PACIFIC NORTH WEST CAPITAL CORP.
Interim Financial Statements
31 OCTOBER 2010
(Unaudited – See “Notice to Reader” on following page)
In accordance with National Instrument 51-102 released by the Canadian Securities Administrators, the Company discloses that its external auditors have not reviewed the unaudited interim consolidated financial statements for the six month period ended 31 October 2010 in accordance with Section 7050 of the CICA Handbook.
NOTICE TO READER OF THE INTERIM CONSOLIDATED FINANCIAL STATEMENTS
The financial statements of Pacific North West Capital Corp. and the accompanying interim consolidated balance sheet as at 31 October 2010 and the interim consolidated statements of income and comprehensive income, cash flows and changes in shareholders' equity for the six month period then ended are the responsibility of the Company’s management. These financial statements have not been reviewed on behalf of the shareholders by the independent external auditors of the Company, James Stafford, Chartered Accountants
The interim consolidated financial statements have been prepared by management and include the selection of appropriate accounting principles, judgments and estimates necessary to prepare these financial statements in accordance with Canadian generally accepted accounting principles.
“Harry Barr”
“Robert Guanzon”
Harry Barr, Chief Executive Officer
Robert Guanzon, Chief Financial Officer
13 December 2010
13 December 2010
![[financials001.jpg]](https://capedge.com/proxy/6-K/0001137171-11-000002/financials001.jpg)
(An Exploration Stage Company)
INTERIM CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)
31 October 2010 and 2009
SECOND QUARTER
(Expressed in Canadian Funds)
| | | | |
Pacific North West Capital Corp. | | | | Statement 1 |
(An Exploration Stage Company) | | | | |
Consolidated Balance Sheets | | | | |
(Unaudited) | | | | |
(Canadian Funds) | | | | |
| | | | |
ASSETS | | 31 October 2010 | | 30 April 2010 (Audited) |
Current | | | | |
Cash and cash equivalents(Note 3) | $ | 3,000,162 | $ | 4,475,681 |
Amounts receivable | | 36,894 | | 89,162 |
Prepaid expenses, advances and deposits | | 109,058 | | 40,030 |
Available-for-sale securities(Note 4) | | 4,070,264 | | 2,741,694 |
| | 7,216,378 | | 7,346,567 |
| |
| |
|
Mineral Property Costs-Statement 5(Note 5) | | 4,180,388 | | 3,899,594 |
Property, Plant and Equipment(Note 6) | | 96,140 | | 106,893 |
| $ | 11,492,906 | $ | 11,353,054 |
| | | | |
LIABILITIES | | | | |
Current | | | | |
Accounts payable and accrued liabilities | $ | 47,580 | $ | 96,951 |
Commitments(Note 9) | | | | |
Subsequent Events (Note 11) | | | | |
| | | | |
SHAREHOLDERS' EQUITY | | | | |
Share Capital-Statement 2(Note 8) | | | | |
Authorized: | | | | |
Unlimited number of common voting shares | | | | |
Unlimited number of preferred voting shares | | | | |
Issued and fully paid: | | | | |
67,643,008 (30 April 2010 – 67,543,008) common shares | | 25,181,802 | | 25,170,802 |
Contributed Surplus | | 4,522,371 | | 4,485,390 |
Accumulated Other Comprehensive Loss | | 606,774 | | (393,502) |
Deficit Accumulated During Exploration Stage | | (18,865,621) | | (18,006,587) |
| | 11,445,326 | | 11,256,103 |
| $ | 11,492,906 | $ | 11,353,054 |
ON BEHALF OF THE BOARD:
| | |
“Harry Barr” | , | Director |
“Jordan Point ” | , | Director |
- See Accompanying Notes -
| | | | | | | | | | | |
Pacific North West Capital Corp. |
|
|
|
|
|
|
| Statement 2 |
(An Exploration Stage Company) |
|
|
|
|
|
|
|
|
|
|
Consolidated Statements of Changes in Shareholders’ Equity |
(Unaudited) |
|
|
|
|
|
|
|
|
|
|
|
(Canadian Funds) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Other |
|
|
|
|
| Common Shares |
| Contributed |
| Comprehensive |
| Accumulated |
|
|
| Number |
| Amount |
| Surplus |
| Income |
| Deficit |
| Total |
Balance – 30 April 2008 | 61,658,008 | $ | 25,677,015 | $ | 3,075,349 | $ | (11,146) | $ | (11,881,102) | $ | 16,860,116 |
Issuance of shares for: |
|
|
|
|
|
|
|
|
|
|
|
- Properties | 100,000 |
| 9,500 |
| – |
| – |
| – |
| 9,500 |
- Performance shares(Note 8e) | 100,000 |
| 18,000 |
| (7,500) |
| – |
| – |
| 10,500 |
Share issuance costs | – |
| (5,234) |
| – |
| – |
| – |
| (5,234) |
Stock-based compensation costs | – |
| – |
| 722,377 |
| – |
| – |
| 722,377 |
Future income tax on flow-through | – |
| (920,000) |
| – |
| – |
| – |
| (920,000) |
Unrealized loss on available-for-sale securities | – |
| – |
| – |
| (743,866) |
| – |
| (743,866) |
Loss for the year | – |
| – |
| – |
| – |
| (5,354,466) |
| (5,354,466) |
Balance – 30 April 2009 | 61,858,008 | $ | 24,779,281 | $ | 3,790,226 | $ | (755,012) | $ | (17,235,568) | $ | 10,578,927 |
Issuance of shares for: |
|
|
|
|
|
|
|
|
|
|
|
- Private placements(Note 8a) | 860,000 |
| 172,000 |
| – |
| – |
| – |
| 172,000 |
- F/T private placements (Note 8a) | 4,500,000 |
| 900,000 |
| – |
| – |
| – |
| 900,000 |
- Properties(Note 8b) | 125,000 |
| 14,750 |
| – |
| – |
| – |
| 14,750 |
- Performance shares(Note 8e) | 200,000 |
| 25,000 |
| – |
| – |
| – |
| 25,000 |
- Value assigned to warrants (Note 8g) | – |
| (367,403) |
| 367,403 |
| – |
| – |
| – |
Share issuance costs | – |
| (87,326) |
| 42,326 |
| – |
| – |
| (45,000) |
Stock-based compensation costs |
– |
| – |
| 275,435 |
| – |
| – |
| 275,435 |
Performance shares allotted (Note 8e) |
– |
| – |
| 10,000 |
| – |
| – |
|
10,000 |
Future income tax on flow-through | – |
| (265,500) |
| – |
| – |
| – |
| (265,500) |
Unrealized gain on available-for- sale securities |
– |
| – |
| – |
| 361,510 |
| – |
| 361,510 |
Net loss for the year | – |
| – |
| – |
| – |
| (771,019) |
| (771,019) |
Balance – 30 April 2010 | 67,543,008 | $ | 25,170,802 | $ | 4,485,390 | $ | (393,502) | $ | (18,006,587) | $ | 11,256,103 |
Issuance of shares for: |
|
|
|
|
|
|
|
|
|
|
