These terms and conditions govern your use of the website alphaminr.com and its related services.
These Terms and Conditions (“Terms”) are a binding contract between you and Alphaminr, (“Alphaminr”, “we”, “us” and “service”). You must agree to and accept the Terms. These Terms include the provisions in this document as well as those in the Privacy Policy. These terms may be modified at any time.
Your subscription will be on a month to month basis and automatically renew every month. You may terminate your subscription at any time through your account.
We will provide you with advance notice of any change in fees.
You represent that you are of legal age to form a binding contract. You are responsible for any
activity associated with your account. The account can be logged in at only one computer at a
time.
The Services are intended for your own individual use. You shall only use the Services in a
manner that complies with all laws. You may not use any automated software, spider or system to
scrape data from Alphaminr.
Alphaminr is not a financial advisor and does not provide financial advice of any kind. The service is provided “As is”. The materials and information accessible through the Service are solely for informational purposes. While we strive to provide good information and data, we make no guarantee or warranty as to its accuracy.
TO THE EXTENT PERMITTED BY APPLICABLE LAW, UNDER NO CIRCUMSTANCES SHALL ALPHAMINR BE LIABLE TO YOU FOR DAMAGES OF ANY KIND, INCLUDING DAMAGES FOR INVESTMENT LOSSES, LOSS OF DATA, OR ACCURACY OF DATA, OR FOR ANY AMOUNT, IN THE AGGREGATE, IN EXCESS OF THE GREATER OF (1) FIFTY DOLLARS OR (2) THE AMOUNTS PAID BY YOU TO ALPHAMINR IN THE SIX MONTH PERIOD PRECEDING THIS APPLICABLE CLAIM. SOME STATES DO NOT ALLOW THE EXCLUSION OR LIMITATION OF INCIDENTAL OR CONSEQUENTIAL OR CERTAIN OTHER DAMAGES, SO THE ABOVE LIMITATION AND EXCLUSIONS MAY NOT APPLY TO YOU.
If any provision of these Terms is found to be invalid under any applicable law, such provision shall not affect the validity or enforceability of the remaining provisions herein.
This privacy policy describes how we (“Alphaminr”) collect, use, share and protect your personal information when we provide our service (“Service”). This Privacy Policy explains how information is collected about you either directly or indirectly. By using our service, you acknowledge the terms of this Privacy Notice. If you do not agree to the terms of this Privacy Policy, please do not use our Service. You should contact us if you have questions about it. We may modify this Privacy Policy periodically.
When you register for our Service, we collect information from you such as your name, email address and credit card information.
Like many other websites we use “cookies”, which are small text files that are stored on your computer or other device that record your preferences and actions, including how you use the website. You can set your browser or device to refuse all cookies or to alert you when a cookie is being sent. If you delete your cookies, if you opt-out from cookies, some Services may not function properly. We collect information when you use our Service. This includes which pages you visit.
We use Google Analytics and we use Stripe for payment processing. We will not share the information we collect with third parties for promotional purposes. We may share personal information with law enforcement as required or permitted by law.
|
x
|
Quarterly report pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934 for the quarterly period ended September 30, 2011.
|
|
¨
|
Transition report pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934 for the transition period from to .
|
|
Delaware
|
61-1604335
|
|
|
(State or other jurisdiction of
|
(I.R.S. Employer
|
|
|
incorporation or organization)
|
Identification No.)
|
|
Large accelerated filer
¨
|
Accelerated filer
¨
|
|
|
Non-accelerated filer
¨
|
Smaller reporting company
x
|
|
|
(Do not check if a smaller reporting company)
|
|
Page
|
||
|
Part I. FINANCIAL INFORMATION
|
||
|
Item 1. Financial Statements.
|
3
|
|
|
Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations.
|
94
|
|
|
Item 3. Quantitative and Qualitative Disclosures About Market Risk.
|
109
|
|
|
Item 4. Controls and Procedures.
|
109
|
|
|
Part II. OTHER INFORMATION
|
||
|
Item 1. Legal Proceedings.
|
109
|
|
|
Item 1A. Risk Factors.
|
109
|
|
|
Item 2. Unregistered Sales of Equity Securities and Use of Proceeds.
|
109
|
|
|
Item 3. Defaults Upon Senior Securities.
|
111
|
|
|
Item 4. Reserved.
|
111
|
|
|
Item 5. Other Information.
|
111
|
|
|
Item 6. Exhibits.
|
|
111
|
|
Documents
|
Page
|
|
|
TEUCRIUM COMMODITY TRUST
|
5
|
|
|
Statements of Assets and Liabilities at September 30, 2011 (Unaudited) and December 31, 2010
|
5
|
|
|
Schedule of Investments (Unaudited) at September 30, 2011
|
6
|
|
|
Statements of Operations (Unaudited) for the three and nine months ended September 30, 2011, for the three months ended September 30, 2010 and from commencement of operations (June 9, 2010) through September 30, 2010
|
7
|
|
|
Statement of Changes in Net Assets (Unaudited) for the nine months ended September 30, 2011 and from commencement of operations (June 9, 2010) through September 30, 2010
|
8
|
|
|
Statement of Cash Flows (Unaudited) for the nine months ended September 30, 2011 and from commencement of operations (June 9, 2010) through September 30, 2010
|
9
|
|
|
Notes to Financial Statements
|
10
|
|
|
TEUCRIUM CORN FUND
|
18
|
|
|
Statements of Assets and Liabilities at September 30, 2011 (Unaudited) and December 31, 2010
|
18
|
|
|
Schedule of Investments (Unaudited) at September 30, 2011
|
19
|
|
|
Statements of Operations (Unaudited) ) for the three and nine months ended September 30, 2011, for the three months ended September 30, 2010 and from commencement of operations (June 9, 2010) through September 30, 2010
|
20
|
|
|
Statement of Changes in Net Assets (Unaudited) for the nine months ended September 30, 2011 and from commencement of operations (June 9, 2010) through September 30, 2010
|
21
|
|
|
Statement of Cash Flows (Unaudited) for the nine months ended September 30, 2011 and from commencement of operations (June 9, 2010) through September 30, 2010
|
22
|
|
|
Notes to Financial Statements
|
23
|
|
|
TEUCRIUM NATURAL GAS FUND
|
31
|
|
|
Statements of Assets and Liabilities at September 30, 2011 (Unaudited) and December 31, 2010
|
31
|
|
|
Schedule of Investments (Unaudited) at September 30, 2011
|
32
|
|
|
Statements of Operations (Unaudited) for the three months ending September 30, 2011 and from commencement of operations (February 1, 2011) through September 30, 2011
|
33
|
|
|
Statement of Changes in Net Assets (Unaudited) from commencement of operations (February 1, 2011) through September 30, 2011
|
34
|
|
|
Statement of Cash Flows (Unaudited) from commencement of operations (February 1, 2011) through September 30, 2011
|
35
|
|
|
Notes to Financial Statements
|
36
|
|
TEUCRIUM WTI CRUDE OIL FUND
|
43
|
|
|
Statements of Assets and Liabilities at September 30, 2011 (Unaudited) and December 31, 2010
|
43
|
|
|
Schedule of Investments (Unaudited) at September 30, 2011
|
44
|
|
|
Statements of Operations (Unaudited) for the three months ending September 30, 2011 and from commencement of operations (February 23, 2011) through September 30, 2011
|
45
|
|
|
Statement of Changes in Net Assets (Unaudited) from commencement of operations (February 23, 2011) through September 30, 2011
|
46
|
|
|
Statement of Cash Flows (Unaudited) from commencement of operations (February 23, 2011) through September 30, 2011
|
47
|
|
|
Notes to Financial Statements
|
48
|
|
|
TEUCRIUM SOYBEAN FUND
|
55
|
|
|
Statements of Assets and Liabilities at September 30, 2011 (Unaudited) and December 31, 2010
|
55
|
|
|
Schedule of Investments (Unaudited) at September 30, 2011
|
56
|
|
|
Statements of Operations (Unaudited) from commencement of operations (September 19, 2011) through September 30, 2011
|
57
|
|
|
Statement of Changes in Net Assets (Unaudited) from commencement of operations (September 19, 2011) through September 30, 2011
|
58
|
|
|
Statement of Cash Flows (Unaudited) from commencement of operations (September 19, 2011) through September 30, 2011
|
59
|
|
|
Notes to Financial Statements
|
60
|
|
|
TEUCRIUM SUGAR FUND
|
67
|
|
|
Statements of Assets and Liabilities at September 30, 2011 (Unaudited) and December 31, 2010
|
67
|
|
|
Schedule of Investments (Unaudited) at September 30, 2011
|
68
|
|
|
Statements of Operations (Unaudited) from commencement of operations (September 19, 2011) through September 30, 2011
|
69
|
|
|
Statement of Changes in Net Assets (Unaudited) from commencement of operations (September 19, 2011) through September 30, 2011
|
70
|
|
|
Statement of Cash Flows (Unaudited) from commencement of operations (September 19, 2011) through September 30, 2011
|
71
|
|
|
Notes to Financial Statements
|
72
|
|
|
TEUCRIUM WHEAT FUND
|
79
|
|
|
Statements of Assets and Liabilities at September 30, 2011 (Unaudited) and December 31, 2010
|
79
|
|
|
Schedule of Investments (Unaudited) at September 30, 2011
|
80
|
|
|
Statements of Operations (Unaudited) from commencement of operations (September 19, 2011) through September 30, 2011
|
81
|
|
|
Statement of Changes in Net Assets (Unaudited) from commencement of operations (September 19, 2011) through September 30, 2011
|
82
|
|
|
Statement of Cash Flows (Unaudited) from commencement of operations (September 19, 2011) through September 30, 2011
|
83
|
|
|
Notes to Financial Statements
|
84
|
|
|
TEUCRIUM AGRICULTURAL FUND
|
90
|
|
|
Statement of Assets and Liabilities at September 30, 2011 (Unaudited)
|
90
|
|
|
Notes to Statement of Assets and Liabilities
|
91
|
|
|
September
30,
2011
|
December 31, 2010
|
||||||
