XML 46 R7.htm IDEA: XBRL DOCUMENT v3.20.1
Statements of Operations - USD ($)
12 Months Ended
Dec. 31, 2019
Dec. 31, 2018
[2]
U.S. Equity Cumulative Dividends Fund-Series 2027    
Investment Income    
Interest Income $ 280,311 [1] $ 105,656
Expenses    
Advisory Fees 121,142 [1] 23,444
Administration Fees 27,740 [1] 67,602
Professional Fees 22,642 [1] 47,500
Custody Fees 2,586 [1] 1,103
Tax Preparation Fees 39,266 [1] 97,000
Other Expenses 4,980 [1] 55,150
Total Expenses 218,356 [1] 291,799
Less Waivers/Reimbursement of:    
Voluntary Waivers (97,121) [1] (221,301)
Net Expenses 121,235 [1] 70,498
Net Investment Income 159,076 [1] 35,158
Net Realized and Unrealized Gain (Loss) from Investment Activities    
Net Realized Gain (Loss) on Investments 151,039 [1] (8,980)
Net Realized Gain (Loss) on Futures Contracts (46,367) [1] 6,070
Net Change in Unrealized Appreciation (Depreciation) on Investments 61,815 [1] 41,293
Net Change in Unrealized Appreciation (Depreciation) on Futures Contracts 1,083,742 [1] (596,913)
Net Realized and Unrealized Gain (Loss) on Investments 1,250,229 [1] (558,530)
Net Increase (Decrease) in Net Assets Resulting from Operations 1,409,305 (523,372)
U.S. Equity Ex-Dividend Fund-Series 2027    
Investment Income    
Interest Income 424,959 [1] 226,829
Expenses    
Advisory Fees 100,254 [1] 35,024
Administration Fees 27,740 [1] 67,603
Professional Fees 21,259 [1] 47,502
Custody Fees 2,211 [1] 1,209
Tax Preparation Fees 39,248 [1] 97,000
Other Expenses 12,257 [1] 70,490
Total Expenses 202,969 [1] 318,828
Less Waivers/Reimbursement of:    
Voluntary Waivers (51,310) [1] (127,456)
Net Expenses 151,659 [1] 191,372
Net Investment Income 273,300 [1] 35,457
Net Realized and Unrealized Gain (Loss) from Investment Activities    
Net Realized Gain (Loss) on Investments 9,999 [1] (235)
Net Realized Gain (Loss) on Futures Contracts 4,559,015 [1] (411,789)
Net Change in Unrealized Appreciation (Depreciation) on Investments 1,736 [1] (1,092)
Net Change in Unrealized Appreciation (Depreciation) on Futures Contracts 632,579 [1] (271,626)
Net Realized and Unrealized Gain (Loss) on Investments 5,203,329 [1] (684,742)
Net Increase (Decrease) in Net Assets Resulting from Operations $ 5,476,629 $ (649,285)
[1] Effective May 15, 2019, the the Fund adopted a unitary fee structure (See Note 4)
[2] The Fund's commencement of operations was January 17, 2018