|
- Properties(Note 8b) | 100,000 |
| 11,000 |
| – |
| – |
| – |
| 11,000 |
Stock-based compensation costs (Note 8f) |
– |
| – |
| 31,481 |
| – |
| – |
| 31,481 |
Performance shares allotted(Note 8e) |
– |
| – |
| 5,500 |
| – |
| – |
| 5,500 |
Unrealized gain on available-for- sale securities |
– |
| – |
| – |
| 1,000,276 |
| – |
| 1,000,276 |
Net loss for the period | – |
| – |
| – |
| – |
| (859,034) |
| (859,034) |
Balance – 31 October 2010 | 67,643,008 | $ | 25,181,802 | $ | 4,522,371 | $ | 606,774 | $ | (18,865,621) | $ | 11,445,326 |
- See Accompanying Notes -
| | | | | | | | | | | | |
Pacific North West Capital Corp. | | | | | | | | Statement 3 |
(An Exploration Stage Company) | | | | | | | | |
Consolidated Statements of Income andComprehensive Income (Unaudited)
| | |
(Canadian Funds) | | | | | | | | |
| | | | | | | | |
| | | | | | | | |
| |
3 Months | |
3 Months | | 6 Months | | 6 Months |
| | Ended | | Ended | | Ended | | Ended |
| | 31 October | | 31 October | | 31 October | | 31 October |
| | 2010 | | 2009 | | 2010 | | 2009 |
General and Administrative Expenses | | | | | | | | |
Consulting fees (recovery) | $ | 48,620 |
$ | (20,532) | $ | 81,995 | $ | 11,358 |
Consulting fees - Stock compensation(Note 8f) |
| 2,153 |
| 10,012 |
| 4,306 |
| 60,634 |
Corporate development |
| 15,955 |
| 123,585 |
| 44,648 |
| 165,059 |
Investor & shareholder relations |
| 30,595 |
| 45,815 |
| 59,396 |
| 120,558 |
Investor & shareholder relations - Stock compensation (Note 8f) |
| - |
| 4,062 |
| - |
| 11,697 |
Travel, lodging & food (recovery) |
| 10,141 |
| (12,368) |
| 24,521 |
| 18,491 |
Management fees (Note 7a) |
| 44,428 |
| 42,311 |
| 88,855 |
| 84,623 |
Director fees(Note 8f) |
| 7,000 |
| 7,500 |
| 11,500 |
| 17,00 |
Director fees - Stock compensation(Note 8f) |
| - |
| 10,489 |
| - |
| 37,476 |
Salaries & benefits |
| 38,925 |
| 31,975 |
| 80,530 |
| 107,292 |
Salaries & benefits - Stock compensation(Note 8f) |
| 19,761 |
| 7,329 |
| 27,175 |
| 33,583 |
Performance benefit - Stock Compensation(Note 8e) |
| - |
| - |
| 5,500 |
| - |
Accounting & audit |
| 4,000 |
| - |
| 4,000 |
| - |
Office |
| 15,187 |
| 18,565 |
| 26,899 |
| 33,286 |
Transfer agent and regulatory fees |
| 11,617 |
| 15,805 |
| 20,942 |
| 25,290 |
Rent |
| 14,552 |
| 8,061 |
| 23,514 |
| 44,372 |
Telephone & utilities |
| 4,409 |
| 2,667 |
| 8,893 |
| 10,234 |
Legal |
| - |
| 6,843 |
| 9,310 |
| 6,843 |
Vehicle lease |
| 3,007 |
| 3,470 |
| 6,115 |
| 6,941 |
Amortization |
| 7,381 |
| 8,950 |
| 14,763 |
| 17,300 |
Insurance, licenses & fees |
| 14,235 |
| 21,000 |
| 35,472 |
| 47,513 |
Loss Before the Following | | (291,966) |
| (334,639) |
| (578,334) | | (859,550) |
Other Income (Expenses) |
|
|
|
|
|
|
|
|
Loss on sale of available-for-sale securities(Note 4) |
| (34,505) |
| (949) |
| (295,914) |
| (3,129) |
Interest and other income |
| 5,748 |
| 13,582 |
| 12,054 |
| 41,063 |
Foreign exchange, net |
| (7,716) |
| (17,250) |
| 4,294 |
| (40,024) |
Interest and bank charges |
| (629) |
| (235) |
| (1,134) |
| (1,115) |
| | (37,102) |
| (4,852) |
| (280,700) | | (3,205) |
|
|
|
|
|
|
|
|
|
Loss Before Income Taxes |
| (329,068) |
| (339,491) |
| (859,034) |
| (862,755) |
Future Income Tax Recovery |
|
|
| - |
|
|
| - |
Loss from Continuing Operation | $ | (329,068) |
$ | (339,491) | $ | (859,034) | $ | (862,755) |
Discontinued Operation |
| - |
| 2,561,456 |
| - |
| 2,575,251 |
Income (Loss) for the Period |
| (329,068) |
| 2,221,965 |
| (859,034) |
| 1,712,496 |
Other Comprehensive Income (Loss) |
|
|
|
|
|
|
|
|
Unrealized gain on available-for-sale securities |
| 638,766 |
| 4,954 |
| 1,000,276 |
| 109,369 |
Comprehensive Income (Loss) for the Period | $ | 309,698 |
$ | 2,226,919 | $ | 141,242 | $ | 1,821,865 |
Loss per Share - Basic and Fully Diluted | $ | (0.00) |
$ | (0.01) | $ | (0.01) | $ | (0.02) |
Comprehensive Income per Share - Basic and Fully Diluted | $ | 0.00 |
$ | 0.04 | $ | 0.00 | $ | 0.03 |
Weighted Average Number of Shares Outstanding |
| 67,643,008 |
| 61,697,460 |
| 67,594,639 |
| 61,697,460 |
- See Accompanying Notes -
| | | | | | | | | |
Pacific North West Capital Corp. | | | | | | | Statement 4 |
(An Exploration Stage Company) | | | | | | | | |
Consolidated Statement of Cash Flows (Unaudited) | | | | | | |
(Canadian Funds) | | | | | | | | |
| | | | | | | | |
| | 3 Months | | 3 Months | | 6 Months | | 6 Months |
| | Ended | | Ended | | Ended | | Ended |
| | 31 October | | 31 October | | 31 October | | 31 October |
Cash Resources Provided By (Used In) | | 2010 | | 2009 | | 2010 | | 2009 |
Operating Activities | | | | | | | | |
Loss from continuing operation | $ | (329,068) | $ | (339,491) | $ | (859,034) | $ | (862,755) |
Items not affecting cash | |
| |
| |
| |
|
Stock based-compensation costs | | 21,914 | | 31,894 | | 36,981 | | 143,392 |
Loss on sale of available-for-sale securities | | 34,505 | | 949 | | 295,914 | | 3,129 |
Amortization | | 7,381 | | 8,650 | | 14,763 | | 17,300 |
Foreign exchange gain | | 16,304 | | 40,024 | | 4,294 | | 40,024 |
Amounts receivable | | (22,954) | | (566,853) | | 52,268 | | (517,103) |
Prepaid expenses and deposits | | (78,507) | | (270,188) | | (69,028) | | (397,962) |
Accounts payable and accrued liabilities | | (1,495) | | (490,382) | | (49,371) | | (610,835) |
| | (351,920) | | (1,585,397) | | (573,213) | | (2,184,810) |
Investing Activities | |
| |
| |
| |
|
Sale of available-for-sale securities | | 123,178 | | 5,742 | | 374,824 | | 33,966 |
Purchase of property, plant and equipment | | (1,830) | | - | | (4,009) | | (2,193) |
Purchase of available-for-sale securities | | 331,542 | | (5,493) | | (1,003,327) | | (30,265) |
Sale of investment in Mystery Creek Resources Inc. | | - | | 439,517 | | - | | 439,517 |
Mineral property costs | | (190,569) | | 47,156 | | (269,794) | | (403,979) |