|
(Unaudited)
|
||||||||
|
Assets
|
||||||||
|
Equity in BNY Mellon trading accounts:
|
||||||||
|
Cash and cash equivalents
|
$
|
113,964,717
|
$
|
39,311,038
|
||||
|
Commodity futures contracts
|
-
|
5,178,219
|
||||||
|
Collateral, due from broker
|
18,776,599
|
-
|
||||||
|
Interest receivable
|
830
|
5,246
|
||||||
|
Other assets
|
625,224
|
12,526
|
||||||
|
Total assets
|
133,367,370
|
44,507,029
|
||||||
|
Liabilities
|
||||||||
|
Commodity futures contracts
|
15,318,753
|
-
|
||||||
|
Collateral, due to broker
|
-
|
1,496,045
|
||||||
|
Management fee payable to Sponsor
|
102,457
|
34,328
|
||||||
|
Other liabilities
|
194,295
|
12,217
|
||||||
|
Total liabilities
|
15,615,505
|
1,542,590
|
||||||
|
Net assets
|
$
|
117,751,865
|
$
|
42,964,439
|
||||
|
Fair
|
Percentage of
|
Notional
|
||||||||||
|
Description: Assets
|
Value
|
Net Assets
|
Amount
|
|||||||||
|
Cash equivalents
|
||||||||||||
|
United States Treasury obligations
|
||||||||||||
|
U.S. Treasury bills, 0.015%, due October 20, 2011
|
$
|
9,999,940
|
8.49
|
%
|
$
|
10,000,000
|
||||||
|
U.S. Treasury bills, 0.001%, due November 17, 2011
|
9,999,870
|
8.49
|
10,000,000
|
|||||||||
|
Total U.S. Treasury obligations
|
19,999,810
|
16.98
|
||||||||||
|
Money market funds
|
||||||||||||
|
Dreyfus Cash Management Plus
|
93,964,807
|
79.80
|
||||||||||
|
Total cash equivalents
|
$
|
113,964,617
|
96.78
|
%
|
||||||||
|
Fair
|
Percentage of
|
Notional
|
||||||||||
|
Description: Liabilities
|
Value
|
Net Assets
|
Amount
|
|||||||||
|
Commodity futures contracts
|
||||||||||||
|
United States corn futures contracts
|
||||||||||||
|
CBOT corn futures (1,186 contracts, settlement date March 14, 2012)
|
$ | 5,542,419 | 4.71 | % | $ | 35,920,975 | ||||||
|
CBOT corn futures (1,005 contracts, settlement date May 14, 2012)
|
6,580,458 | 5.59 | 30,828,375 | |||||||||
|
CBOT corn futures (1,328 contracts, settlement date December 14, 2012)
|
1,295,724 | 1.10 | 37,565,800 | |||||||||
|
United States natural gas futures contracts
|
||||||||||||
|
NYMEX natural gas futures (11 contracts, settlement date February 27, 2012)
|
97,504 | 0.08 | 452,100 | |||||||||
|
NYMEX natural gas futures (11 contracts, settlement date March 28, 2012)
|
49,634 | 0.04 | 450,670 | |||||||||
|
NYMEX natural gas futures (11 contracts, settlement date September 26, 2012)
|
15,303 | 0.01 | 470,470 | |||||||||
|
NYMEX natural gas futures (10 contracts, settlement date October 29, 2012)
|
6,729 | 0.00 | 443,800 | |||||||||
|
United States WTI crude oil futures contracts
|
||||||||||||
|
WTI crude oil futures (21 contracts, settlement date November 18, 2011)
|
385,237 | 0.33 | 1,665,930 | |||||||||
|
WTI crude oil futures (18 contracts, settlement date May 22, 2012)
|
421,543 | 0.36 | 1,450,080 | |||||||||
|
WTI crude oil futures (20 contracts, settlement date November 16, 2012)
|
313,465 | 0.27 | 1,644,800 | |||||||||
|
United States soybean futures contracts
|
||||||||||||
|
CBOT soybean futures (13 contracts, settlement date January 13, 2012)
|
115,427 | 0.10 | 773,175 | |||||||||
|
CBOT soybean futures (11 contracts, settlement date March 14, 2012)
|
97,394 | 0.08 | 659,038 | |||||||||
|
CBOT soybean futures (13 contracts, settlement date November 14, 2012)
|
95,927 | 0.08 | 776,425 | |||||||||
|
United States sugar futures contracts
|
||||||||||||
|
ICE sugar futures (31 contracts, settlement date April 30, 2012)
|
25,044 | 0.02 | 854,112 | |||||||||
|
ICE sugar futures (27 contracts, settlement date June 29, 2012)
|
108 | 0.00 | 720,014 | |||||||||
|
ICE sugar futures (32 contracts, settlement date February 28, 2013)
|
21,598 | 0.02 | 833,997 | |||||||||
|
United States wheat futures contracts
|
||||||||||||
|
CBOT wheat futures (24 contracts, settlement date March 14, 2012)
|
96,396 | 0.08 | 775,800 | |||||||||
|
CBOT wheat futures (20 contracts, settlement date May 14, 2012)
|
79,830 | 0.07 | 668,500 | |||||||||
|
CBOT wheat futures (22 contracts, settlement date December 14, 2012)
|
79,013 | 0.07 | 787,875 | |||||||||
|
Total commodity futures contracts
|
$ | 15,318,753 | 13.01 | % | $ | 117,741,936 | ||||||
|
From the commencement
|
||||||||||||||||
|
Three months ended
|
Three months ended
|
Nine months ended
|
of operations (June 9, 2010)
|
|||||||||||||
|
September 30, 2011
|
September 30, 2010
|
September 30, 2011
|
through September 30, 2010
|
|||||||||||||
|
Income
|
||||||||||||||||
|
Realized and unrealized gain (loss) on trading of commodity futures contracts:
|
||||||||||||||||
|
Realized gain on commodity futures contracts
|
$ | 9,853,860 | $ | 1,289,305 | $ | 15,385,612 | $ | 1,290,285 | ||||||||
|
Net change in unrealized appreciation or depreciation on commodity futures contracts
|
(10,012,182 | ) | 810,334 | (20,496,972 | ) | 1,014,829 | ||||||||||
|
Interest income
|
8,947 | 5,796 | 50,185 | 6,405 | ||||||||||||
|
Total (loss) income
|
(149,375 | ) | 2,105,435 | (5,061,175 | ) | 2,311,519 | ||||||||||
|
Expenses
|
||||||||||||||||
|
Management fees
|
328,413 | 22,239 | 788,567 | 25,323 | ||||||||||||
|
Professional fees
|
144,878 | 44,121 | 437,746 | 52,131 | ||||||||||||
|
Distribution and marketing fees
|
187,910 | 23,019 | 484,014 | 29,249 | ||||||||||||
|
Custodian fees and expenses
|
76,886 | 32,564 | 239,354 | 40,351 | ||||||||||||
|
Brokerage commissions
|
29,212 | - | 60,399 | - | ||||||||||||
|
Other expenses
|
47,256 | 14,158 | 144,655 | 17,600 | ||||||||||||
|
Total expenses
|
814,555 | 136,101 | 2,154,735 | 164,654 | ||||||||||||
|
Net (loss) income
|
$ | (963,930 | ) | $ | 1,969,334 | $ | (7,215,910 | ) | $ | 2,146,865 | ||||||
|
From the commencement
|
||||||||
|
Nine months ended
|
of operations (June 9, 2010)
|
|||||||
|
September 30, 2011
|
through September 30, 2010
|
|||||||
|
Operations
|
||||||||
|
Net (loss) income
|
$
|
(7,215,910
|
)
|
$
|
2,146,865
|
|||
|
Capital transactions
|
||||||||
|
Issuance of shares
|
111,123,203
|
19,462,153
|
||||||
|
Redemption of shares
|
(29,119,867
|
)
|
(5,364,242
|
)
|
||||
|
Cash proceeds for future series
|
-
|
500
|
||||||
|
Total capital transactions
|
82,003,336
|
14,098,411
|
||||||
|
Net change in net assets
|
74,787,426
|
16,245,276
|
||||||
|
Net assets, beginning of period
|
42,964,439
|
100
|
||||||
|
Net assets, end of period
|
$
|
117,751,865
|
$
|
16,245,376
|
||||
|
From the commencement
|
||||||||
|
Nine months ended
|
of operations (June 9, 2010)
|
|||||||
|
September 30, 2011
|
through September 30, 2010
|
|||||||
|
Cash flows from operating activities:
|
||||||||
|
Net (loss) income
|
$
|
(7,215,910
|
)
|
$
|
2,146,865
|
|||
|
Adjustments to reconcile net (loss) income to net cash (used in) provided by operating activities:
|
||||||||
|
Net change in unrealized appreciation or depreciation on commodity futures contracts
|
20,496,972
|
(1,014,829
|
)
|
|||||
|
Changes in operating assets and liabilities:
|
||||||||
|
Collateral, due from broker
|
(18,776,599
|
)
|
-
|
|||||
|
Interest receivable
|
4,416
|
(2,480
|
)
|
|||||
|
Other assets
|
(612,698
|
)
|
(13,521
|
)
|
||||
|
Collateral, due to broker
|
(1,496,045
|
)
|
380,886
|
|||||
|
Management fee payable to Sponsor
|
68,129
|
10,674
|
||||||
|
Other liabilities
|
182,078
|
64,969
|
||||||
|
Net cash (used in) provided by operating activities
|
(7,349,657
|
)
|
1,572,564
|
|
||||
|
Cash flows from financing activities:
|
||||||||
|
Proceeds from sale of shares
|
111,123,203
|
19,462,153
|
||||||
|
Redemption of shares
|
(29,119,867
|
)
|
(5,364,242)
|
|||||
|
Proceeds from sale of shares of future Trust series
|
-
|
500
|
||||||
|
Net cash provided by financing activities
|
82,003,336
|
14,098,411
|
||||||
|
Net change in cash and cash equivalents
|
74,653,679
|
15,670,975
|
||||||
|
Cash and cash equivalents, beginning of period
|
39,311,038
|
100
|
||||||
|
Cash and cash equivalents, end of period
|
$
|
113,964,717
|
$
|
15,671,075
|
||||
|
Balance
|
||||||||||||||||
|
as of
|
||||||||||||||||
|
September 30,
|
||||||||||||||||
|
Level 1
|
Level 2
|
Level 3
|
2011
|
|||||||||||||
|
Assets:
|
||||||||||||||||
|
Cash equivalents
|
$
|
113,964,617
|
$
|
-
|
$
|
-
|
$
|
113,964,617
|
||||||||
|
Balance
|
||||||||||||||||
|
as of
|
||||||||||||||||
|
September 30,
|
||||||||||||||||
|
Level 1
|
Level 2
|
Level 3
|
2011
|
|||||||||||||
|
Liabilities:
|
||||||||||||||||
|
Commodity futures contracts
|
||||||||||||||||
|
Corn futures contracts
|
$
|
13,418,601
|
$
|
-
|
$
|
-
|
$
|
13,418,601
|
||||||||
|
Natural gas futures contracts
|
169,170
|
-
|
-
|
169,170
|
||||||||||||
|
WTI crude oil futures contracts
|
1,120,245
|
-
|
-
|
1,120,245
|
||||||||||||
|
Soybean futures contracts
|
308,748
|
-
|
-
|
308,748
|
||||||||||||
|
Sugar futures contracts
|
46,750
|
-
|
-
|
46,750
|
||||||||||||
|
Wheat futures contracts
|
255,239
|
-
|
-
|
255,239
|
||||||||||||
|
Total commodity futures contracts
|
$
|
15,318,753
|
$
|
-
|
$
|
-
|
$
|
15,318,753
|
||||||||
|
|
Balance
|
|||||||||||||||
|
|
as of
|
|||||||||||||||
|
|
December 31,
|
|||||||||||||||
|
|
Level 1
|
Level 2
|
Level 3
|
2010
|
||||||||||||
|
Assets:
|
||||||||||||||||
|
Cash equivalents
|
$
|
39,310,538
|
$
|
-
|
$
|
-
|
$
|
39,310,538
|
||||||||
|
Corn futures contracts
|
5,178,219
|
-
|
-
|
5,178,219
|
||||||||||||
|
Total
|
$
|
44,488,757
|
$
|
-
|
$
|
-
|
$
|
44,488,757
|
||||||||
|
Transfers
|
Transfers
|
Transfers
|
Transfers
|
Transfers
|
Transfers
|
|||||||||||||||||||
|
into
|
out of
|
into
|
out of
|
into
|
out of
|
|||||||||||||||||||
|
Level 1
|
Level 1
|
Level 2
|
Level 2
|
Level 3
|
Level 3
|
|||||||||||||||||||
|
Assets (at fair value)
|
||||||||||||||||||||||||
|
Derivative contracts
|
||||||||||||||||||||||||
|
Corn future contracts
|
$
|
9,140,288
|
$
|
9,140,288
|
$
|
9,140,288
|
$
|
9,140,288
|
$
|
-
|
$
|
-
|
||||||||||||
|
Transfers
|
Transfers
|
Transfers
|
Transfers
|
Transfers
|
Transfers
|
