XML 18 R7.htm IDEA: XBRL DOCUMENT v3.20.2
Statements of Operations (Unaudited) - USD ($)
3 Months Ended 6 Months Ended
Jun. 30, 2020
Jun. 30, 2019
[1]
Jun. 30, 2020
Jun. 30, 2019
[1]
U.S. Equity Cumulative Dividends Fund-Series 2027        
Investment Income        
Interest Income $ 33,596 $ 32,187 $ 132,182 $ 58,361
Expenses        
Advisory Fees 40,441 9,870 90,361 15,473
Administration Fees 9,247 27,740
Professional Fees 2,157 13,870
Custody Fees 285 499
Tax Preparation Fees 12,372 36,290
Other Expenses 6,603 18,814
Total Expenses 40,441 40,534 90,361 112,686
Less Waivers/Reimbursement of:        
Voluntary Waivers (30,573) (97,121)
Net Expenses 40,441 9,961 90,361 15,565
Net Investment Income (Loss) (6,845) 22,226 41,821 42,796
Net Realized and Unrealized Gain (Loss) from Investment Activities        
Net Realized Gain (Loss) on Investments 536,833 19,484 1,179,977 23,297
Net Realized Gain (Loss) on Futures Contracts (72,850)
Net Change in Unrealized Appreciation (Depreciation) on Investments (458,972) 47,290 51,607 92,262
Net Change in Unrealized Appreciation (Depreciation) on Futures Contracts 2,854,625 (7,068) (5,030,187) 403,856
Net Realized and Unrealized Gain (Loss) on Investments 2,932,486 59,706 (3,798,603) 446,565
Net Increase (Decrease) in Net Assets Resulting from Operations 2,925,641 81,932 (3,756,782) 489,361
U.S. Equity Ex-Dividend Fund-Series 2027        
Investment Income        
Interest Income 15,072 93,227 104,549 172,715
Expenses        
Advisory Fees 36,264 17,366 73,328 27,117
Administration Fees 9,247 27,740
Professional Fees 2,154 13,870
Custody Fees 217 484
Tax Preparation Fees 12,369 36,287
Other Expenses 8,443 24,334
Total Expenses 36,264 49,796 73,328 129,832
Less Waivers/Reimbursement of:        
Voluntary Waivers (16,169) (51,310)
Net Expenses 36,264 33,627 73,328 78,522
Net Investment Income (Loss) (21,192) 59,600 31,221 94,193
Net Realized and Unrealized Gain (Loss) from Investment Activities        
Net Realized Gain (Loss) on Investments (41) 7,759 49,941 7,389
Net Realized Gain (Loss) on Futures Contracts 3,447,084 642,959 (1,126,264) 1,759,971
Net Change in Unrealized Appreciation (Depreciation) on Investments (13,208) 1,872 (260) 5,400
Net Change in Unrealized Appreciation (Depreciation) on Futures Contracts 1,307,500 49,534 924,432 758,284
Net Realized and Unrealized Gain (Loss) on Investments 4,741,335 702,124 (152,151) 2,531,044
Net Increase (Decrease) in Net Assets Resulting from Operations $ 4,720,143 $ 761,724 $ (120,930) $ 2,625,237
[1] Effective May 15, 2019, the Fund adopted a unitary fee structure (See Note 4)