| | 262,321 | | 486,922 | | (902,306) | | 37,046 |
| |
| |
| |
| |
|
| |
| |
| |
| |
|
| |
| |
| |
| |
|
Net Increase (Decrease) in Cash and Cash Equivalents | | (89,599) | | (1,098,475) | | (1,475,519) | | (2,147,764) |
Cash and cash equivalent - Beginning of period | | 3,089,761 | | 4,491,254 | | 4,475,681 | | 5,540,543 |
Cash and Cash Equivalents - End of Period | $ | 3,000,162 | $ | 3,392,779 | $ | 3,000,162 | $ | 3,392,779 |
| |
| |
| |
| |
|
Supplemental Disclosure of Non-Cash Investing and Financing Activities | |
| |
| |
| |
|
Proceeds of sale of Mystery Resources Inc. included in amounts receivable | | - | | - | | - | | 320,490 |
Exploration expenditures included in accounts payable | $ | - | $ | - | $ | - | $ | - |
Consulting fees - performance shares issued/allotted | $ | - | $ | - | $ | 5,500 | $ | - |
Shares issued for mineral properties | $ | - | $ | 7,250 | $ | 11,000 | $ | 7,250 |
| |
| |
| |
| |
|
- See Accompanying Notes -
| | | | | | | | | | |
Pacific North West Capital Corp. | | | | | | | Statement 5 |
(An Exploration Stage Company) | | | | | | | | |
Consolidated Schedules of Mineral Property Costs | | |
(Unaudited) | | | | | | | | |
Canadian Funds | | | | | | | | |
| | | | | | | | |
| | Six months ended 31 October 2010 | | |
| | | Acquisition Costs | | Exploration Costs | | Total | | 30 April 2010 Total |
British Columbia Property: | | | | | | | | |
| BC Rock & Roll | | | | | | | | |
| Cash option payments | $ | 40,000 | $ | - | $ | 40,000 | $ | 10,000 |
| Shares issued for properties | | 5,500 | | - | | 5,500 | | 4,500 |
| Drilling | | - | | - | | - | | 254,910 |
| Geophysical | | - | | - | | - | | 93,169 |
| Field expenses | | - | | - | | - | | 33,290 |
| Engineering and geological consulting | | - | | 51,774 | | 51,774 | | 55,806 |
| | | 45,500 | | 51,774 | | 97,274 | | 451,675 |
Ontario Properties: | | | | | | | |
|
| West Timmins Nickel | | | | | | | |
|
| Engineering and geological consulting | | - | | - | | - | | 2,250 |
| | | | | | | | |
|
| Coldwell Project | | | | | | | |
|
| Engineering and geological consulting | | - | | - | | - | | 6,583 |
| | | - | | - | | - | | 6,583 |
| Swayze Joint Venture (Old: Nickel Muir) | | | | | | | |
|
| Engineering and geological consulting | | - | | - | | - | | 1,173 |
| | | - | | - | | - | | 1,173 |
| Raglan Hills (Old: South Renfrew) | | | | | | |
|
| Engineering and geological consulting | | - | | - | | - | | 111 |
| | | - | | - | | - | | 111 |
| East Sudbury (River Valley) | | | | | | | | |
| Field expenses | | - | | - | | - | | 735 |
| Amounts recovered or received | | - | | - | | - | | (38,280) |
| Engineering and geological consulting | | - | | 40,548 | | 40,548 | | 1,838 |
| | | - | | 40,548 | | 40,548 | | (35,707) |
Quebec Properties: | | | | | | | |
|
| Soquem - Taureau | | | | | | |
|
| Engineering and geological consulting | | - | | - | | - | | 376 |
| | | - | | - | | - | | 376 |
| Glitter Lake | | | | | | | |
|
| Field expenses | | - | | - | | - | | 161 |
| Quebec credit | | - | | (47,535) | | (47,535) | | (14,462) |
| Engineering and geological consulting | | - | | - | | - | | 4,540 |
| | | - | | (47,535) | | (47,535) | | (9,761) |
| | | | | | | | |
Balance Carried Forward | $ | 45,500 | $ | 44,787 | $ | 90,287 | $ | 416,700 |
- See Accompanying Notes -
| | | | | | | | | |
Pacific North West Capital Corp. | | | | | | | Statement 5 |
(An Exploration Stage Company) | | | | | | | | (Continued) |
Consolidated Schedules of Mineral Property Costs | | |
(Unaudited) | | | | | | | | |
Canadian Funds | | | | | | | | |
| | | | | | | | | |
| | Six months ended 31 October 2010 | | |
| | | Acquisition Costs | | Exploration Costs | | Total | | 30 April 2010 Total |
Balance Forward | $ | 45,500 | $ | 44,787 | $ | 90,287 | $ | 416,700 |
Quebec Properties -Continued | | | | | | | |
|
|
Fiedmont Project | | | | | | | |
|
| Field expenses | | - | | - | | - | | 1,187 |
| Assay and geochemical | | - | | - | | - | | 1,080 |
| Drilling | | - | | - | | - | | 14,778 |
| Engineering and geological consulting | | - | | 1,000 | | 1,000 | | 16,159 |
| | | - | | 1,000 | | 1,000 | | 33,204 |
| Destiny Gold Project | | | | | | | |
|
| Cash option payments | | 25,000 | | - | | 25,000 | | 40,704 |
| Shares issued for property | | 5,500 | - | - | | 5,500 | | 2,750 |
| Field expenses | | - | | 1,616 | | 1,616 | | 5,341 |
| Drilling | | - | | - | | - | | 751,169 |
| Engineering and geological consulting | | - | | 125,258 | | 125,258 | | 158,285 |
| | | 30,500 | | 126,874 | | 157,374 | | 958,249 |
Nickel Plats Saskatchewan | | | | | | | |
|
| Cash option payments | | - | | - | | - | | 15,000 |
| Shares issued for property | | - | | - | | - | | 7,500 |
| Engineering and geological consulting | | - | | - | | - | | 2,051 |
| | | - | | - | | - | | 24,551 |
Alaska Properties | | | | | | | |
|
| Reconnaissance (Kane, Tonsina & S.E. Alaska) | | | | | | | |
|
| Property fees | | - | | 17,080 | | 17,080 | | 12,005 |
| Engineering and geological consulting | | - | | 1,598 | | 1,598 | | 2,821 |
| | | - | | 18,678 | | 18,678 | | 14,826 |
| Union Bay | | | | | | | |
|
| Property fees | | - | | 12,040 | | 12,040 | | 14,156 |
| Engineering and geological consulting | | - | | 1,415 | | 1,415 | | 2,468 |
| | | - | | 13,455 | | 13,455 | | 16,624 |
| | | | | | | |
|
Cost for the Period | | 76,000 | | 204,794 | | 280,794 | | 1,464,154 |
Balance - Beginning of Year | | 846,007 | | 3,053,587 | | 3,899,594 | | 4,333,979 |
Mineral property cost written off | | - | | - | | - | | (1,898,539) |
Balance - End of Period | $ | 922,007 | $ | 3,258,381 | $ | 4,180,388 | $ | 3,899,594 |
- See Accompanying Notes -
| |
Pacific North West Capital Corp. (An Exploration Stage Company) Notes to Consolidated Financial Statements 31 October 2010 and 2009 (Unaudited) Canadian Funds | |
1.