|||||||||||||||||||
|
into
|
out of
|
into
|
out of
|
into
|
out of
|
|||||||||||||||||||
|
Level 1
|
Level 1
|
Level 2
|
Level 2
|
Level 3
|
Level 3
|
|||||||||||||||||||
|
Liabilities (at fair value)
|
||||||||||||||||||||||||
|
Derivative contracts
|
||||||||||||||||||||||||
|
Corn future contracts
|
$
|
5,938,713
|
$
|
5,938,713
|
$
|
5,938,713
|
$
|
5,938,713
|
$
|
-
|
$
|
-
|
||||||||||||
|
Primary underlying risk
|
Asset derivatives
|
Liability derivatives
|
||||||
|
Commodity price
|
||||||||
|
Corn futures contracts
|
$
|
-
|
$
|
(13,418,601
|
)
|
|||
|
Natural gas futures contracts
|
-
|
(169,170
|
)
|
|||||
|
WTI crude oil futures contracts
|
-
|
(1,120,245
|
)
|
|||||
|
Soybean futures contracts
|
-
|
(308,748
|
)
|
|||||
|
Sugar futures contracts
|
-
|
(46,750
|
)
|
|||||
|
Wheat futures contracts
|
-
|
(255,239
|
)
|
|||||
|
Total
|
$
|
-
|
$
|
(15,318,753
|
)
|
|||
|
Primary underlying risk
|
Asset derivatives
|
|||
|
Commodity price
|
||||
|
Corn futures contracts
|
$
|
5,178,219
|
||
|
Realized gain (loss) on
|
Net change in unrealized loss
|
|||||||
|
Primary underlying risk
|
derivative instruments
|
on derivative instruments
|
||||||
|
Commodity price
|
||||||||
|
Corn futures contracts
|
$
|
10,147,450
|
$
|
(8,334,377
|
)
|
|||
|
Natural gas futures contracts
|
(213,080
|
)
|
(112,162
|
)
|
||||
|
WTI crude oil futures contracts
|
(45,320)
|
(954,906
|
)
|
|||||
|
Soybean futures contracts
|
148
|
(308,748
|
)
|
|||||
|
Sugar futures contracts
|
(35,682
|
)
|
(46,750
|
)
|
||||
|
Wheat futures contracts
|
344
|
(255,239
|
)
|
|||||
|
Total
|
$
|
9,853,860
|
$
|
(10,012,182
|
)
|
|||
|
Realized gain (loss) on
|
Net change in unrealized gain
|
|||||||
|
Primary underlying risk
|
derivative instruments
|
on derivative instruments
|
||||||
|
Commodity price
|
||||||||
|
Corn futures contracts
|
$
|
1,289,305
|
$
|
810,334
|
||||
|
Realized gain (loss) on
|
Net change in unrealized loss
|
|||||||
|
Primary underlying risk
|
derivative instruments
|
on derivative instruments
|
||||||
|
Commodity price
|
||||||||
|
Corn futures contracts
|
$
|
15,823,273
|
$
|
(18,596,820
|
)
|
|||
|
Natural gas futures contracts
|
(541,020
|
)
|
(169,170
|
)
|
||||
|
Oil futures contracts
|
138,549
|
(1,120,245
|
)
|
|||||
|
Soybean futures contracts
|
148
|
(308,748
|
)
|
|||||
|
Sugar futures contracts
|
(35,682
|
)
|
(46,750
|
)
|
||||
|
Wheat futures contracts
|
344
|
(255,239
|
)
|
|||||
|
Total
|
$
|
15,385,612
|
$
|
(20,496,972
|
)
|
|||
|
Realized gain (loss) on
|
Net change in unrealized gain
|
|||||||
|
Primary underlying risk
|
derivative instruments
|
on derivative instruments
|
||||||
|
Commodity price
|
||||||||
|
Corn futures contracts
|
$
|
1,290,285
|
$
|
1,014,829
|
||||
|
Long exposure
|
||||||||
|
Notional
|
Number
|
|||||||
|
Primary underlying risk
|
amounts
|
of contracts
|
||||||
|
Commodity price
|
||||||||
|
Corn futures contracts
|
$
|
104,315,150
|
3,519
|
|||||
|
Natural gas futures contracts
|
1,817,040
|
43
|
||||||
|
Crude oil futures contracts
|
4,760,810
|
59
|
||||||
|
Soybean futures contracts
|
2,208,638
|
37
|
||||||
|
Sugar futures contracts
|
2,408,123
|
90
|
||||||
|
Wheat futures contracts
|
2,232,175
|
66
|
||||||
|
Total
|
$
|
117,741,936
|
3,814
|
|||||
|
Long exposure
|
||||||||
|
|
Notional
|
Number
|
||||||
|
Primary underlying risk
|
amounts
|
of contracts
|
||||||
|
Commodity price
|
||||||||
|
Corn futures contracts
|
$
|
42,979,000
|
1,411
|
|||||
|
September
30, 2011
|
December 31, 2010
|
|||||||
|
(Unaudited)
|
||||||||
|
Assets
|
||||||||
|
Equity in BNY Mellon trading accounts:
|
||||||||
|
Cash and cash equivalents
|
$
|
101,333,977
|
$
|
39,310,538
|
||||
|
Commodity futures contracts
|
-
|
5,178,219
|
||||||
|
Collateral, due from broker
|
16,184,201
|
-
|
||||||
|
Interest receivable
|
757
|
5,246
|
||||||
|
Other assets
|
313,272
|
12,526
|
||||||
|
Total assets
|
117,832,207
|
44,506,529
|
||||||
|
Liabilities
|
||||||||
|
Commodity futures contracts
|
13,418,601
|
-
|
||||||
|
Collateral, due to broker
|
-
|
1,496,045
|
||||||
|
Management fee payable to Sponsor
|
97,674
|
34,328
|
||||||
|
Other liabilities
|
34,317
|
12,217
|
||||||
|
Total liabilities
|
13,550,592
|
1,542,590
|
||||||
|
Net assets
|
$
|
104,281,615
|
$
|
42,963,939
|
||||
|
Shares outstanding
|
2,600,004
|
1,100,004
|
||||||
|
Net asset value per share
|
$
|
40.11
|
$
|
39.06
|
||||
|
Market value per share (closing price)
|
$
|
39.88
|
$
|
39.01
|
||||
|
Fair
|
Percentage of
|
Principal
|
||||||||||
|
Description: Assets
|
Value
|
Net Assets
|
Amount
|
|||||||||
|
Cash equivalents
|
||||||||||||
|
United States Treasury obligations
|
||||||||||||
|
U.S. Treasury bills, 0.015%, due October 20, 2011
|
$
|
9,999,940
|
9.59
|
%
|
$
|
10,000,000
|
||||||
|
U.S. Treasury bills, 0.001%, due November 17, 2011
|
9,999,870
|
9.59
|
10,000,000
|
|||||||||
|
Total U.S. Treasury obligations
|
19,999,810
|
19.18
|
||||||||||
|
Money market funds
|
||||||||||||
|
Dreyfus Cash Management Plus
|
81,334,167
|
77.99
|
||||||||||
|
Total cash equivalents
|
$
|
101,333,977
|
97.17
|
%
|
||||||||
|
Fair
|
Percentage of
|
Notional
|
||||||||||
|
Description: Liabilities
|
Value
|
Net Assets
|
Amount
|
|||||||||
|
Commodity futures contracts
|
||||||||||||
|
United States corn futures contracts
|
||||||||||||
|
CBOT corn futures (1,186 contracts, settlement date March 14, 2012)
|
$ | 5,542,419 | 5.32 | % | $ | 35,920,975 | ||||||
|
CBOT corn futures (1,005 contracts, settlement date May 14, 2012)
|
6,580,458 | 6.31 | 30,828,375 | |||||||||
|
CBOT corn futures (1,328 contracts, settlement date December 14, 2012)
|
1,295,724 | 1.24 | 37,565,800 | |||||||||
| $ | 13,418,601 | 12.87 | % | $ | 104,315,150 | |||||||
|
From the commencement
|
||||||||||||||||
|
Three months ended
|
Three months ended
|
Nine months ended
|
of operations (June 9, 2010)
|
|||||||||||||
|
September 30, 2011
|
September 30, 2010
|
September 30, 2011
|
through September 30, 2010
|
|||||||||||||
|
Income
|
||||||||||||||||
|
Realized and unrealized gain (loss) on trading of commodity futures contracts:
|
||||||||||||||||
|
Realized gain on commodity futures contracts
|
$ | 10,147,450 | $ | 1,289,305 | $ | 15,823,273 | $ | 1,290,285 | ||||||||
|
Net change in unrealized appreciation or depreciation on commodity futures contracts
|
(8,334,377 | ) | 810,334 | (18,596,820 | ) | 1,014,829 | ||||||||||
|
Interest income
|
8,677 | 5,796 | 47,397 | 6,405 | ||||||||||||
|
Total income (loss)
|
(1,821,750 | ) | 2,105,435 | (2,276,150 | ) | 2,311,519 | ||||||||||
|
Expenses
|
||||||||||||||||
|
Management fees
|
315,409 | 22,239 | 753,877 | 25,323 | ||||||||||||
|
Professional fees
|
94,916 | 44,121 | 278,711 | 52,131 | ||||||||||||
|
Distribution and marketing fees
|
146,541 | 23,019 | 352,968 | 29,249 | ||||||||||||
|
Custodian fees and expenses
|
32,564 | 32,564 | 96,631 | 40,351 | ||||||||||||
|
Brokerage commissions
|
27,901 | - | 58,319 | - | ||||||||||||
|
Other expenses
|
27,637 | 14,158 | 81,213 | 17,600 | ||||||||||||
|
Total expenses
|
644,968 | 136,101 | 1,621,719 | 164,654 | ||||||||||||
|
Net income (loss)
|
$ | 1,176,782 | 1,969,334 | (4,347,869 | ) | 2,146,865 | ||||||||||
|
Net (loss) income per share
|
(0.28 | ) | 6.60 | 1.05 | 7.49 | |||||||||||
|
Net income (loss) per weighted average share
|
0.43 | 6.59 | (1.92 | ) | 7.67 | |||||||||||
|
Weighted average shares outstanding
|
$ | 2,718,482 | $ | 298,917 | $ | 2,259,345 | $ | 279,829 | ||||||||
|
From the commencement
|
||||||||
|
Nine months ended
|
of operations (June 9, 2010)
|
|||||||
|
September 30, 2011
|
through September 30, 2010
|
|||||||
|
Operations
|
||||||||
|
Net (loss) income
|
$
|
(4,347,869
|
)
|
$
|
2,146,865
|
|||
|
Capital transactions
|
||||||||
|
Issuance of Shares
|
92,546,004
|
19,462,153
|
||||||
|
Redemption of Shares
|
(26,880,459
|
)
|
(5,364,242
|
) | ||||
|
Total capital
|
65,665,545
|
14,097,911
|
||||||
|
Net change in net assets
|
61,317,676
|
16,244,776
|
||||||
|
Net assets, beginning of period
|
42,963,939
|
100
|
||||||
|
Net assets, end of period
|
$
|
104,281,615
|
$
|
16,244,876
|
||||
|
Net asset value per share
|
||||||||
|
At beginning of period
|
$
|
39.06
|
$
|
25.00
|
||||
|
At end of period
|
$
|
40.11
|
$
|
32.49
|
||||
|
Nine months ended
|
From the commencement
of operations (June 9, 2010)
|
|||||||
|
September 30, 2011
|
through September 30, 2010
|
|||||||
|
Cash flows from operating activities:
|
||||||||
|
Net (loss) income
|
$
|
(4,347,869
|
)
|
$
|
2,146,865
|
|||
|
Adjustments to reconcile net (loss) income to net cash (used in) provided by operating activities:
|
||||||||
|
Net change in unrealized appreciation or depreciation on commodity futures contracts
|
18,596,820
|
(1,014,829
|
)
|
|||||
|
Changes in operating assets and liabilities:
|
||||||||
|
Collateral, due from broker
|
(16,184,201
|
)
|
-
|
|||||
|
Interest receivable
|
4,489
|
(2,480
|
)
|
|||||
|
Other assets
|
(300,746
|
)
|
(13,521
|
) | ||||
|
Collateral, due to broker
|
(1,496,045
|
)
|
380,886
|
|||||
|
Management fee payable to Sponsor
|
63,346
|
10,674
|
||||||
|
Other liabilities
|
22,100
|
64,969
|
||||||
|
Net cash (used in) provided by operating activities
|
(3,642,106
|
) |
1,572,564
|
|||||
|
Cash flows from financing activities:
|
||||||||
|
Proceeds from sale of Shares
|
92,546,004
|
19,462,153
|
||||||
|
Redemption of Shares
|
(26,880,459
|
)
|
(5,364,242
|
) | ||||
|
Net cash provided by financing activities
|
65,665,545
|
14,097,911
|
||||||
|
Net change in cash and cash equivalents
|
62,023,439
|
15,670,475
|
||||||
|
Cash and cash equivalents, beginning of period
|
39,310,538
|
100
|
||||||
|
Cash and cash equivalents, end of period
|
$
|
101,333,977
|
$
|
15,670,575
|
||||
|
|
·
|
Taking the current market value of its total assets, and
|
|
|
·
|
Subtracting any liabilities.
