XML 33 R8.htm IDEA: XBRL DOCUMENT v3.20.1
Statements of Changes in Shareholders' Equity - USD ($)
U.S. Equity Cumulative Dividends Fund-Series 2027
U.S. Equity Ex-Dividends Fund-Series 2027
Operations:    
Net Investment Income [1] $ 35,158 $ 35,457
Net Realized Gain (Loss) on Investments and Futures Contracts [1] (2,910) (412,024)
Net Change in Unrealized Appreciation (Depreciation) on Investments and Futures Contracts [1] (555,620) (272,718)
Net Increase (Decrease) in Net Assets Resulting from Operations [1] (523,372) (649,285)
Distributions to Shareholders:    
Distributions [1] (395,000)  
Total Dividends and Distributions [1] (395,000)  
Capital Share Transactions:    
Issued [1] 5,444,232 13,144,112
Redeemed [1]
Net Increase (Decrease) in Net assets Resulting from Capital Share Transactions [1] 5,444,232 13,144,112
Total Increase (Decrease) in Net Assets [1] 4,525,860 12,494,827
Beginning of period at Jan. 16, 2018 [1] 1,000 1,000
End of period at Dec. 31, 2018 [1] 4,526,860 12,495,827
Capital Share Transactions:    
Beginning of Period [1]
Issued [1] 400,000 250,000
Redeemed [1]  
Shares Outstanding from Capital Share Transactions [1] 400,000 250,000
Net Investment Income 159,076 273,300
Net Realized Gain (Loss) on Investments and Futures Contracts 104,672 4,569,014
Net Change in Unrealized Appreciation (Depreciation) on Investments and Futures Contracts 1,145,557 634,315
Net Increase (Decrease) in Net Assets Resulting from Operations 1,409,305 5,476,629
Distributions (1,796,625)  
Total Dividends and Distributions (1,796,625)  
Issued 21,346,523 8,969,346
Redeemed (1,195,534)
Net Increase (Decrease) in Net assets Resulting from Capital Share Transactions 20,150,989 8,969,346
Total Increase (Decrease) in Net Assets 19,763,669 14,445,975
End of period at Dec. 31, 2019 24,290,529 26,941,802
Capital Share Transactions:    
Beginning of Period 400,000 250,000
Issued 1,750,000 150,000
Redeemed (100,000)  
Shares Outstanding from Capital Share Transactions $ 2,050,000 $ 400,000
[1] The Fund's commencement of operations was January 17, 2018