Nature and Continuance of Operations and Significant Accounting Policies
a)
Nature and Continuance of Operations
Pacific North West Capital Corp. (the “Company”) was incorporated under the Business Corporations Act (Alberta) on 29 May 1996 and on 13 July 2004, the Company continued out of the Province of Alberta and into the Province of British Columbia. The Company is in the process of acquiring, exploring and developing Platinum Group Metals (“PGMs”), precious and base metals mineral properties. The Company will attempt to bring the properties to production, structure joint ventures with others, option or lease properties to third parties, or sell the properties outright. The Company has not determined whether these properties contain ore reserves that are economically recoverable and the Company is considered to be in the exploration stage.
b)
Principles of Consolidation
The consolidated financial statements of the Company and the accompanying notes have been prepared in accordance with generally accepted accounting principles in Canada (“Canadian GAAP”).
Consolidated financial statements include the assets, liabilities and results of operations of all entities controlled by the Company. The effects of transactions between entities in the consolidated group are eliminated. Where control of an entity is obtained during a financial year, its results are included in the consolidated statements of loss and deficit from the date on which control commences. Where control of an entity ceases during a financial year, its results are included for that part of the year during which control exists.
The consolidated financial statements for the period ended 31 October 2010 are prepared on a consolidated basis and include the accounts of the Company and its wholly owned US subsidiaries, Pacific North West Capital Corp. USA and Pacific North West Capital de México, S.A. de C.V. on the basis that the Company owned and effectively controlled a 100% interest in these companies.
c)
Cash and Cash Equivalents
For purposes of reporting cash flows, the Company considers cash and cash equivalents to include amounts held in banks and highly liquid investments with remaining maturities at point of purchase of 90 days or less. The Company places its cash and cash investments with institutions of high-credit worthiness.
d)
Mineral Properties and Deferred Exploration Expenditures
Direct costs related to the acquisition and exploration of mineral properties held or controlled by the Company are deferred on an individual property basis until the viability of a property is determined. Administration costs and general exploration costs are expensed as incurred. When a property is placed in commercial production, deferred costs will be depleted using the units-of-production method. Management of the Company periodically reviews the recoverability of the capitalized mineral properties. Management takes into consideration various information including, but not limited to, results of exploration activities conducted to date, estimated future metal prices, and reports and opinions of outside geologists, mine engineers and consultants. When it is determined that a project or property will be abandoned then the costs are written off, or if its carrying value has been impaired, then the mineral propert ies and deferred costs are written down to fair value.
Although the Company has taken steps to verify title to mineral properties in which it has an interest, these procedures do not guarantee the Company's title. Such properties may be subject to prior agreements or transfers and title may be affected by undetected defects.
| |
Pacific North West Capital Corp. (An Exploration Stage Company) Notes to Consolidated Financial Statements 31 October 2010 and 2009 (Unaudited) Canadian Funds | |
1.
Nature and Continuance of Operations and Significant Accounting Policies –Continued
d)
Mineral Properties and Deferred Exploration Expenditures–Continued
From time to time, the Company acquires or disposes of properties pursuant to the terms of option agreements. Options are exercisable entirely at the discretion of the optionee and, accordingly, are recorded as mineral property costs or recoveries when the payments are made or received. After costs are recovered, the balance of the payments received are recorded as a gain on option or disposition of mineral property.
e)
Mineral Exploration Tax Credits (“METC”)
The Company recognizes METC amounts and applies those amounts against exploration costs when the Company’s application for tax credits is approved by the Canada Revenue Agency. Assessments, if any, for taxes, penalties and interest are deducted from the tax credits when assessed.
f)
Property, Plant and Equipment
Property, plant and equipment is valued at cost less accumulated amortization. The Company provides amortization of furniture and office equipment and automotive equipment using the declining balance method at 20% and 30%, respectively.
g)
Income Taxes
Income taxes are accounted for using the asset and liability method. Future taxes are recognized for the tax consequences of “temporary differences” by applying enacted or substantively enacted statutory tax rates applicable to future years to differences between the financial statement carrying amounts and tax basis of existing assets and liabilities. The effect on future taxes for a change in tax rates is recognized in income in the period that includes the date of enactment or substantive enactment. In addition, the method requires the recognition of future tax benefits to the extent that realization of such benefits is more likely than not. A valuation allowance is provided to the extent that it is more likely than not that future income tax assets will not be realised.
h)
Foreign Currency Translation
The Company's subsidiaries are integrated foreign operations and their results and financial position are translated into the Company’s functional currency, the Canadian dollar, using the temporal basis as follows:
·
Monetary assets and liabilities at year-end rates,
·
All other assets and liabilities at historical rates, and
·
Expense and exploration and development items at the average rate of exchange prevailing during the year.
Exchange gains and losses arising from these translations are reflected in income or expense in the period that they occur.
i)
Stock-Based Compensation
All stock-based awards made to employees and non-employees are measured and recognized using a fair value based method. For employees, the fair value of the options is measured at the date of the grant. For non-employees, the fair value of the options is measured on the earlier of the date at which the counterparty performance is complete or the date the performance commitment is reached or the date at which the equity instruments are granted if they are fully vested and non-forfeitable. For employees and non-employees, the fair value of the options is accrued and charged to operations, with the offsetting credit to contributed surplus, over the applicable vesting period. If and when the stock options are ultimately exercised, the applicable amounts of contributed surplus are transferred to share capital.
| |
Pacific North West Capital Corp. (An Exploration Stage Company) Notes to Consolidated Financial Statements 31 October 2010 and 2009 (Unaudited) Canadian Funds | |
1.
Nature and Continuance of Operations and Significant Accounting Policies –Continued
j)
Loss per Share
Basic earnings (loss) per share is computed by dividing income (loss) available to common shareholders by the weighted average number of common shares outstanding during the year. The computation of diluted earnings per share which assumes the conversion, exercise or contingent issuance of securities only when such conversion, exercise or issuance would have a dilutive effect on earnings per share. The dilutive effect of convertible securities is reflected in diluted earnings per share by application of the "if converted" method. In years in which a loss is incurred, the effect of potential issuances of shares under options and warrants would be anti-dilutive, and therefore basic and diluted loss per share are the same.
k)
Management's Estimates
The preparation of financial statements in conformity with Canadian GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the dates of the financial statements and the reported amounts of revenues and expenses during the reported periods. Actual results could differ from those estimates.
l)
Flow-Through Shares
Canadian Income Tax Legislation permits an enterprise to issue securities referred to as flow-through shares, whereby the investor can claim the tax deductions arising from the renunciation of the related resource expenditures. When resource expenditures are renounced to the investors and the Company has reasonable assurance that the expenditures will be completed, future income tax liabilities are recognized with a corresponding reduction in share capital.
