Advertisement
Not a member of Pastebin yet?
Sign Up,
it unlocks many cool features!
- -----BEGIN PGP SIGNED MESSAGE-----
- Hash: SHA1
- MPOE ETF - GLBSE:MPOE.ETF
- August 14, 2012 (Period: July 15, 2012 - August 14, 2012)
- Monthly report which provides a comprehensive overview of the company for the
- past month.
- To the Shareholders of MPOE ETF:
- I have completed MPOE ETF's financial statements for the month ending
- August 14, 2012. In my opinion, the following statements accurately and
- fairly represent the financial position of MPOE ETF.
- MPOE ETF
- INCOME STATEMENT
- FOR THE MONTH ENDED AUGUST 14, 2012
- _August_ _July_ _June_ _May_ _April_
- Revenue:
- Dividend Revenue.......................... 4.35374340 6.50356511 0.34524457 2.59723452 0.0
- Expenses:
- Wages Expense............................. 0.04353743 0.06444841 0.01303852 0.02597235 0.0
- Trade Fee Expense......................... 0.0 0.0 0.52118931 0.0 0.067 (see note)
- Other income and expenses:
- Unrealized Gain on Investments............139.33418992 161.28724095 346.79228221 72.59434053 149.87084351
- Miscellaneous Revenue..................... 0.0 0.0 0.26 0.0 0.0
- Miscellaneous Expense..................... 0.0 0.05 0.0 0.0 20.0
- Net Income....................................143.64439589 167.67635765 346.86329895 75.19157505 129.80384351
- Basic Earnings per common share............... 0.12940936 0.15105978 0.31248945 0.123264877 0.21279319
- Diluted Earnings per common share............. 0.12940936 0.15105978 0.31248945 0.123264877 0.21279319
- Dividends declared per common share........... 0.00196114 0.00580616 0.00058732 0.002128881 0.0
- MPOE ETF
- RETAINED EARNINGS STATEMENT
- FOR THE MONTH ENDED AUGUST 14, 2012
- Beginning Retained earnings...................711.11371848 549.88220187 203.67082895 129.80384351 0.0
- Net Income for the Month......................143.64439589 167.67635765 346.86329895 75.19157505 129.80384351
- Less Dividends................................ 2.17687170 6.44484104 0.65192603 2.59723452 0.0
- Increase in Retained Earnings.................141.46752419 161.23151661 346.21137292 72.59434053 129.80384351
- Ending Retained Earnings......................852.58124267 711.11371848 549.88220187 202.39818404 129.80384351
- MPOE ETF
- BALANCE SHEET
- AUGUST 14, 2012
- ASSETS
- Current Assets:
- Cash...................................... 13.97369535 17.24166125 7.11835278 7.5727008 5.48192701
- Investments:
- MPOE stock................................488.22351953 488.22351953 490.94574494 54.84171999 54.84171999
- Valuation Allowance for Investments.......865.51639807 726.18220815 568.55885876 222.46518404 149.87084351
- Total Assets.................................1367.71361295 1231.64738893 1066.62295648 284.87960483 210.19449051
- LIABILITIES
- Current Liabilities:
- Accounts Payable.......................... 15.77682435 16.91015862 18.91015862 18.91015862 19.390647
- Dividends Payable......................... 2.17687643 6.44484233 0.65192649 1.29861726 0.0
- Total Liabilities............................. 17.95370078 23.35500095 19.56208511 20.20877588 19.390647
- STOCKHOLDERS' EQUITY
- Common Stock..................................497.17866950 497.1786695 497.1786695 61.0 61.0
- Retained Earnings.............................852.58124267 711.11371848 549.88220187 202.39818404 129.80384351
- Total Stockholders' Equity...................1349.75991217 1208.29238798 1046.30941577 263.39818404 190.80384351
- Total Liabilities and Stockholders' Equity...1367.71361295 1231.64738893 1066.62295648 210.19449051 210.19449051
- MPOE ETF
- STATEMENT OF CASH FLOWS
- FOR THE MONTH ENDED AUGUST 14, 2012
- Cash flows from management activities:
