proposed to be provided to the Funds by the Adviser and the related fees to those of other investment advisers with respect to similar funds. In particular, the Board considered each Fund’s proposed advisory fee and projected expense ratio to other investment companies the Adviser considered to be similar to the Funds, even if not necessarily in the same peer group due to the unique strategies proposed to
Milliman Variable Insurance Trust
Board Considerations Regarding Approval of Investment Management Agreements
December 31, 2022 (Unaudited)
be implemented by the Adviser in managing the Funds. The Board noted that the Adviser proposed to enter into Expense Limitation Agreements whereby the Adviser would waive its advisory fees and/or reimburses expenses to keep each Fund’s expenses from exceeding certain levels. The Board also considered the additional fee waiver agreements, pursuant to which the Adviser would waive its advisory fee in an amount equal to the acquired fund fees and expenses incurred by each Fund.
The Board also noted at the July 2021 Meeting that because the Trust was proposed to commence operations the following year, they would not need to consider the anticipated costs and projected profitability of the Adviser in connection with its serving as investment adviser to the Funds included in Appendix A, including operational costs. At the August 2022 Meeting, the Board noted that because of the Expense Limitation Agreements and fee waiver agreements, the Adviser would likely pay for a portion of the operating expenses of each Fund included in Appendix B for a period of time and considered the resulting benefits that would accrue to those Funds.
After considering each Fund’s proposed fees, and in light of the nature, quality and extent of services proposed to be provided by the Adviser and the costs expected to be incurred by the Adviser in providing those services, the Board concluded that the level of fees proposed to be paid to the Adviser with respect to the Funds was fair and reasonable.
The Board considered that the Adviser may experience certain “fall-out” benefits based on the potential success of the Funds and/or the Trust, but that such benefits are not presently quantifiable. The Board noted that the Trust’s service providers are not affiliated with the Adviser, so that such services do not give rise to “fall-out” benefits for the Adviser.
(c) The extent to which economies of scale would be realized as the Funds grow, and whether fee levels would reflect such economies of scale. The Board discussed potential economies of scale. Because the Funds had not commenced operations and the eventual amount of Fund assets was uncertain, and, with respect to the Funds included in Appendix A that were discussed at the July 2021 Meeting, because the Trust was newly formed at that time, the Adviser was not able to provide the Board with specific information concerning the extent to which economies of scale would be realized as the Funds grow and whether fee levels would reflect such economies of scale, if any. The Board recognized the uncertainty in launching new investment products and estimating future asset levels.
(d) Investment performance of the Funds and the Adviser. Because the Funds were newly formed and had not commenced operations, the Board did not consider the investment performance of the Funds. The Board did consider, however, the performance of the Adviser and the portfolio managers available to it at the time of its meetings. For the July 2021 Meeting, this included the performance of the Adviser and portfolio managers in managing other discretionary investment management accounts and, for the August 2022 Meeting, this included the performance of the existing series of the Trust.
Conclusion. No single factor was determinative to the decision of the Board. Based on the foregoing and such other matters as were deemed relevant, the Board concluded that the proposed advisory fees and projected total expense ratios for the Funds were reasonable in relation to the services to be provided by the Adviser to the Funds, as well as the costs to be incurred and benefits to be gained by the Adviser in providing such services. The Board also found the proposed advisory fees of all Funds to be reasonable in comparison to the fees charged by advisers to other similar funds. With respect to the Funds included in Appendix B that were considered at the August 2022 Meeting, the Board also found the proposed advisory fees to be reasonable in comparison to the fees charged in managing other series of the Trust. As a result, the Board, including the Independent Trustees, concluded that the initial approval of the Investment Advisory Agreement was in the best interests of the Funds.
Milliman Variable Insurance Trust
Board Considerations Regarding Approval of Investment Management Agreements
December 31, 2022 (Unaudited)
Appendix A
Milliman 1-Year Buffered S&P 500 with Spread Outcome Fund - Jul
Milliman 1-Year Buffered S&P 500 with Spread Outcome Fund - Aug
Milliman 1-Year Floored S&P 500 with Par Up Outcome Fund - Jul
Milliman 1-Year Floored S&P 500 with Par Up Outcome Fund - Aug
Milliman 1-Year Buffered S&P 500 & Nasdaq with Stacker Cap Outcome Fund - Jul
Milliman 1-Year Buffered S&P 500 & Nasdaq with Stacker Cap Outcome Fund - Aug
Milliman 1-Year Buffered S&P 500 & Russell 2000 with Stacker Cap Outcome Fund - Jul