If a Company has sufficient unused tax losses and deductions (“losses”) to offset all or part of the future income tax liabilities and no future income tax assets have been previously recognized on such losses, a portion of such unrecognized losses (losses multiplied by the effective corporate tax rate) is recorded as income up to the amount of the future income tax liability that was previously recognized on the renounced expenditures.
m)
Joint Venture
Certain of the Company’s properties were the subject of joint venture agreements. Where joint venture agreements exist, the Company’s proportionate share of assets, liabilities, revenues, costs and expenditures relating to these properties have been recorded in the accounts.
n)
Performance Shares
The Company grants performance shares to attract consultants and/or employees to the Company. Performance shares are valued at market price on the date of issuance and charged to operations with the offsetting credit to share capital.
o)
Financial Instrument Standards
Financial assets and liabilities are initially recognized at fair value and are subsequently measured based on their classification as held-to-maturity, loans and receivables, available-for-sale or held-for-trading, as described below. The classification is not changed subsequent to initial recognition.
Held-to-Maturity and Loans and Receivables
Financial instruments that have a fixed maturity date, where the Company intends and has the ability to hold to maturity, are classified as held-to-maturity and measured at amortized cost using the effective interest rate method. Loans and receivables are measured at amortized cost using the effective interest method.
| |
Pacific North West Capital Corp. (An Exploration Stage Company) Notes to Consolidated Financial Statements 31 October 2010 and 2009 (Unaudited) Canadian Funds | |
1.
Nature and Continuance of Operations and Significant Accounting Policies –Continued
o)
Financial Instruments Standards–Continued
Available-for-sale
Financial assets classified as available-for-sale are carried at fair value (where determinable based on market prices of actively traded securities) with changes in fair value recorded in other comprehensive income. Available-for-sale securities are written down to fair value through earnings whenever it is necessary to reflect an other-than-temporary impairment. Transaction costs that are directly attributable to the acquisition or issue of a financial asset or financial liability are added to its fair value.
Held-for-Trading
Financial assets and financial liabilities that are purchased and incurred with the intention of generating profits in the near term are classified as held-for-trading. These instruments are measured at fair value with the change in the fair value recognized in income.
Derivatives and Hedge Accounting
The Company has determined that any share purchase warrants held are derivative financial instruments and any change in fair value is included in earnings for the period.
Comprehensive Income
Comprehensive income is composed of the Company’s earnings and other comprehensive income. Other comprehensive income includes unrealized gains and losses on available-for-sale securities, foreign currency translation gains and losses on the net investment in self-sustaining operations and changes in the fair market value of derivate instruments designated as cash flow hedges, all net of income taxes. Cumulative changes in other comprehensive income are included in accumulated other comprehensive income which is presented (if applicable) as a new category in shareholders’ equity.
p)
International Financial Reporting Standards (“IFRS”)
In 2006, the Canadian Accounting Standards Board (“AcSB”) published a new strategic plan that will significantly affect financial reporting requirements for Canadian companies. The AcSB strategic plan outlines the convergence of Canadian GAAP with IFRS over an expected five year transitional period. In February 2008, the AcSB announced that 2011 is the changeover date for publicly-listed companies to use IFRS, replacing Canada’s own GAAP. The date is for interim and annual financial statements relating to fiscal years beginning on or after 1 January 2011. The transition date of 1 January 2011 will require the restatement for comparative purposes of amounts reported by the Company for the year ended 30 April 2011. Although IFRS uses a conceptual framework similar to Canadian GAAP, there are significant differences in recognition, measurement and disclosure. The Company has developed the framework of a plan for IFRS convergence and has started the implementation process. Detailed analysis of the differences between IFRS and the Company’s accounting policies and assessment of the various alternatives for first time adoption of IFRS are in progress. Management’s assessment to date indicates that there will be revisions to the Company’s disclosures on adoption of IFRS, but there will be no major financial impact or accounting policy or procedural changes. However, it is recognized that the IFRS requirements, in particular related to the mining industry, are evolving, and such changes may alter this preliminary assessment.
q)
Comparative Figures
Certain comparative figures have been adjusted to conform to the current year’s presentation.
2.
Fair Value of Financial Instruments
The Company’s financial instruments consist of cash and cash equivalents, amounts receivable, advances and deposits, available-for-sale securities and accounts payable. Unless otherwise
| |
Pacific North West Capital Corp. (An Exploration Stage Company) Notes to Consolidated Financial Statements 31 October 2010 and 2009 (Unaudited) Canadian Funds | |
2.
Fair Value of Financial Instruments–Continued
noted, it is management’s opinion that the Company is not exposed to significant interest, currency or credit risks arising from the financial instruments. The fair value of these financial instruments, with the exception of available-for-sale securities, approximates their carrying values, due to their short-term maturity or capacity of prompt liquidation. The Company is exposed to currency risk on its acquisition and exploration expenditures on its US properties since it has to convert Canadian dollars raised through equity financing in Canada to US dollars. The Company’s expenditures will be negatively impacted if the US dollar increases versus the Canadian dollar.
The CICA Handbook Section 3862, “Financial Instruments – Disclosures” requires disclosure of a three-level hierarchy for fair value measurements based upon transparency of inputs to the valuation of financial instruments carried on the balance sheet at fair value. The three levels are defined as follows:
Level 1:
inputs to the valuation methodology are quoted prices (unadjusted) for identical assets or liabilities in active markets.
Level 2:
inputs to the valuation methodology include quoted prices for similar assets and liabilities in active markets, and inputs that are observable for the asset or liability, either directly or indirectly, for substantially the full term of the financial instrument.
Level 3:
inputs to the valuation methodology are unobservable and significant to the fair value measurement.
| | | |
| Fair Value Measurement | 31 October 2010 | 30 April 2010 |
Available-for-sale securities(Note 4) | Level 1 | $ 3,794,930 | $ 2,466,360 |
Share purchase warrants(Note 4) | Level 2 | 275,334 | 275,334 |
3.
Restricted Cash and Cash Equivalents
A total of $347,575 of the Company’s cash and cash equivalents at 31 October 2010 (30 April 2010 - $567,771) relates to proceeds from the issuance of flow-through shares and is restricted to future expenditures on Canadian mineral property operating expenditures. The Company must spend these proceeds of $347,575 by 31 December 2010 on eligible mineral properties located in Canada pursuant to the terms of the subscription agreements related to these flow-through shares (Notes 9).
4.