|
|
Balance
|
||||||||||||||||
|
as of
|
||||||||||||||||
|
September 30,
|
||||||||||||||||
|
Level 1
|
Level 2
|
Level 3
|
2011
|
|||||||||||||
|
Assets:
|
||||||||||||||||
|
Cash equivalents
|
$
|
101,333,977
|
$
|
-
|
$
|
-
|
$
|
101,333,977
|
||||||||
|
Balance
|
|||||||||||||
|
as of
|
|||||||||||||
|
September 30,
|
|||||||||||||
|
Level 1
|
Level 2
|
Level 3
|
2011
|
||||||||||
|
Liabilities:
|
|||||||||||||
|
Commodity futures contracts
|
$
|
13,418,601
|
$
|
$
|
-
|
$
|
13,418,601
|
||||||
|
Balance
|
||||||||||||||||
|
as of
|
||||||||||||||||
|
December 31,
|
||||||||||||||||
|
Level 1
|
Level 2
|
Level 3
|
2010
|
|||||||||||||
|
Assets:
|
||||||||||||||||
|
Cash equivalents
|
$
|
39,310,538
|
$
|
-
|
$
|
-
|
$
|
39,310,538
|
||||||||
|
Commodity futures contracts
|
5,178,219
|
-
|
-
|
5,178,219
|
||||||||||||
|
Total
|
$
|
44,488,757
|
$
|
-
|
$
|
-
|
$
|
44,488,757
|
||||||||
|
Transfers
|
Transfers
|
Transfers
|
Transfers
|
Transfers
|
Transfers
|
|||||||||||||||||||
|
into
|
out of
|
into
|
out of
|
into
|
out of
|
|||||||||||||||||||
|
Level 1
|
Level 1
|
Level 2
|
Level 2
|
Level 3
|
Level 3
|
|||||||||||||||||||
|
Assets (at fair value)
|
||||||||||||||||||||||||
|
Derivative contracts
|
||||||||||||||||||||||||
|
Corn future contracts
|
$
|
9,140,288
|
$
|
9,140,288
|
$
|
9,140,288
|
$
|
9,140,288
|
$
|
-
|
$
|
-
|
||||||||||||
|
Transfers
|
Transfers
|
Transfers
|
Transfers
|
Transfers
|
Transfers
|
|||||||||||||||||||
|
into
|
out of
|
into
|
out of
|
into
|
out of
|
|||||||||||||||||||
|
Level 1
|
Level 1
|
Level 2
|
Level 2
|
Level 3
|
Level 3
|
|||||||||||||||||||
|
Liabilities (at fair value)
|
||||||||||||||||||||||||
|
Derivative contracts
|
||||||||||||||||||||||||
|
Corn future contracts
|
$
|
5,938,713
|
$
|
5,938,713
|
$
|
5,938,713
|
$
|
5,938,713
|
$
|
-
|
$
|
-
|
||||||||||||
|
Primary underlying risk
|
Asset derivatives
|
Liability derivatives
|
||||||
|
Commodity price
|
||||||||
|
Commodity futures contracts
|
$
|
-
|
$
|
(13,418,601
|
)
|
|||
|
Primary Underlying Risk
|
Asset Derivatives
|
|||
|
Commodity Price
|
||||
|
Commodity futures contracts
|
$
|
5,178,219
|
||
|
Realized Gain on
|
Net Change in Unrealized Loss
|
|||||||
|
Primary Underlying Risk
|
Derivative Instruments
|
on Derivative Instruments
|
||||||
|
Commodity Price
|
||||||||
|
Commodity futures contracts
|
$
|
10,147,450
|
$
|
(8,334,377
|
) | |||
|
Realized Gain on
|
Net Change in Unrealized Loss
|
|||||||
|
Primary Underlying Risk
|
Derivative Instruments
|
on Derivative Instruments
|
||||||
|
Commodity Price
|
||||||||
|
Commodity futures contracts
|
$
|
15,823,273
|
$
|
(18,596,820
|
) | |||
|
Realized Gain on
|
Net Change in Unrealized Gain
|
|||||||
|
Primary Underlying Risk
|
Derivative Instruments
|
on Derivative Instruments
|
||||||
|
Commodity Price
|
||||||||
|
Commodity futures contracts
|
$
|
1,289,305
|
$
|
810,334
|
||||
|
Realized Gain on
|
Net Change in Unrealized Gain
|
|||||||
|
Primary Underlying Risk
|
Derivative Instruments
|
on Derivative Instruments
|
||||||
|
Commodity Price
|
||||||||
|
Commodity futures contracts
|
$
|
1,290,285
|
$
|
1,014,829
|
||||
|
Long exposure
|
||||||||
|
Notional
|
Number
|
|||||||
|
Primary underlying risk
|
amounts
|
of contracts
|
||||||
|
Commodity price
|
||||||||
|
Commodity futures contracts
|
$
|
104,315,150
|
3,519
|
|||||
|
Long exposure
|
||||||||
|
Notional
|
Number
|
|||||||
|
Primary underlying risk
|
amounts
|
of contracts
|
||||||
|
Commodity price
|
||||||||
|
Commodity futures contracts
|
$
|
42,979,000
|
1,411
|
|||||
|
Per Share Operation Performance for January 1 through September 30, 2011
|
||||
|
Net asset value at beginning of period
|
$
|
39.06
|
||
|
Income from investment operations:
|
||||
|
Investment income
|
0.02
|
|||
|
Net realized and unrealized gain on commodity futures contracts
|
1.73
|
|||
|
Total expenses
|
(0.72
|
)
|
||
|
Net increase in net asset value
|
1.05
|
|||
|
Net asset value end of period
|
$
|
40.11
|
||
|
Total Return
|
2.69
|
%
|
||
|
Ratios to Average Net Assets (Annualized)
|
||||
|
Total expense
|
2.15
|
%
|
||
|
Net investment loss
|
(2.09
|
)%
|
||
|
Per Share Operation Performance for commencement of operations
(June 9, 2010) through September 30, 2010
|
||||
|
Net asset value at beginning of period
|
$
|
25.00
|
||
|
Income from investment operations:
|
||||
|
Investment income
|
0.02
|
|||
|
Net realized and unrealized gain on commodity futures contracts
|
8.06
|
|||
|
Total expenses
|
(0.59
|
)
|
||
|
Net increase in net asset value
|
7.49
|
|||
|
Net asset value end of period
|
$
|
32.49
|
||
|
Total Return
|
29.96
|
%
|
||
|
Ratios to Average Net Assets (Annualized)
|
||||
|
Total expense
|
6.47
|
%
|
||
|
Net investment loss
|
(6.47
|
)%
|
||
|
September 30,
2011
|
December 31, 2010
|
|||||||
|
(Unaudited)
|
||||||||
|
Assets
|
||||||||
|
Equity in BNY Mellon trading accounts:
|
||||||||
|
Cash and cash equivalents
|
$
|
1,648,544
|
$
|
100
|
||||
|
Collateral, due from broker
|
263,013
|
-
|
||||||
|
Interest receivable
|
14
|
-
|
||||||
|
Other assets
|
142,936
|
-
|
||||||
|
Total assets
|
2,054,507
|
100
|
||||||
|
Liabilities
|
||||||||
|
Commodity futures contracts
|
169,170
|
-
|
||||||
|
Management fee payable to sponsor
|
456
|
-
|
||||||
|
Other liabilities
|
64,236
|
-
|
||||||
|
Total liabilities
|
233,862
|
-
|
||||||
|
Net assets
|
$
|
1,820,645
|
$
|
100
|
||||
|
Shares outstanding
|
100,004
|
4
|
||||||
|
Net asset value per share
|
$
|
18.21
|
$
|
25.00
|
||||
|
Market value per share (closing price)
|
$
|
18.34
|
$
|
-
|
||||
|
Fair
|
Percentage of
|
|||||||
|
Description: Assets
|
Value
|
Net Assets
|
||||||
|
Cash equivalents
|
||||||||
|
Money market funds
|
||||||||
|
Dreyfus Cash Management Plus
|
$
|
1,648,544
|
90.55
|
%
|
||||
|
Fair
|
Percentage of
|
Notional
|
||||||||||
|
Description: Liabilities
|
Value
|
Net Assets
|
Amount
|
|||||||||
|
Commodity futures contracts
|
||||||||||||
|
United States natural gas futures contracts
|
||||||||||||
|
NYMEX natural gas futures (11 contracts, settlement date February 27, 2012)
|
$
|
97,504
|
5.35
|
%
|
$
|
452,100
|
||||||
|
NYMEX natural gas futures (11 contracts, settlement date March 28, 2012
|
49,634
|
2.73
|
450,670
|
|||||||||
|
NYMEX natural gas futures (11 contracts, settlement date September 26, 2012)
|
15,303
|
0.84
|
470,470
|
|||||||||
|
NYMEX natural gas futures (10 contracts, settlement date October 29, 2012)
|
6,729
|
0.37
|
443,800
|
|||||||||
|
$
|
169,170
|
9.29
|
%
|
$
|
1,817,040
|
|||||||
|
From the commencement
|
||||||||
|
Three months ended
|
of operations (February 1, 2011)
|
|||||||
|
September 30, 2011
|
through September 30, 2011
|
|||||||
|
Income
|
||||||||
|
Realized and unrealized loss on trading of commodity futures contracts:
|
||||||||
|
Realized loss on commodity futures contracts
|
$
|
(213,080
|
)
|
$
|
(541,020
|
)
|
||
|
Net change in unrealized appreciation or depreciation on commodity futures contracts
|
(112,162
|
)
|
(169,170
|
)
|
||||
|
Interest income
|
68
|
1,168
|
||||||
|
Total loss
|
(325,174
|
)
|
(709,022
|
)
|
||||
|
Expenses
|
||||||||
|
Management fees
|
456
|
4,084
|
||||||
|
Professional fees
|
13,866
|
72,718
|
||||||
|
Distribution and marketing fee
|
11,691
|
60,078
|
||||||
|
Custodian fees and expenses
|
11,758
|
64,852
|
||||||
|
Brokerage commissions
|
74
|
532
|
||||||
|
Other expenses
|
5,115
|
28,761
|
||||||
|
Total expenses
|
42,960
|
231,025
|
||||||
|
Net loss
|
$
|
(368,134
|
) |
$
|
(940,047
|
)
|
||
|
Net loss per share
|
$
|
(3.68
|
)
|
$
|
(6.79
|
)
|
||
|
Net loss per weighted average share
|
$
|
(3.68
|
)
|
$
|
(8.44
|
)
|
||
|
Weighted average shares outstanding
|
100,004
|
111,368
|
||||||
|
From the commencement
|
||||
|
of operations (February 1, 2011)
|
||||
|
through September 30, 2011
|
||||
|
Operations
|
||||
|
Net loss
|
$
|
(940,047
|
)
|
|
|
Capital transactions
|
||||
|
Issuance of Shares
|
5,000,000
|
|||
|
Redemption of Shares
|
(2,239,408
|
)
|
||
|
Total capital
|
2,760,592
|
|||
|
Net change in net assets
|
1,820,545
|
|||
|
Net assets, beginning of period
|
100
|
|||
|
Net assets, end of period
|
$
|
1,820,645
|
||
|
Net asset value per share at beginning of period
|
$
|
25.00
|
||
|
At end of period
|
$
|
18.21
|
||
|
From the commencement
|
||||
|
of operations (February 1, 2011)
|
||||
|
through September 30, 2011
|
||||
|
Cash flows from operating activities:
|
||||
|
Net loss
|
$
|
(940,047
|
)
|
|
|
Adjustments to reconcile net loss to net cash used in operating activities:
|
||||
|
Net change in unrealized appreciation or depreciation on commodity futures contracts
|
169,170
|
|||
|
Changes in operating assets and liabilities:
|
||||
|
Collateral, due from broker
|
(263,013
|
)
|
||
|
Interest receivable
|
(14
|
)
|
||
|
Other assets
|
(142,936
|
)
|
||
|
Management fee payable to Sponsor
|
456
|
|||
|
Other liabilities
|
64,236
|
|||
|
Net cash used in operating activities
|
(1,112,148
|
)
|
||
|
Cash flows from financing activities:
|
||||
|
Proceeds from sale of Shares
|
5,000,000
|
|||
|
Redemption of Shares
|
(2,239,408
|
)
|
||
|
Net cash provided by financing activities
|
2,760,592
|
|||
|
Net change in cash and cash equivalents
|
1,648,444
|
|||
|
Cash and cash equivalents, beginning of period
|
100
|
|||
|
Cash and cash equivalents, end of period
|
$
|
1,648,544
|
||
|
|
·
|
Taking the current market value of its total assets, and
|
|
|
·
|
Subtracting any liabilities.