Milliman 1-Year Buffered S&P 500 & Russell 2000 with Stacker Cap Outcome Fund - Aug
Milliman 1-Year Buffered S&P 500 & MSCI EAFE with Stacker Cap Outcome Fund - Jul
Milliman 1-Year Buffered S&P 500 & MSCI EAFE with Stacker Cap Outcome Fund - Aug
Milliman Variable Insurance Trust
Board Considerations Regarding Approval of Investment Management Agreements
December 31, 2022 (Unaudited)
Appendix B
Milliman 1-Year Buffered S&P 500 with Spread Outcome Fund - Sep |
Milliman 1-Year Buffered S&P 500 with Spread Outcome Fund - Oct |
Milliman 1-Year Buffered S&P 500 with Spread Outcome Fund - Nov |
Milliman 1-Year Buffered S&P 500 with Spread Outcome Fund - Dec |
Milliman 1-Year Floored S&P 500 with Par Up Outcome Fund - Sep |
Milliman 1-Year Floored S&P 500 with Par Up Outcome Fund - Oct |
Milliman 1-Year Floored S&P 500 with Par Up Outcome Fund - Nov |
Milliman 1-Year Floored S&P 500 with Par Up Outcome Fund - Dec |
Milliman 1-Year Buffered S&P 500 & Nasdaq with Stacker Cap Outcome Fund - Sep |
Milliman 1-Year Buffered S&P 500 & Nasdaq with Stacker Cap Outcome Fund - Oct |
Milliman 1-Year Buffered S&P 500 & Nasdaq with Stacker Cap Outcome Fund - Nov |
Milliman 1-Year Buffered S&P 500 & Nasdaq with Stacker Cap Outcome Fund - Dec |
Milliman 1-Year Buffered S&P 500 & Russell 2000 with Stacker Cap Outcome Fund - Sep |
Milliman 1-Year Buffered S&P 500 & Russell 2000 with Stacker Cap Outcome Fund - Oct |
Milliman 1-Year Buffered S&P 500 & Russell 2000 with Stacker Cap Outcome Fund - Nov |
Milliman 1-Year Buffered S&P 500 & Russell 2000 with Stacker Cap Outcome Fund - Dec |
Milliman 1-Year Buffered S&P 500 & MSCI EAFE with Stacker Cap Outcome Fund - Sep |
Milliman 1-Year Buffered S&P 500 & MSCI EAFE with Stacker Cap Outcome Fund - Oct |
Milliman 1-Year Buffered S&P 500 & MSCI EAFE with Stacker Cap Outcome Fund - Nov |
Milliman 1-Year Buffered S&P 500 & MSCI EAFE with Stacker Cap Outcome Fund - Dec |
Milliman 6-Year Buffered S&P 500 with Par Up Outcome Fund - Oct (I) |
Milliman 6-Year Parred Down S&P 500 with Par Up Outcome Fund - Oct (I) |
Milliman 6-Month Buffered S&P 500 with Trigger Outcome Fund - Apr/Oct |
Milliman 6-Month Buffered S&P 500 with Trigger Outcome Fund - May/Nov |
Milliman 6-Month Buffered S&P 500 with Trigger Outcome Fund - Jun/Dec |
INVESTMENT ADVISOR
Milliman Financial Risk Management LLC
71 S. Wacker Drive, 31st Floor
Chicago, IL 60606
ADMINISTRATOR, FUND ACCOUNTANT & TRANSFER AGENT
U.S. Bancorp Fund Services, LLC
615 East Michigan Street
Milwaukee, WI 53202
DISTRIBUTOR
Foreside Fund Services, LLC
Three Canal Plaza
Portland, ME 04101
CUSTODIAN
U.S. Bank, N.A.
1555 North RiverCenter Drive, Suite 302
Milwaukee, WI 53212
LEGAL COUNSEL
Stradley Ronon Stevens & Young LLP
191 North Wacker Drive, Suite 1601
Chicago, IL 60606
and
2005 Market Street, Suite 2600
Philadelphia, PA 19103
INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM
Cohen & Company, Ltd.
1350 Euclid Avenue, Suite 800
Cleveland, Ohio 44115
The Registrant has adopted a code of ethics that applies to the Registrant’s principal executive officer and principal financial officer. The Registrant has not made any amendments to its code of ethics during the period covered by this report. The Registrant has not granted any waivers from any provisions of the code of ethics during the period covered by this report.
A copy of the Registrant’s Code of Ethics is filed herewith.
The Registrant’s board of trustees has determined that there is at least one audit committee financial expert serving on its audit committee. Eric Berg is the “audit committee financial expert” and is considered to be “independent” as each term is defined in Item 3 of Form N‑CSR.
The registrant has engaged its principal accountant to perform audit services, audit-related services, tax services and other services during the past two fiscal years. “Audit services” refer to performing an audit of the registrant's annual financial statements or services that are normally provided by the accountant in connection with statutory and regulatory filings or engagements for those fiscal years. “Tax services” refer to professional services rendered by the principal accountant for tax compliance, tax advice, and tax planning. The following table details the aggregate fees billed or expected to be billed for each of the last two fiscal years for audit fees, audit-related fees, tax fees and other fees by the principal accountant.
(h) Not applicable.
(i) Not applicable.
(j) Not applicable.
Not applicable.
(a) Schedule of Investments is included as part of the report to shareholders filed under Item 1 of this Form.
(b) Not applicable.
Not applicable to open-end investment companies.
Not applicable to open-end investment companies.
Not applicable to open-end investment companies.
There have been no material changes to the procedures by which the shareholders may recommend nominees to the registrant’s board of trustees.
Not applicable to open-end investment companies.
Pursuant to the requirements of the Securities Exchange Act of 1934 and the Investment Company Act of 1940, the Registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.
Pursuant to the requirements of the Securities Exchange Act of 1934 and the Investment Company Act of 1940, this report has been signed below by the following persons on behalf of the Registrant and in the capacities and on the dates indicated.
Arthur W. Jasion, Treasurer and Principal Financial Officer