Investments
| | | | | | | | |
| 31 October 2010 | 30 April 2010 |
| | Cost | | Fair Value | | Cost | | Fair Value |
Fire River Gold Corp. (“FAU”) 6,384,000 (30 April 2010 – 4,647,500) common shares 1,000,000 (30 April 2010 – 1,000,000) share purchase warrants expire on 2 October 2011 | $ | 2,873,852 | $ | 2,838,630 | $ | 2,177,540 | $ | 2,096,895 |
CanAlaska Uranium Ltd. (“CanAlaska”) Nil (30 April 2010 – 68,600) common shares | | - | | - | | 13,061 | | 10,290 |
El Niño Ventures Inc. (“El Niño”) 3,429,071 (30 April 2010 – 1,429,071) common shares 1,428,571 (30 April 2010 – 1,428,571) share purchase warrants expire on 20 May 2011 | | 200,074 | | 209,578 | | 100,074 | | 176,804 |
Next Gen Metals Inc. (“Next Gen”) 1,666,667 (30 April 2010 – 1,000,000) common shares | | 125,000 | | 250,000 | | 25,000 | | 150,000 |
Foran Mining Corporation (“Foran”) 380,000 (30 April 2010 - 2,600,000) common shares | | 164,920 | | 342,000 | | 282,100 | | 78,000 |
Breakwater Resources Ltd. (“Breakwater”) Nil (30 April 2010 – 23,752) common shares | | - | | - | | 422,108 | | 102,135 |
Alto Ventures Ltd. (“Alto”) 526,000 (30 April 2010 – 549,000) common shares | | 21,040 | | 26,300 | | 21,960 | | 32,940 |
| |
Pacific North West Capital Corp. (An Exploration Stage Company) Notes to Consolidated Financial Statements 31 October 2010 and 2009 (Unaudited) Canadian Funds | |
4.
Investments –Continued
| | | | | | | | |
| 31 October 2010 | 30 April 2010 |
| | Cost | | Fair Value | | Cost | | Fair Value |
Other marketable securities | | 125,483 | | 403,756 | | 140,530 | | 94,630 |
| $ | 3,510,369 | $ | 4,070,264 | $ | 3,182,373 | $ | 2,741,694 |
The above investments have been accounted for using the fair value method. All investments represent less than a 5% ownership of the respective companies except for FAU which represents 10.71%. FAU, El Niño and Next Gen are companies that have certain directors in common with the Company.
During the period the Company sold 232,500 common shares of FAU for proceeds of $146,350 resulting in a gain of $47,761.
During the period the Company sold 68,600 common shares of CVV for proceeds of $5,831 resulting in a loss of $7,230.
During the period the Company sold 23,000 common shares of Alto for proceeds of $1,610 resulting in a gain of $670.
During the period the Company sold 205,048 common shares of Breakwater for proceeds of $72,638 resulting in a loss of $286,898.
During the period the Company sold 310,500 common shares of other marketable securities for proceeds of $148,395 resulting in a gain of $13,641.
During the previous year ended 30 April 2010, the Company purchased 1,428,571 units of El Niño at a purchase price of $0.07 per unit. Each unit consists of one common share and one common share purchase warrant. Each common share purchase warrant entitles the holder to purchase one common share of El Nino at an exercise price of $0.15 per common share purchase warrant until 18 months from the date of issuance.
During the previous year ended 30 April 2010, the Company received 6,415,000 common shares and 1,000,000 share purchase warrants of FAU valued at $2,694,300 and $225,590 for the sale of MCR, respectively(Note 5r). Each share purchase warrant entitles the holder to purchase one common share of FAU at an exercise price of $0.50 per share purchase warrant until October 2, 2011.
| |
Pacific North West Capital Corp. (An Exploration Stage Company) Notes to Consolidated Financial Statements 31 October 2010 and 2009 (Unaudited) Canadian Funds | |
5. Mineral Property Costs
a)
Details are as follows:
| | | | | | |
| Acquisition (Net of option payments received) | Exploration | Exploration Advances /Refunds | Write-off Mineral Property Costs | Total 31 October 2010 | Total 30 April 2010 |
British Columbia Property | | | | | | |
BC Rock & Roll | $ 40,000 | 508,949 | - | - | 548,949 | 451,675 |
Ontario Properties |
| |
|
|
|
|
River Valley Joint Venture | 1 | 5,053,099 | (5,053,099) | - | 1 | 1 |
Sargesson and Kelly/Davis | 27,900 | 11,954 | - | - | 39,854 | 39,854 |
West Timmins Nickel | 56,595 | 3,077,592 | - | (3,134,187) | - | - |
Coldwell Project | 223,761 | 775,608 | - | (999,369) | - | - |
Swayze, Joint Venture (Nickel Muir) | 80,572 | 205,774 | - | (286,346) | - | - |
Raglan Hills (South Renfrew) | 13,517 | 148,151 | - | (145,501) | 16,167 | 16,167 |
East Sudbury | 160,309 | 870,444 | (38,279) | (194,185) | 798,289 | 757,741 |
Goodchild | - | 1,140 | - | - | 1,140 | 1,140 |
Walsh Township | 36,400 | 38,643 | - | (75,043) | - | - |
North Duluth | - | 3,038 | - | - | 3,038 | 3,038 |
Québec Properties |
| |
|
|
|
|
SOQUEM - Taureau | - | 326,794 | - | (326,794) | - | - |
SOQUEM - Chenneville | - | 206,618 | - | (206,618) | - | - |
Glitter Lake | 80,600 | 293,932 | (182,937) | - | 191,595 | 239,130 |
Fiedmont | 42,500 | 195,389 | - | (236,889) | 1,000 | - |
Destiny Gold | 73,954 | 1,041,669 | - | - | 1,115,623 | 958,249 |
Saskatchewan Nickel Plats | 224,995 | 453,614 | - | - | 678,609 | 678,609 |
Winter Lake, Northwest Territories | 52,250 | 2,704 | - | (54,954) | - | - |
Alaska Properties |
| |
|
|
|
|
Goodnews Bay | 158,730 | 1,265,854 | (1,193,500) | (231,084) | - | - |
Reconnaissance (Kane, Tonsina, SE Alaska) | 27,946 | 998,816 | (500,000) | - | 526,762 | 508,084 |
Union Bay | 441,593 | 4,068,930 | (4,251,162) | - | 259,361 | 245,906 |
North Voisey, Labrador | 46,081 | 9,671 | - | (55,752) | - | - |
| $ 1,787,704 | $ 19,558,383 | $ (11,218,977) |
$ (5,946,722) | $ 4,180,388 |
$ 3,899,594 |
b)
BCRock & Roll
On 28 July 2009, the Company obtained an option from Misty Creek Ventures Ltd. (Misty Creek Ventures Ltd. was dissolved in January 2010 and its interest was transferred to Equity Exploration Consultants Ltd.), First Fiscal Enterprises Ltd. and Pamicon Developments Ltd. (collectively the “Vendors”) on the Rock & Roll property (the “Property”), located in the Liard Mining District approximately 9 km west of the Bronson airstrip and exploration camp in northern British Columbia. Under the terms of the Letter Agreement, the Company can earn a 100% interest in the Property over a four year period by completing $2,000,000 in exploration expenditures, paying the Vendors $130,000 and providing the Vendors with a total of 600,000 of the Company’s shares (100,000 shares issued)(Note 8).
| |
Pacific North West Capital Corp. (An Exploration Stage Company) Notes to Consolidated Financial Statements 31 October 2010 and 2009 (Unaudited) Canadian Funds | |
5. Mineral Property Costs–Continued
b)
BCRock & Roll–Continued
The Vendors will retain a 2% Net Smelter Return (“NSR”), of which 1% can be purchased for $3,000,000. The Property is also subject to an underlying NSR of 3%, and an underlying Net Profits Interest Royalty ("NPI") of 15%, both of which are payable to Prime Equities International Corporation, and both of which are purchasable by the Forrest Syndicate and/or heirs and assignees in their entirety for $1,500,000 each.
c)
River Valley Farm-In and Joint Venture
By agreement dated 14 July 1999, the Company granted to Kaymin Resources Limited (“Kaymin”), a wholly-owned subsidiary of Anglo Platinum Limited, an option to earn up to a 65% interest in the Company’s portion of certain properties, including the River Valley property, the Goldwright property, the Frontier property (these claims were allowed to lapse on 12 December 2006), the Washagami property (these claims were allowed to lapse on 10 December 2008), the Razor property and the Western Front property(Notes 6c(i)-6c(iv) respectively), in the Sudbury Region of Ontario. During a prior year, Kaymin elected to vest obtaining a 50% interest in the properties upon having paid the Company $300,000 (received in a prior year) and advanced and spent in excess of $4,000,000 for exploration on the properties.