|
|
Balance
|
||||||||||||||||
|
Assets:
|
as of
|
|||||||||||||||
|
September 30,
|
||||||||||||||||
|
Level 1
|
Level 2
|
Level 3
|
2011
|
|||||||||||||
|
Cash equivalents
|
$
|
1,648,544
|
$
|
-
|
$
|
-
|
$
|
1,648,544
|
||||||||
|
Balance
|
||||||||||||||||
|
Liabilities:
|
as of
|
|||||||||||||||
|
September
30,
|
||||||||||||||||
|
Level 1
|
Level 2
|
Level 3
|
2011
|
|||||||||||||
|
Commodity futures contracts
|
$
|
169,170
|
$
|
-
|
$
|
-
|
$
|
169,170
|
||||||||
|
Primary underlying risk
|
Asset derivatives
|
Liability derivatives
|
||||||
|
Commodity price
|
||||||||
|
Commodity futures contracts
|
$
|
-
|
$
|
(169,170
|
)
|
|||
|
Realized loss on
|
Net change in unrealized loss
|
|||||||
|
Primary underlying risk
|
derivative instruments
|
on derivative instruments
|
||||||
|
Commodity price
|
||||||||
|
Commodity futures contracts
|
$
|
(213,080
|
) |
$
|
(112,162
|
) | ||
|
Realized loss on
|
Net change in unrealized loss
|
|||||||
|
Primary underlying risk
|
derivative instruments
|
on derivative instruments
|
||||||
|
Commodity price
|
||||||||
|
Commodity futures contracts
|
$
|
(541,020
|
) |
$
|
(169,170
|
) | ||
|
Long exposure
|
||||||||
|
Notional
|
Number
|
|||||||
|
Primary underlying risk
|
amounts
|
of contracts
|
||||||
|
Commodity price
|
||||||||
|
Commodity futures contracts
|
$
|
1,817,040
|
43
|
|||||
|
Per Share Operation Performance
|
||||
|
Net asset value at beginning of period
|
$
|
25.00
|
||
|
Income (loss) from investment operations:
|
||||
|
Investment income
|
0.01
|
|||
|
Net realized and unrealized loss on commodity futures contracts
|
(4.73
|
)
|
||
|
Total expenses
|
(2.07
|
)
|
||
|
Net decrease in net asset value
|
(6.79
|
)
|
||
|
Net asset value at end of period
|
$
|
18.21
|
||
|
Total Return
|
(27.16
|
)%
|
||
|
Ratios to Average Net Assets (Annualized)
|
||||
|
Total expense
|
14.14
|
%
|
||
|
Net investment loss
|
(14.07
|
)%
|
||
|
September
30, 2011
|
December 31, 2010
|
|||||||
|
(Unaudited)
|
||||||||
|
Assets
|
||||||||
|
Equity in BNY Mellon trading accounts:
|
||||||||
|
Cash and cash equivalents
|
$
|
4,470,225
|
$
|
100
|
||||
|
Collateral, due from broker
|
1,377,247
|
-
|
||||||
|
Interest receivable
|
39
|
-
|
||||||
|
Other assets
|
169,016
|
-
|
||||||
|
Total assets
|
6,016,527
|
100
|
||||||
|
Liabilities
|
||||||||
|
Commodity futures contracts
|
1,120,245
|
-
|
||||||
|
Management fee payable to Sponsor
|
4,327
|
-
|
||||||
|
Other liabilities
|
95,742
|
-
|
||||||
|
Total liabilities
|
1,220,314
|
-
|
||||||
|
Net assets
|
$
|
4,796,213
|
$
|
100
|
||||
|
Shares outstanding
|
125,002
|
2
|
||||||
|
Net asset value per share
|
$
|
38.37
|
$
|
50.00
|
||||
|
Market value per share (closing price)
|
$
|
38.08
|
$
|
-
|
||||
|
Fair
|
Percentage of
|
|||||||
|
Description: Assets
|
Value
|
Net Assets
|
||||||
|
Cash equivalents
|
||||||||
|
Money market funds
|
||||||||
|
Dreyfus Cash Management Plus
|
$
|
4,470,225
|
93.20
|
%
|
||||
|
Fair
|
Percentage of
|
Notional
|
||||||||||
|
Description: Liabilities
|
Value
|
Net Assets
|
Amount
|
|||||||||
|
Commodity futures contracts
|
||||||||||||
|
United States WTI crude oil futures contracts
|
||||||||||||
|
WTI crude oil futures (21 contracts, settlement date November 18, 2011)
|
$
|
385,237
|
8.03
|
%
|
$
|
1,665,930
|
||||||
|
WTI crude oil futures (18 contracts, settlement date May 22, 2012)
|
421,543
|
8.79
|
1,450,080
|
|||||||||
|
WTI crude oil futures (20 contracts, settlement date November 16, 2012)
|
313,465
|
6.54
|
1,644,800
|
|||||||||
|
Total commodity futures contracts
|
$
|
1,120,245
|
23.36
|
%
|
$
|
4,760,810
|
||||||
|
From the commencement
|
||||||||
|
Three months ended
|
of operations (February 23, 2011)
|
|||||||
|
September 30, 2011
|
through September 30, 2011
|
|||||||
|
Income
|
||||||||
|
Realized and unrealized (loss) gain on trading of commodity futures contracts:
|
||||||||
|
Realized (loss) gain on commodity futures contracts
|
$
|
(45,320
|
) |
$
|
138,549
|
|||
|
Net change in unrealized appreciation or depreciation on commodity futures contracts
|
(954,906
|
)
|
(1,120,245
|
)
|
||||
|
Interest income
|
183
|
1,601
|
||||||
|
Total loss
|
(1,000,043
|
)
|
(980,095
|
)
|
||||
|
Expenses
|
||||||||
|
Management fees
|
12,548
|
30,606
|
||||||
|
Professional fees
|
36,096
|
86,317
|
||||||
|
Distribution and marketing fee
|
29,678
|
70,968
|
||||||
|
Custodian fees and expenses
|
32,564
|
77,871
|
||||||
|
Brokerage commissions
|
137
|
448
|
||||||
|
Other expenses
|
14,504
|
34,681
|
||||||
|
Total expenses
|
125,527
|
300,891
|
||||||
|
Net loss
|
$
|
(1,125,570
|
)
|
$
|
(1,280,986
|
)
|
||
|
Net loss per share
|
$
|
(10.08
|
)
|
$
|
(11.63
|
)
|
||
|
Net loss per weighted average share
|
$
|
(10.05
|
)
|
$
|
(12.20
|
)
|
||
|
Weighted average shares outstanding
|
111,959
|
105,002
|
||||||
|
From the commencement
|
||||
|
of operations (February 23, 2011)
|
||||
|
through September 30, 2011
|
||||
|
Operations
|
||||
|
Net loss
|
$
|
(1,280,986
|
)
|
|
|
Capital transactions
|
||||
|
Issuance of Shares
|
6,077,099
|
|||
|
Net change in net assets
|
4,796,113
|
|||
|
Net assets, beginning of period
|
100
|
|||
|
Net assets, end of period
|
$
|
4,796,213
|
||
|
Net asset value per share at beginning of period
|
$
|
50.00
|
||
|
At end of period
|
$
|
38.37
|
||
|
From the commencement
|
||||
|
of operations (February 23, 2011)
|
||||
|
through September 30, 2011
|
||||
|
Cash flows from operating activities:
|
||||
|
Net loss
|
$
|
(1,280,986
|
)
|
|
|
Adjustments to reconcile net loss to net cash used in operating activities:
|
||||
|
Net change in unrealized appreciation or depreciation on commodity futures contracts
|
1,120,245
|
|||
|
Changes in operating assets and liabilities:
|
||||
|
Collateral, due from broker
|
(1,377,247
|
)
|
||
|
Interest receivable
|
(39
|
)
|
||
|
Other assets
|
(169,016
|
)
|
||
|
Management fee payable to Sponsor
|
4,327
|
|||
|
Other liabilities
|
95,742
|
|||
|
Net cash used in operating activities
|
(1,606,974
|
)
|
||
|
Cash flows from financing activities:
|
||||
|
Proceeds from sale of Shares
|
6,077,099
|
|||
|
Net cash provided by financing activities
|
6,077,099
|
|||
|
Net change in cash and cash equivalents
|
4,470,125
|
|||
|
Cash and cash equivalents, beginning of period
|
100
|
|||
|
Cash and cash equivalents, end of period
|
$
|
4,470,225
|
||
|
|
·
|
Taking the current market value of its total assets, and
|
|
|
·
|
Subtracting any liabilities.