- Cash received as dividends................ 4.35374340 6.50356511 0.34524457 2.59723452 0.0
- Deduct cash payments for expenses and
- payments to creditors................. 1.17687170 2.11444841 0.01303852 0.50646073 0.609353
- Net Cash Flows From Management
- Activities............................ 3.17687170 4.3891167 0.33220605 2.09077379 (0.609353)
- Cash flows from investing activities:
- Cash payments for purchase of MPOE stock.. 0.0 0.0 0.0 0.0 (54.84171999)
- Cash received from sale of MPOE stock..... 0.0 6.38611697 0.77170553 0.0 0.0
- Deduct cash payment of exchange fees...... 0.0 0.0 0.2596428
- Net cash flow from investing
- activities........................ 0.0 6.38611697 0.51206273 0.0 (54.84171999)
- Cash flows from financing activities:
- Cash received from issuing stock.......... 0.0 0.0 0.0 0.0 61.0
- Cash received as interest free loan....... 0.0 0.0 0.0 0.0 20.0
- Cash payment of exchange Fees............. 0.0 0.0 0.0 0.0 20.067
- Cash payment of dividends................. 6.44483760 (0.6519252) (1.2986168) 0.0 0.0
- Net cash flow from financing
- activities............................ (6.44483760) (0.6519252) (1.2986168) 0.0 60.933
- Cash at the beginning of the month............ 17.24166125 7.11835278 7.5727008 5.48192701 0.0
- Net cash flow for the month................... (3.26796590) 10.12330847 (0.45434802) 2.09077379 5.48192701
- Net cash flow and month end cash balance...... 13.97369535 17.24166125 7.11835278 7.5727008 5.48192701
- Supplemental disclosure of cash flow
- information:
- Dividends declared and not paid............... 2.17687643 6.44484104 0.65192649 1.29861726 0.0
- NOTES TO THE FINANCIAL STATEMENTS
- April Trade Fee Expense
- In April, the trade fee expense was counted as an Other Expense because
- it was associated with a financing fee.
- Valuation of MPOE stock
- MPOE stock is valued by the 30 day volume weighted average price as
- reported by MPEx (ticker S.MPOE) at
- http://polimedia.us/bitcoin/mpex-vwap.php
- Investment Activities
- There were no investment activities this month.
- Amount of MPOE stock held
- The fund currently holds 4,073,980 shares of MPOE stock
- Accounts Payable
- The entirety of the fund's debt is owned by Michael Carver and includes
- only the organizational expenses of the fund and any yet unpaid wage.
- This debt imparts no expense to the fund.
- Common Stock
- The number of issued, outstanding and authorized stock is 1110 shares.
- These shares have limited voting rights which are outlined in the
- shareholder contract
- (https://bitcointalk.org/index.php?topic=67535.msg785723#msg785723).
- A dividend yield is not yet calculable as the fund has been in operation
- for less than one year.
- Signed,
- Michael Carver
- also known as
- smickles
- -----BEGIN PGP SIGNATURE-----
- Version: GnuPG v1.4.11 (GNU/Linux)
- iQIcBAEBAgAGBQJQKp64AAoJEOpi186yRQw/m5IQAMqx0TRbCWw9S4k/TqXDWUJK
- vdQH3aTe5oPMm0L73wSJyoNfq3Q4C90flJ9kN4vCwh2GEtH06pn91X9DEXyjjX/l
- BS6tRx1yFVGAdUdTKU2EL1FQm87qV5VmPQz4Dn/Eg3ZI9QptK6syoMHiGaaCYIU2
- YntRSxLKUPuV27p30IhKaHtA30d28HuBuQCgR6j1jalxyrZ4ZGdgO8jrC8YONC/M
- mBqpQUkKmdSweRPP+yw1hxPvlOrGhLjXge9aBdfzqrTF0UIKwwz0w+MLdvp75CoI
- vZVV3p9z1Nmq14y1OEAQh8HNh6cHVatBSmomY/yr98hL9e1hcDB6ca4wF8Zy9Yj6
- x+oAVyIyK4rWdqpaa3sozBKjfJHnwajgiOBNIz50UrTRsK7RSAKZ8Be9RJsL9Gcc
- +ydtbUPlZcf+GLoYw07IsISKpBTS7xVh5P/E5se9pC9EPpw3Oi73D6QAaX86BJm4
- PVmiwUSHVqK+uYhZEc8H7I4vKJDemsSiGTrPt65P3u44f7RM5Fk6vMyVJZK7LE76
- VoUyljc+WdzRPZQWA/SQLepfbP0cTmN90svfUtCu9KqEr6rVElkcOvZH23ajzddL
- lofIZlzZtfVjL3TnjuOeKS9x5wCqdKpu8dYfgacflgHsodgcBzoaurnqdlU1L9TR
- i6nq4hpCiO9fy/YEeGQn
- =3pCZ
- -----END PGP SIGNATURE-----
Advertisement
Add Comment
Please, Sign In to add comment
Advertisement