A joint venture is currently in force. Under this joint venture agreement, Kaymin is responsible for funding all exploration until a feasibility study is completed, which earns Kaymin an additional 10% interest. In addition, if Kaymin arranges financing for a mine, it receives an additional 5% interest, increasing its ownership up to a possible 65% interest. As Kaymin controls all financing, investing and operating decisions during this second earn-in phase, the consolidated financial statements of the River Valley Joint Venture have not been incorporated on a proportionate basis into these consolidated financial statements. Included in amounts receivable as at 31 October 2010 is $Nil (30 April 2010 - $67,921) receivable from the joint venture for an unsecured advance payable which is non-interest bearing and due on demand.
The above agreement is subject to various NSR royalties under the terms of the underlying agreements ranging from 2% to 3%.
i)
River Valley Property, Ontario
By agreement dated 15 January 1999 and amended 11 March 1999, the Company acquired a 100% interest in 226 claim units, known as the River Valley Property, located in the Dana and Pardo Townships, Sudbury Mining District, Ontario. As consideration, the Company paid $265,000 and issued 600,000 common shares to the optionors. In addition, minimum annual exploration expenditures of $100,000 were completed. The property is subject to a 3% NSR. The Company, at its option, can purchase up to 2% of the NSR from the vendors for $2,000,000.
ii)
Goldwright Property, Ontario
By agreement dated 30 June 1998 and subsequently amended, the Company earned a 25% interest in certain mineral claims known as the Janes property, located in the Janes Township, Sudbury Mining District, Ontario. Certain claims are subject to a 2% NSR.
iii)
Razor Property, Ontario
The Company acquired a 100% interest in certain mineral claims located in the Dana Township, Sudbury Mining District, Ontario for consideration of $30,000.
The property is subject to a 2% NSR.
| |
Pacific North West Capital Corp. (An Exploration Stage Company) Notes to Consolidated Financial Statements 31 October 2010 and 2009 (Unaudited) Canadian Funds | |
5.
Mineral Property Costs–Continued
c) River Valley Farm-In and Joint Venture–Continued
iv)
Western Front Property, Ontario
By agreement dated 16 November 2001, the Company earned a 70% interest in certain mineral claims known as the Western Front property from a company (the “optionor”) with certain directors in common, for consideration of $55,000 and issuance of 20,000 shares. In addition, an exploration expenditure of $50,000 was completed.
The Company has the right to purchase an additional 30% interest in the property by paying $750,000 to the optionor.
The property is subject to a 3% NSR, the first 1% of which the Company can purchase for $1,000,000; the second 1% can be purchased for $2,000,000. The Company and the optionor will share the NSR buyout privileges in proportion to their respective interests.
d)
Sargesson and Kelly/Davis Properties, Ontario
The Company acquired a 100% interest in certain mineral claims, known as the Sargesson and Kelly/Davis properties, located in the Janes, Davis and Kelly Townships, Sudbury Mining District, Ontario. As consideration, the Company paid $68,400 and incurred $30,000 in exploration expenditures.
The property is subject to a 2% NSR. The Company can purchase 1% of the NSR from the vendors for $400,000 and has the right of first refusal on the remaining 1% NSR.
e)
Raglan Hills, Ontario (formerly:South Renfrew Property)
In 2006, the Company acquired 6 claims by staking in Raglan Township, Ontario. In 2007, the Company entered into a joint venture agreement with First Nickel Inc. (“First Nickel”) to evaluate the claims as well as their adjoining claims as one property. Each company will participate in working the property as a 50:50% joint venture. Expenditures and programs on the project will be determined by an annual joint management committee meeting.
Due to the downturn in commodity prices, the Company elected to not contribute to the financial participation in 2009 and as a result, the Company’s participating interest has been decreased. As defined in the joint venture agreement, the Company’s participating interest has been converted to a 1.5% NSR over the Raglan Hills property and a provision for writedown of $145,501 has been recorded during a previous year, which represents a reduction in the Company’s participating interest by 90%.
f)
Coldwell Properties, Ontario
On 18 September 2007, the Company acquired 91 mineral claims by staking in the Coldwell Area near Marathon, Ontario.
An exploration program of prospecting, lake-bottom sediment geochemical sampling, and an airborne EM and magnetic survey was initiated to evaluate the claims. Anomalies generated by these surveys were evaluated in a subsequent work program in the fall of 2008. No significant mineralization was identified during the course of this work.
The Company allowed the Coldwell claims to lapse in July and August 2010.
| |
Pacific North West Capital Corp. (An Exploration Stage Company) Notes to Consolidated Financial Statements 31 October 2010 and 2009 (Unaudited) Canadian Funds | |
5.
Mineral Property Costs–Continued
g)
Goodchild Property, Ontario
During the previous year, the Company acquired 28 mineral claims by staking in the Goodchild area of Ontario. The Goodchild property was incorporated into the Coldwell Project described in the preceding paragraph, and a portion of the 2008 Coldwell work program was directed at identifying mineralization on the Goodchild property.
As with the Coldwell Project; the Company allowed the Goodchild claims to lapse in February 2010.
h)
East Sudbury Property, Ontario
In September 2009, the Company entered into a purchase agreement with Trueclaim Exploration Ltd. (“Trueclaim”) whereby Trueclaim would purchase 100% ownership of certain claims that formed part of the East Sudbury property for a 1.5% NSR and 50,000 Trueclaim shares. In September 2009 the property was reduced from 128 claims to 60 claims.
From September 2009 to December 2009 an additional 56 claims were lapsed and the Company allowed the balance of the claims remaining to lapse in August 2010.
i)
Swayze Joint Venture, Ontario
During a previous year, the Company acquired claims by staking in Kenogaming Township (in the Swayze Greenstone Belt), Ontario. In March 2008, the Company entered into a three year joint venture agreement with Benton Resources Corp. (“Benton”) to evaluate the claims that both parties held in the Swayze Greenstone Belt. It is proposed that the exploration budget over the three years will be $1,200,000 with the first year’s budget of $400,000.
Any additional claims acquired in the belt would be included in the joint venture. Each company will participate in working the properties as a 50:50% joint venture. Expenditures and programs on the properties will be determined by an annual joint management committee meeting.
During a previous year, the Company issued 10,000 common shares valued at $6,500 related to this property.
On 5 May 2009, the joint venture was terminated. The Company allowed the Swayze claims to lapse in January 2010 and has no further plans for this project.
j)
North Duluth Property, Ontario
During a previous year, the Company spent $3,038 related to the acquisition of the 10 mineral claims in the Crystal Lake Area south of Thunder Bay, Ontario.