|
|
Balance
|
||||||||||||||||
|
Assets:
|
as of
|
|||||||||||||||
|
September 30,
|
||||||||||||||||
|
Level 1
|
Level 2
|
Level 3
|
2011
|
|||||||||||||
|
Cash equivalents
|
$
|
4,470,225
|
$
|
-
|
$
|
-
|
$
|
4,470,225
|
||||||||
|
Balance
|
||||||||||||||||
|
Liabilities:
|
as of
|
|||||||||||||||
|
September 30,
|
||||||||||||||||
|
Level 1
|
Level 2
|
Level 3
|
2011
|
|||||||||||||
|
Commodity futures contracts
|
$
|
1,120,245
|
$
|
-
|
$
|
-
|
$
|
1,120,245
|
||||||||
|
Primary underlying risk
|
Asset derivatives
|
Liability derivatives
|
||||||
|
Commodity price
|
||||||||
|
Commodity futures contracts
|
$
|
-
|
$
|
(1,120,245
|
)
|
|||
|
Realized loss on
|
Net change in unrealized loss
|
|||||||
|
Primary underlying risk
|
derivative instruments
|
on derivative instruments
|
||||||
|
Commodity price
|
||||||||
|
Commodity futures contracts
|
$
|
(45,320
|
) |
$
|
(954,906
|
)
|
||
|
Realized gain on
|
Net change in unrealized loss
|
|||||||
|
Primary underlying risk
|
derivative instruments
|
on derivative instruments
|
||||||
|
Commodity price
|
||||||||
|
Commodity futures contracts
|
$
|
138,549
|
$
|
(1,120,245
|
)
|
|||
|
Long exposure
|
||||||||
|
Notional
|
Number
|
|||||||
|
Primary underlying risk
|
amounts
|
of contracts
|
||||||
|
Commodity price
|
||||||||
|
Commodity futures contracts
|
$
|
4,760,810
|
59
|
|||||
|
Per Share Operation Performance
|
||||
|
Net asset value at beginning of period
|
$
|
50.00
|
||
|
Income from investment operations:
|
||||
|
Investment income
|
0.02
|
|||
|
Net realized and unrealized loss on commodity futures contracts
|
(8.78
|
)
|
||
|
Total expenses
|
(2.87
|
)
|
||
|
Net decrease in net asset value
|
(11.63
|
)
|
||
|
Net asset value at end of period
|
$
|
38.37
|
||
|
Total Return
|
(23.26
|
)%
|
||
|
Ratios to Average Net Assets (Annualized)
|
||||
|
Total expense
|
9.84
|
%
|
||
|
Net investment loss
|
(9.79
|
)%
|
|
September
30,
2011
|
December 31, 2010
|
|||||||
|
(Unaudited)
|
||||||||
|
Assets
|
||||||||
|
Equity in BNY Mellon trading accounts:
|
||||||||
|
Cash and cash equivalents
|
$
|
2,157,689
|
$
|
100
|
||||
|
Collateral, due from broker
|
342,410
|
-
|
||||||
|
Interest receivable
|
7
|
-
|
||||||
|
Total assets
|
2,500,106
|
100
|
||||||
|
Liabilities
|
||||||||
|
Commodity futures contracts
|
308,748
|
-
|
||||||
|
Net assets
|
$
|
2,191,358
|
$
|
100
|
||||
|
Shares outstanding
|
100,004
|
4
|
||||||
|
Net asset value per share
|
$
|
21.91
|
$
|
25.00
|
||||
|
Market value per share (closing price)
|
$
|
22.13
|
$
|
-
|
||||
|
Fair
|
Percentage of
|
|||||||
|
Description: Asset
|
Value
|
Net Assets
|
||||||
|
Cash equivalents
|
||||||||
|
Money market funds
|
||||||||
|
Dreyfus Cash Management Plus
|
$
|
2,157,689
|
98.46
|
%
|
||||
|
Fair
|
Percentage of
|
Notional
|
||||||||||
|
Description: Liability
|
Value
|
Net Assets
|
Amount
|
|||||||||
|
Commodity futures contracts
|
||||||||||||
|
United States soybean futures contracts
|
||||||||||||
|
Soybean futures (13 contracts, settlement date January 13, 2012)
|
$
|
115,427
|
0.5.27
|
%
|
$
|
773,175
|
||||||
|
Soybean futures (11 contracts, settlement date March 14, 2012)
|
97,394
|
4.44
|
659,038
|
|||||||||
|
Soybean futures (13 contracts, settlement date November 14, 2012)
|
95,927
|
4.38
|
776,425
|
|||||||||
|
$
|
308,748
|
14.09
|
%
|
$
|
2,208,638
|
|||||||
|
From the commencement of operations
(September 19, 2011) through
September 30, 2011
|
||||
|
Income
|
||||
|
Realized and unrealized (loss) on trading of commodity futures contracts:
|
||||
|
Realized gain on commodity futures contracts
|
$
|
148
|
||
|
Net change in unrealized appreciation or depreciation on commodity futures contracts
|
(308,748
|
)
|
||
|
Interest income
|
6
|
|||
|
Total loss
|
(308,594
|
)
|
||
|
Expenses
|
||||
|
Brokerage commissions
|
148
|
|||
|
Total expenses
|
148
|
|||
|
Net loss
|
$
|
(308,742
|
) | |
|
Net loss per share
|
$
|
(3.09
|
)
|
|
|
Net loss per weighted average share
|
$
|
(3.09
|
)
|
|
|
Weighted average shares outstanding
|
100,004
|
|||
|
From the commencement
|
||||
|
of operations (September 19, 2011)
|
||||
|
through September 30, 2011
|
||||
|
Operations
|
||||
|
Net loss
|
$
|
(308,742
|
)
|
|
|
Capital transactions
|
||||
|
Issuance of Shares
|
2,500,000
|
|||
|
Net change in net assets
|
2,191,258
|
|||
|
Net assets, beginning of period
|
100
|
|||
|
Net assets, end of period
|
$
|
2,191,358
|
||
|
Net asset value per share at beginning of period
|
$
|
25.00
|
||
|
At end of period
|
$
|
21.91
|
||
|
From the commencement
|
||||
|
of operations (September 19, 2011)
|
||||
|
through September 30, 2011
|
||||
|
Cash flows from operating activities:
|
||||
|
Net loss
|
$
|
(308,742
|
)
|
|
|
Adjustments to reconcile net loss to net cash used in operating activities:
|
||||
|
Net change in unrealized appreciation or depreciation on commodity futures contracts
|
308,748
|
|||
|
Changes in operating assets and liabilities:
|
||||
|
Collateral, due from broker
|
(342,410
|
)
|
||
|
Interest receivable
|
(7
|
)
|
||
|
Net cash used in operating activities
|
(342,411
|
)
|
||
|
Cash flows from financing activities:
|
||||
|
Proceeds from sale of Shares
|
2,500,000
|
|||
|
Net cash provided by financing activities
|
2,500,000
|
|||
|
Net change in cash and cash equivalents
|
2,157,589
|
|||
|
Cash and cash equivalents, beginning of period
|
100
|
|||
|
Cash and cash equivalents, end of period
|
$
|
2,157,689
|
||
|
|
·
|
Taking the current market value of its total assets, and
|
|
|
·
|
Subtracting any liabilities.
|
|
Balance
|
||||||||||||||||
|
Assets:
|
as of
|
|||||||||||||||
|
September 30,
|
||||||||||||||||
|
Level 1
|
Level 2
|
Level 3
|
2011
|
|||||||||||||
|
Cash equivalents
|
$
|
2,157,689
|
$
|
-
|
$
|
-
|
$
|
2,157,689
|
||||||||
|
Balance
|
||||||||||||||||
|
Liabilities:
|
as of
|
|||||||||||||||
|
September 30,
|
||||||||||||||||
|
Level 1
|
Level 2
|
Level 3
|
2011
|
|||||||||||||
|
Commodity futures contracts
|
$
|
308,748
|
$
|
-
|
$
|
-
|
$
|
308,748
|
||||||||
|
Primary underlying risk
|
Asset derivatives
|
Liability derivatives
|
||||||
|
Commodity price
|
||||||||
|
Commodity futures contracts
|
$
|
-
|
$
|
(308,748
|
)
|
|||
|
Realized gain on
|
Net change in unrealized loss
|
|||||||
|
Primary underlying risk
|
derivative instruments
|
on derivative instruments
|
||||||
|
Commodity price
|
||||||||
|
Commodity futures contracts
|
$ | 148 | $ | (308,748 | ) | |||
|
Long exposure
|
||||||||
|
Notional
|
Number
|
|||||||
|
Primary underlying risk
|
amounts
|
of contracts
|
||||||
|
Commodity price
|
||||||||
|
Commodity futures contracts
|
$
|
2,208,638
|
37
|
|||||
|
Per Share Operation Performance
|
||||
|
Net asset value at beginning of period
|
$
|
25.00
|
||
|
Income from investment operations:
|
||||
|
Investment income
|
-
|
|||
|
Expenses
|
-
|
|||
|
Net realized and unrealized loss on commodity futures contracts
|
(3.09
|
)
|
||
|
Net decrease in net asset value
|
(3.09
|
)
|
||
|
Net asset value at end of period
|
$
|
21.91
|
||
|
Total Return
|
(12.36
|
)%
|
||
|
Ratios to Average Net Assets (Annualized)
|
||||
|
Total expense
|
0.16
|
%
|
||
|
Net investment loss
|
(0.15
|
)%
|
||
|
September
30, 2011
|
December 31, 2010
|
|||||||
|
(Unaudited)
|
||||||||
|
Assets
|
||||||||
|
Equity in BNY Mellon trading accounts:
|
||||||||
|
Cash and cash equivalents
|
$
|
2,203,146
|
$
|
100
|
||||
|
Collateral, due from broker
|
260,664
|
-
|
||||||
|
Interest receivable
|
6
|
-
|
||||||
|
Total assets
|
2,463,816
|
100
|
||||||
|
Liabilities
|
||||||||
|
Commodity futures contracts
|
46,750
|
-
|
||||||
|
Net assets
|
$
|
2,417,066
|
$
|
100
|
||||
|
Shares outstanding
|
100,004
|
4
|
||||||
|
Net asset value per share
|
$
|
24.17
|
$
|
25.00
|
||||
|
Market value per share (closing price)
|
$
|
24.37
|
$
|
-
|
||||
|
Fair
|
Percentage of
|
|||||||
|
Description: Asset
|
Value
|
Net Assets
|
||||||
|
Cash equivalents
|
||||||||
|
Money market funds
|
||||||||
|
Dreyfus Cash Management Plus
|
$
|
2,203,146
|
91.15
|
%
|
||||
|
Fair
|
Percentage of
|
Notional
|
||||||||||
|
Description: Liability
|
Value
|
Net Assets
|
Amount
|
|||||||||
|
Commodity futures contracts
|
||||||||||||
|
United States sugar futures contracts
|
||||||||||||
|
ICE sugar futures (31 contracts, settlement date April 30, 2012)
|
$
|
25,044
|
1.04
|
%
|
$
|
854,112
|
||||||
|
ICE sugar futures (27 contracts, settlement date June 29, 2012)
|
108
|
0.00
|
720,014
|
|||||||||
|
ICE sugar futures (32 contracts, settlement date February 28, 2013)
|
21,598
|
0.89
|
833,997
|
|||||||||
|
$
|
46,750
|
1.93
|
%
|
$
|
2,408,123
|
|||||||
|
From the commencement of operations
(September 19, 2011) through
September 30, 2011
|
||||
|
Income
|
||||
|
Realized and unrealized loss on trading of commodity futures contracts:
|
||||
|
Realized loss on commodity futures contracts
|
$
|
(35,682
|
) | |
|
Net change in unrealized appreciation or depreciation on commodity futures contracts
|
(46,750
|
)
|
||
|
Interest income
|
6
|
|||
|
Total loss
|
(82,426
|
)
|
||
|
Expenses
|
||||
|
Brokerage commissions
|
608
|
|||
|
Total expenses
|
608
|
|||
|
Net loss
|
$
|
(83,034
|
) | |
|
Net loss per share
|
$
|
(0.83
|
)
|
|
|
Net loss per weighted average share
|
$
|
(0.83
|
)
|
|
|
Weighted average shares outstanding
|
100,004
|
|||
|
From the commencement
|
||||
|
of operations (September 19, 2011)
|
||||
|
through September 30, 2011
|
||||
|
Operations
|
||||
|
Net loss
|
$
|
(83,034
|
)
|
|
|
Capital transactions
|
||||
|
Issuance of Shares
|
2,500,000
|
|||
|
Net change in net assets
|
2,416,966
|
|||
|
Net assets, beginning of period
|
100
|
|||
|
Net assets, end of period
|
$
|
2,417,066
|
||
|
Net asset value per share at beginning of period
|
$
|
25.00
|
||
|
At end of period
|
$
|
24.17
|
||
|
From the commencement
|
||||
|
of operations (September 19, 2011)
|
||||
|
through September 30, 2011
|
||||
|
Cash flows from operating activities:
|
||||
|
Net loss
|
$
|
(83,034
|
)
|
|
|
Adjustments to reconcile net loss to net cash used in operating activities:
|
||||
|
Net change in unrealized appreciation or depreciation on commodity futures contracts
|
46,750
|
|||
|
Changes in operating assets and liabilities:
|
||||
|
Collateral, due from broker
|
(260,664
|
)
|
||
|
Interest receivable
|
(6
|
)
|
||
|
Net cash used in operating activities
|
(296,954
|
)
|
||
|
Cash flows from financing activities:
|
||||
|
Proceeds from sale of Shares
|
2,500,000
|
|||
|
Net cash provided by financing activities
|
2,500,000
|
|||
|
Net change in cash and cash equivalents
|
2,203,046
|
|||
|
Cash and cash equivalents, beginning of period
|
100
|
|||
|
Cash and cash equivalents, end of period
|
$
|
2,203,146
|
||
|
|
·
|
Taking the current market value of its total assets, and
|
|
|
·
|
Subtracting any liabilities.
|
|
Balance
|
||||||||||||||||
|
Assets:
|
as of
|
|||||||||||||||
|
September 30,
|
||||||||||||||||
|
Level 1
|
Level 2
|
Level 3
|
2011
|
|||||||||||||
|
Cash equivalents
|
$
|
2,203,146
|
$
|
-
|
$
|
-
|
$
|
2,203,146
|
||||||||
|
Balance
|
||||||||||||||||
|
Liabilities:
|
as of
|
|||||||||||||||
|
September 30,
|
||||||||||||||||
|
Level 1
|
Level 2
|
Level 3
|
2011
|
|||||||||||||
|
Commodity futures contracts
|
$
|
46,750
|
$
|
-
|
$
|
-
|
$
|
46,750
|
||||||||
|
Primary underlying risk
|
Asset derivatives
|
Liability derivatives
|
||||||
|
Commodity price
|
||||||||
|
Commodity futures contracts
|
$
|
-
|
$
|
(46,750
|
)
|
|||
|
Realized loss on
|
Net change in unrealized loss
|
|||||||
|
Primary underlying risk
|
derivative instruments
|
on derivative instruments
|
||||||
|
Commodity price
|
||||||||
|
Commodity futures contracts
|
$
|
(35,682
|
) |
$
|
(46,750
|
)
|
||
|
Long exposure
|
||||||||
|
Notional
|
Number
|
|||||||
|
Primary underlying risk
|
amounts
|
of contracts
|
||||||
|
Commodity price
|
||||||||
|
Commodity futures contracts
|
$
|
2,408,123
|
90
|
|||||
|
Per Share Operation Performance
|
||||
|
Net asset value at beginning of period
|
$
|
25.00
|
||
|
Income from investment operations:
|
||||
|
Investment income
|
-
|
|||
|
Net realized and unrealized loss on commodity futures contracts
|
(0.82
|
)
|
||
|
Total expenses
|
(0.01
|
)
|
||
|
Net decrease in net asset value
|
(0.83
|
)
|
||
|
Net asset value at end of period
|
$
|
24.17
|
||
|
Total Return
|
(3.32
|
)%
|
||
|
Ratios to Average Net Assets (Annualized)
|
||||
|
Total expense
|
0.66
|
%
|
||
|
Net investment loss
|
(0.65
|
)%
|
||
|
September
30,
2011
|
December 31, 2010
|
|||||||
|
(Unaudited)
|
||||||||
|
Assets
|
||||||||
|
Equity in BNY Mellon trading accounts:
|
||||||||
|
Cash and cash equivalents
|
$
|
2,151,036
|
$
|
100
|
||||
|
Collateral, due from broker
|
349,064
|
-
|
||||||
|
Interest receivable
|
7
|
-
|
||||||
|
Total assets
|
2,500,107
|
100
|
||||||
|
Liabilities
|
||||||||
|
Commodity futures contracts
|
255,239
|
-
|
||||||
|
Net assets
|
$
|
2,244,868
|
$
|
100
|
||||
|
Shares outstanding
|
100,004
|
4
|
||||||
|
Net asset value per share
|
$
|
22.45
|
$
|
25.00
|
||||
|
Market value per share (closing price)
|
$
|
22.70
|
$
|
-
|
||||
|
Fair
|
Percentage of
|
|||||||
|
Description: Assets
|
Value
|
Net Assets
|
||||||
|
Cash equivalents
|
||||||||
|
Money market funds
|
||||||||
|
Dreyfus Cash Management Plus
|
$
|
2,151,036
|
95.82
|
%
|
||||
|
Fair
|
Percentage of
|
Notional
|
||||||||||
|
Description: Liabilities
|
Value
|
Net Assets
|
Amount
|
|||||||||
|
Commodity futures contracts
|
||||||||||||
|
United States wheat futures contracts
|
||||||||||||
|
CBOT Wheat futures (24 contracts, settlement date March 14, 2012)
|
$
|
96,396
|
4.29
|
%
|
$
|
775,800
|
||||||
|
CBOT Wheat futures (20 contracts, settlement date May 14, 2012)
|
79,830
|
3.56
|
668,500
|
|||||||||
|
CBOT Wheat futures (22 contracts, settlement date December 14, 2012)
|
79,013
|
3.52
|
787,875
|
|||||||||
|
Total commodity futures contracts
|
$
|
255,239
|
11.37
|
%
|
$
|
2,232,175
|
||||||
|
From the commencement of operations
(September 19, 2011) through
September 30, 2011
|
||||
|
Income
|
||||
|
Realized and unrealized gain(loss) on trading of commodity futures contracts:
|
||||
|
Realized gain on commodity futures contracts
|
$
|
344
|
||
|
Net change in unrealized appreciation or depreciation on commodity futures contracts
|
(255,239
|
)
|
||
|
Interest income
|
7
|
|||
|
Total loss
|
(254,888
|
)
|
||
|
Expenses
|
||||
|
Brokerage commissions
|
344
|
|||
|
Total expenses
|
344
|
|||
|
Net loss
|
$
|
(255,232
|
) | |
|
Net loss per share
|
$
|
(2.55
|
)
|
|
|
Net loss per weighted average share
|
$
|
(2.55
|
)
|
|
|
Weighted average shares outstanding
|
100,004
|
|||
|
From the commencement
|
||||
|
of operations (September 19, 2011)
|
||||
|
through September 30, 2011
|
||||
|
Operations
|
||||
|
Net loss
|
$
|
(255,232
|
)
|
|
|
Capital transactions
|
||||
|
Issuance of Shares
|
2,500,000
|
|||
|
Net change in net assets
|
2,244,768
|
|||
|
Net assets, beginning of period
|
100
|
|||
|
Net assets, end of period
|
$
|
2,244,868
|
||
|
Net asset value per share a t beginning of period
|
$
|
25.00
|
||
|
At end of period
|
$
|
22.45
|
||
|
From the commencement
|
||||
|
of operations (September 19, 2011)
|
||||
|
through September 30, 2011
|
||||
|
Cash flows from operating activities:
|
||||
|
Net loss
|
$
|
(255,232
|
)
|
|
|
Adjustments to reconcile net loss to net cash used in operating activities:
|
||||
|
Net change in unrealized appreciation or depreciation on commodity futures contracts
|
255,239
|
|||
|
Changes in operating assets and liabilities:
|
||||
|
Collateral, due from broker
|
(349,064
|
)
|
||
|
Interest receivable
|
(7
|
)
|
||
|
Net cash used in operating activities
|
(349,064
|
)
|
||
|
Cash flows from financing activities:
|
||||
|
Proceeds from sale of Shares
|
2,500,000
|
|||
|
Net cash provided by financing activities
|
2,500,000
|
|||
|
Net change in cash and cash equivalents
|
2,150,936
|
|||
|
Cash and cash equivalents, beginning of period
|
100
|
|||
|
Cash and cash equivalents, end of period
|
$
|
2,151,036
|
||
|
|
·
|
Taking the current market value of its total assets, and
|
|
|
·
|
Subtracting any liabilities.
|
|
Balance
|
||||||||||||||||
|
Assets:
|
as of
|
|||||||||||||||
|
September 30,
|
||||||||||||||||
|
Level 1
|
Level 2
|
Level 3
|
2011
|
|||||||||||||
|
Cash equivalents
|
$
|
2,151,036
|
$
|
-
|
$
|
-
|
$
|
2,151,036
|
||||||||
|
Balance
|
||||||||||||||||
|
Liabilities:
|
as of
|
|||||||||||||||
|
September
30,
|
||||||||||||||||
|
Level 1
|
Level 2
|
Level 3
|
2011
|
|||||||||||||
|
Commodity futures contracts
|
$
|
255,239
|
$
|
-
|
$
|
-
|
$
|
255,239
|
||||||||
|
Primary underlying risk
|
Asset derivatives
|
Liability derivatives
|
||||||
|
Commodity price
|
||||||||
|
Commodity futures contracts
|
$
|
-
|
$
|
(255,239
|
)
|
|||
|
Realized gain on
|
Net change in unrealized loss
|
|||||||
|
Primary underlying risk
|
derivative instruments
|
on derivative instruments
|
||||||
|
Commodity price
|
||||||||
|
Commodity futures contracts
|
$
|
344
|
$
|
(255,239
|
)
|
|||
|
Long exposure
|
||||||||
|
Notional
|
Number
|
|||||||
|
Primary underlying risk
|
amounts
|
of contracts
|
||||||
|
Commodity price
|
||||||||
|
Commodity futures contracts
|
$
|
2,232,175
|
66
|
|||||
|
Per Share Operation Performance
|
||||
|
Net asset value at beginning of period
|
$
|
25.00
|
||
|
Income from investment operations:
|
||||
|
Investment income
|
-
|
|||
|
Net realized and unrealized loss on commodity futures contracts
|
(2.55
|
)
|
||
|
Total expenses
|
-
|
|||
|
Net decrease in net asset value
|
(2.55
|
)
|
||
|
Net asset value at end of period
|
$
|
22.45
|
||
|
Total Return
|
(10.20
|
)%
|
||
|
Ratios to Average Net Assets (Annualized)
|
||||
|
Total expenses
|
0.38
|
%
|
||
|
Net investment loss
|
(0.37
|
)%
|
||
|
September 30, 2011
|
||||
|
(Unaudited)
|
||||
|
Assets
|
||||
|
Equity in BNY Mellon trading accounts:
|
||||
|
Cash
|
$
|
100
|
||
|
Total assets
|
100
|
|||
|
Net assets
|
$
|
100
|
||
|
Shares outstanding
|
2
|
|||
|
Net asset value per share
|
$
|
50.00
|
||
|
|
¨
|
Taking the current market value of its total assets, and
|
|
|
¨
|
Subtracting any liabilities.
|
|
CORN Benchmark Component Futures Contracts
|
Notional Value
|
Weight (%)
|
||||||
|
CBOT Corn Futures
(1,186 contracts, settlement date March 14, 2012)
|
$
|
35,920,975
|
34
|
|||||
|
CBOT Corn Futures
(1,005 contracts, settlement date May 14, 2012)
|
30,828,375
|
30
|
||||||
|
CBOT Corn Futures
(1,328 contracts, settlement date December 14, 2012)
|
37,565,800
|
36
|
||||||
|
Total at September 30, 2011
|
$
|
104,315,150
|
100
|
%
|
||||
|
NAGS Benchmark Component Futures Contracts
|
Notional Value
|
Weight (%)
|
||||||
|
NYMEX Natural Gas Futures
(11 contracts, settlement date February 27, 2012)
|
$
|
452,100
|
25
|
|||||
|
NYMEX Natural Gas Futures
(11 contracts, settlement date March 28, 2012)
|
450,670
|
25
|
||||||
|
NYMEX Natural Gas Futures
(11 contracts, settlement date September 26, 2012)
|
470,470
|
25
|
||||||
|
NYMEX Natural Gas Futures
(10 contracts, settlement date October 29, 2012)
|
443,800
|
25
|
||||||
|
Total at September 30, 2011
|
$
|
1,817,040
|
100
|
%
|
||||
|
CRUD Benchmark Component Futures Contracts
|
Notional Value
|
Weight (%)
|
||||||
|
WTI Crude Oil Futures
(21 contracts, settlement date November 18, 2011)
|
$
|
1,665,930
|
35
|
|||||
|
WTI Crude Oil Futures
(18 contracts, settlement date May 22, 2012)
|
1,450,080
|
30
|
||||||
|
WTI Crude Oil Futures
(20 contracts, settlement date November 16, 2012)
|
1,644,800
|
35
|
||||||
|
Total at September 30, 2011
|
$
|
4,760,810
|
100
|
%
|
||||
|
SOYB Benchmark Component Futures Contracts
|
Notional Value
|
Weight (%)
|
||||||
|
CBOT Soybean Futures
(13 contracts, settlement date January 13, 2012)
|
$
|
773,175
|
35
|
|||||
|
CBOT Soybean Futures
(11 contracts, settlement date March 14, 2012)
|
659,038
|
30
|
||||||
|
CBOT Soybean Futures
(13 contracts, settlement date November 14, 2012)
|
776,425
|
35
|
||||||
|
Total at September 30, 2011
|
$
|
2,208,638
|
100
|
%
|
||||
|
CANE Benchmark Component Futures Contracts
|
Notional Value
|
Weight (%)
|
||||||
|
ICE Sugar Futures
(31 contracts, settlement date April 30, 2012)
|
$
|
854,112
|
35
|
|||||
|
ICE Sugar Futures
(27 contracts, settlement date June 29, 2012)
|
720,014
|
30
|
||||||
|
ICE Sugar Futures
(32 contracts, settlement date February 28, 2013)
|
833,997
|
35
|
||||||
|
Total at September 30, 2011
|
$
|
2,408,123
|
100
|
%
|
||||
|
WEAT Benchmark Component Futures Contracts
|
Notional Value
|
Weight (%)
|
||||||
|
CBOT Wheat Futures
(24 contracts, settlement date March 14, 2012)
|
$
|
775,800
|
35
|
|||||
|
CBOT Wheat Futures
(20 contracts, settlement date May 14, 2012)
|
668,500
|
30
|
||||||
|
CBOT Wheat Futures
(22 contracts, settlement date December 14, 2012)
|
787,875
|
35
|
||||||
|
Total at September 30, 2011
|
$
|
2,232,175
|
100
|
%
|
||||
|
CORN Per Share Operation Performance
|
||||
|
Net asset value (“NAV”) at beginning of period
|
$
|
39.06
|
||
|
Income from investment operations:
|
||||
|
Investment income
|
0.02
|
|||
|
Net realized and unrealized gain on commodity futures contracts
|
1.73
|
|||
|
Total expenses
|
(0.72
|
)
|
||
|
Net increase in net asset value
|
1.05
|
|||
|
Net asset value end of period
|
$
|
40.11
|
||
|
Total Return
|
2.69
|
%
|
||
|
Ratios to Average Net Assets (Annualized)
|
||||
|
Total expense
|
2.15
|
%
|
||
|
Net investment loss
|
(2.09
|
)%
|
||
|
NAGS Per Share Operation Performance
|
||||
|
Net asset value (“NAV”) at beginning of period
|
$
|
25.00
|
||
|
Income (loss) from investment operations:
|
||||
|
Investment income
|
0.01
|
|||
|
Net realized and unrealized loss on commodity futures contracts
|
(4.73
|
)
|
||
|
Total expenses
|
(2.07
|
)
|
||
|
Net decrease in net asset value
|
(6.79
|
)
|
||
|
Net asset value end of period
|
$
|
18.21
|
||
|
Total Return
|
(27.16
|
)%
|
||
|
Ratios to Average Net Assets (Annualized)
|
||||
|
Total expense
|
14.14
|
%
|
||
|
Net investment loss
|
(14.07
|
)%
|
||
|
CRUD Per Share Operation Performance
|
||||
|
Net asset value (“NAV”) at beginning of period
|
$
|
50.00
|
||
|
Income from investment operations:
|
||||
|
Investment income
|
0.02
|
|||
|
Net realized and unrealized gain on commodity futures contracts
|
(8.78
|
) | ||
|
Total expenses
|
(2.87
|
)
|
||
|
Net decrease in net asset value
|
(11.63
|
)
|
||
|
Net asset value end of period
|
$
|
38.37
|
||
|
Total Return
|
(23.26
|
)%
|
||
|
Ratios to Average Net Assets (Annualized)
|
||||
|
Total expense
|
9.84
|
%
|
||
|
Net investment loss
|
(9.79
|
)%
|
||
|
SOYB Per Share Operation Performance
|
||||
|
Net asset value (“NAV”) at beginning of period
|
$
|
25.00
|
||
|
Income from investment operations:
|
||||
|
Investment income
|
-
|
|||
|
Net realized and unrealized gain on commodity futures contracts
|
(3.09
|
)
|
||
|
Total Expenses
|
-
|
|||
|
Net decrease in net asset value
|
(3.09
|
)
|
||
|
Net asset value end of period
|
$
|
21.91
|
||
|
Total Return
|
(12.36
|
)%
|
||
|
Ratios to Average Net Assets (Annualized)
|
||||
|
Total expense
|
0.16
|
%
|
||
|
Net investment loss
|
(0.15
|
)%
|
||
|
CANE Per Share Operation Performance
|
||||
|
Net asset value (“NAV”) at beginning of period
|
$
|
25.00
|
||
|
Income from investment operations:
|
||||
|
Investment income
|
-
|
|||
|
Net realized and unrealized gain on commodity futures contracts
|
(0.82
|
)
|
||
|
Total Expenses
|
(0.01
|
) | ||
|
Net decrease in net asset value
|
(0.83
|
)
|
||
|
Net asset value end of period
|
$
|
24.17
|
||
|
Total Return
|
(3.32
|
)%
|
||
|
Ratios to Average Net Assets (Annualized)
|
||||
|
Total expense
|
0.66
|
%
|
||
|
Net investment loss
|
(0.65
|
)%
|
||
|
WEAT Per Share Operation Performance
|
||||
|
Net asset value (“NAV”) at beginning of period
|
$
|
25.00
|
||
|
Income from investment operations:
|
||||
|
Investment income
|
-
|
|||
|
Net realized and unrealized gain on commodity futures contracts
|
(2.55
|
)
|
||
|
Total Expenses
|
-
|
|||
|
Net decrease in net asset value
|
(2.55
|
)
|
||
|
Net asset value end of period
|
$
|
22.45
|
||
|
Total Return
|
(10.20
|
)%
|
||
|
Ratios to Average Net Assets (Annualized)
|
||||
|
Total expense
|
0.38
|
%
|
||
|
Net investment loss
|
(0.37
|
)%
|
||
|
|
·
|
Taking the current market value of its total assets, and
|
|
|
·
|
Subtracting any liabilities.
|
|
|
(a)
|
On July 31, 2010, the Sponsor made the following capital contributions and received the following shares for that contribution prior to each Fund’s commencement of operations; such shares were sold in private offerings exempt from registration under Section 4(2) of the Securities Act of 1933, as amended:
|
|
|
1.
|
a $100 capital contribution to the Teucrium WTI Crude Oil Fund, a separate series of the Trust, in exchange for two shares of such fund;
|
|
|
2.
|
a $100 capital contribution to the Teucrium Natural Gas Fund, another series of the Trust, in exchange for four shares of such fund;
|
|
|
3.
|
a $100 capital contribution to the Teucrium Soybean Fund, another series of the Trust, in exchange for four shares of such fund;
|
|
|
4.
|
a $100 capital contribution to the Teucrium Sugar Fund, another series of the Trust, in exchange for four shares of such fund; and
|
|
|
5.
|
a $100 capital contribution to the Teucrium Wheat Fund, another series of the Trust, in exchange for four shares of such fund.
|
|
|
6.
|
a $100 capital contribution to the Teucrium Agricultural Fund, another series of the Trust, in exchange for two shares of such fund.
|
|
|
(b)
|
The registration statement on Form S-1 registering 30,000,000 common units, or “Shares,” of the Teucrium Corn Fund (File No. 333-162033) was declared effective on June 7, 2010. From October 1, 2010 through September 30, 2011, 2,700,000 Shares of the Fund were sold at an aggregate offering price of $112,678,258. The Fund paid fees to Foreside Fund Services, LLC for its services as Marketing Agent to the Fund from October 1, 2010 through September 30, 2011 in an amount equal to $151,743, resulting in net offering proceeds of $112,526,515. The offering proceeds were invested in corn futures contracts and cash and cash equivalents in accordance with the Fund’s investment objective stated in the prospectus.
|
|
|
(c)
|
The following chart shows the number of Shares redeemed by Authorized Participants for each month during the quarter ended September 30, 2011:
|
|
Period
|
Total Number of
Shares
Purchased
|
Average
Price
Paid per
Share
|
Total Number of
Shares Purchased
as Part of Publicly
Announced Plans
or Programs
|
Maximum Number (or
Approximate Dollar
Value) of Shares that
May Yet Be Purchased
Under the Plans or
Programs
|
||||||||||||
|
July 1, 2011 to July 31,
2011
|
100,000 | $ | 42.05 |
N/A
|
N/A
|
|||||||||||
|
Aug 1, 2011 to Aug 31, 2011
|
300,000 | $ | 45.39 |
N/A
|
N/A
|
|||||||||||
|
Sept 1, 2011 to Sept 30, 2011
|
100,000 | $ | 50.08 |
N/A
|
N/A
|
|||||||||||
|
Total
|
500,000 | $ | 45.66 | |||||||||||||
|
3.1
|
Second Amended and Restated Declaration of Trust and Trust Agreement of the Registrant. (1)
|
|
|
3.2
|
Certificate of Trust of the Registrant. (2)
|
|
|
3.3
|
Instrument establishing the Fund. (3)
|
|
|
10.1
|
Form of Authorized Purchaser Agreement. (3)
|
|
|
10.2
|
Distribution Services Agreement. (1)
|
|
|
10.3
|
Amended and Restated Distribution Services Agreement. (4)
|
|
10.4
|
Amendment to Amended and Restated Distribution Services Agreement. (4)
|
|
|
10.5
|
Second Amendment to Amended and Restated Distribution Services Agreement. (4)
|
|
|
10.6
|
Global Custody Agreement. (5)
|
|
|
10.7
|
Services Agreement. (5)
|
|
|
10.8
|
Transfer Agency and Service Agreement. (5)
|
|
|
10.6
|
Distribution Consulting and Marketing Services Agreement. (1)
|
|
|
31.1
|
Certification by the Principal Executive Officer of the Registrant pursuant to Rules 13a-14 and 15d-14 of the Exchange Act. (6)
|
|
|
31.2
|
Certification by the Principal Executive Officer of the Registrant pursuant to Rules 13a-14 and 15d-14 of the Exchange Act. (6)
|
|
|
31.3
|
Certification by the Principal Financial Officer of the Registrant pursuant to Rules 13a-14 and 15d-14 of the Exchange Act. (6)
|
|
|
32.1
|
Certification by the Principal Executive Officer of the Registrant pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002. (6)
|
|
|
32.2
|
Certification by the Principal Executive Officer of the Registrant pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002. (6)
|
|
|
32.3
|
Certification by the Principal Financial Officer of the Registrant pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002. (6)
|
|
(1)
|
Previously filed as like-numbered exhibit to Post-Effective Amendment No. 1 to Registration Statement No. 333-162033, filed on October 22, 2010 and incorporated by reference herein.
|
|
(2)
|
Previously filed as like-numbered exhibit to Registration Statement No. 333-162033, filed on September 21, 2009 and incorporated by reference herein.
|
|
(3)
|
Previously filed as like-numbered exhibit to Post-Effective Amendment No. 1 to Registration Statement No. 333-167590, filed on March 9, 2011 and incorporated by reference herein.
|
|
(4)
|
Previously filed as like-numbered exhibit to Registrant’s Current Report on Form 8-K for the Teucrium Corn Fund, filed on October 31, 2011 and incorporated by reference herein.
|
|
(5)
|
Previously filed as like-numbered exhibit to Pre-Effective Amendment No. 3 to Registration Statement No. 333-162033, filed on March 29, 2010 and incorporated by reference herein.
|
|
(6)
|
Filed herewith.
|
|
Teucrium Commodity Trust (Registrant)
|
|
|
By:
|
Teucrium Trading, LLC
|
|
its Sponsor
|
|
|
By:
|
/s/ Dale Riker
|
|
Name:
|
Dale Riker
|
|
Title:
|
Chief Executive Officer
|
|
By:
|
/s/ Barbara Riker
|
|
Name:
|
Barbara Riker
|
|
Chief Financial Officer
|
|
|
By:
|
/s/ Sal Gilbertie
|
|
Name:
|
Sal Gilbertie
|
|
Title:
|
President/Chief Investment Officer
|
| Date: November 14, 2011 | |
No information found
* THE VALUE IS THE MARKET VALUE AS OF THE LAST DAY OF THE QUARTER FOR WHICH THE 13F WAS FILED.
| FUND | NUMBER OF SHARES | VALUE ($) | PUT OR CALL |
|---|
| DIRECTORS | AGE | BIO | OTHER DIRECTOR MEMBERSHIPS |
|---|
No information found
No Customers Found
No Suppliers Found
Price
Yield
| Owner | Position | Direct Shares | Indirect Shares |
|---|