On 25 February 2009, the property was reduced to 8 claims and in February 2010 the remaining claims lapsed.
k)
Glitter Lake Property, Québec
By agreement dated 15 August 2003, as amended on 30 April 2005 and on 30 April 2006, the Company can acquire, from CanAlaska Uranium Ltd. (“CanAlaska”), a company that previously had certain directors in common, a 50% interest in certain mineral claims known as the Glitter Lake property, located in the province of Québec. As consideration, the Company, at its option, must issue shares, make payments and incur exploration expenditures (the expenditure commitments for 2008 and 2009 have been extended to 2009 and 2010 as agreed to in an amendment dated 1 April 2008) as follows:
| |
Pacific North West Capital Corp. (An Exploration Stage Company) Notes to Consolidated Financial Statements 31 October 2010 and 2009 (Unaudited) Canadian Funds | |
5.
Mineral Property Costs–Continued
k)
Glitter Lake Property, Québec–Continued
| | | | | | |
| | |
Payments |
Shares |
| Exploration Expenditures |
On or before 15 April 2003 | (completed) | $ | - | - | $ | 50,000 |
Upon execution of agreement | (paid) | | 10,000 | - | | - |
On or before 4 June 2004 | (issued) | | - | 20,000 | | - |
On or before 15August 2004 | (paid) | | 15,000 | - | | - |
On or before 28 May 2005 | (issued) | | - | 20,000 | | - |
On or before 15August 2005 | (paid) | | 20,000 | - | | - |
On or before 28 May 2006 | (issued) | | - | 20,000 | | - |
On or before 15 April 2007 | (completed) | | - | - | | 150,000 |
On or before 15 April 2009 | (partially completed) | | - | - | | 200,000 |
On or before 15 April 2010 | | | - | - | | 300,000 |
Total | | $ | 45,000 | 60,000 | $ | 700,000 |
Upon the Company having vested with a 50% interest by completing the aforementioned payments and obligations, the Company may elect within 45 days to increase its interest to 60% by completing a bankable feasibility study within 24 months. In the event the Company does not complete a bankable feasibility study within two years, the Company agrees to make cash payments in the amount of $50,000 per annum for each year the feasibility study is not completed. Upon vesting with a 60% interest, the Company may elect within 90 days to earn a 70% interest in the property by placing the property into commercial production within 2 years from the date of this election. In the event that the bankable feasibility study indicates an IRR in excess of 15%, the Company agrees to make annual cash payments of $50,000 to CanAlaska for each year the project is not place d into commercial production.
In the event that a major mining company elects to participate in the project before the Company vests with a 50% interest, the Company will issue shares to the value of $100,000 to CanAlaska, within 15 days of the Company becoming vested, or pay such amount that will result in the Company having spent $1,000,000 in exploration expenditures.
The property is subject to a 1.5% NSR payable to a third party. The Company and CanAlaska will share the NSR buyout privileges in proportion to their respective interests.
On 30 January 2009, the Company and CanAlaska signed an amendment to the option agreement whereby CanAlaska has assigned a 100% interest in the Glitter Lake property to the Company in consideration of approximately $83,600 for CanAlaska’s remaining lease obligations with respect to the Company’s Kerrisdale office location to the end of the lease term in November 2010. CanAlaska retains a 0.5% NSR interest in the property. The original option agreement has thus been terminated.
A joint venture partner is being sought to further explore the Glitter Lake property.
l)
Fiedmont, Val d’Or, Québec
On 16 December 2008, the Company entered into an Option Agreement (the “Agreement”) with Kinbauri Gold Corp. (“Kinbauri”) whereby the Company may earn a 60% interest in Kinbauri’s Fiedmont Property (“Fiedmont”) subject to a 2% NSR held by the original vendors; the vendor’s NSR is subject to a one percent, $900,000 buyback.
Under the terms of the Agreement, the Company may pay Kinbauri an aggregate amount of $98,000, issue 150,000 common shares to Kinbauri, subject to regulatory hold periods and expend $400,000 on exploration prior to 30 November 2010 to earn its interest. The Company’s first year commitment is mandatory and includes payment to Kinbauri of $38,000 (paid), issuance of 50,000 shares (issued, valued at $4,500), and expenditures of $150,000 (incurred) on exploration prior to 30 November 2009. The Fiedmont property is located 30km north of Val d’Or, Québec, and is road accessible. The property consists of 84 claims (3,458 ha); 40 claims of which were staked in 2008.
| |
Pacific North West Capital Corp. (An Exploration Stage Company) Notes to Consolidated Financial Statements 31 October 2010 and 2009 (Unaudited) Canadian Funds | |
5.
Mineral Property Costs –Continued
l)
Fiedmont, Val d’Or, Québec–Continued
The Fiedmont option agreement was terminated on 13 October 2009.
m)
Destiny Gold Project
In September 2009, the Company announced that it had entered into an option agreement with Alto Ventures Ltd. ("Alto") on the Destiny Gold Project (formerly the Despinassy Project) located approximately 75 km north of Val d’Or in the Abitibi-Témiscamingue region of Québec (the "Alto Option Agreement). The property consists of 175 mining claims totalling 7,260 ha. Under the terms of the Alto Option Agreement, the Company will pay Alto $200,000, provide Alto with 250,000 common shares of the Company (Note 9), and complete a cumulative total of $3,500,000 in exploration expenditures over a four year period, with minimum exploration expenditures of $1,400,000 to earn a 60% interest in the Destiny Gold property as follows:
| | | | | | |
| | |
Payments |
Shares |
| Minimum Exploration Expenditures |
Upon execution of agreement | (paid/issued) | $ | 25,000 | 25,000 | $ | - |
On or before 31 December 2009 | (incurred) | | - | - | | 300,000 |
On or before 28 July 2010 | (paid/issued) | | 25,000 | 50,000 | | - |
On or before 31 December 2010 | (incurred) | | - | - | | 300,000 |
On or before 28 July 2011 | | | 50,000 | 75,000 | | - |
On or before 31 December 2011 | | | - | - | | 400,000 |
On or before 28 July 2012 | | | 50,000 | 100,000 | | - |
On or before 31 December 2012 | | | - | - | | 400,000 |
On or before 28 July 2013 | | | 50,000 | - | | - |
Total | | $ | 200,000 | 250,000 | $ | 1,400,000 |
Subsequent to vesting of its interest, the Company will form a joint venture with Alto to further develop the project. Certain claims comprising the property are subject to underlying net smelter return royalties ranging from 1% to 3.5%, with varying buy-back provisions.
n)
Nickel Plats, Saskatchewan
By agreement dated 30 April 2007, the Company can acquire, from Diamond Hunter Ltd. (“Hunter”), a 100% interest in certain mineral claims known as the Nickel Plats property, located in the province of Saskatchewan.
On 30 March 2009, the Company and Hunter signed an amendment to the terms of the agreement as follows(Note 9):
| | | | | | | |
| | | Payments | | Shares | | Exploration Expenditures |
Upon execution of agreement | (paid/issued) | $ | 10,000 | | 75,000 | $ | - |
On or before 30 June 2007 | (paid) | | 20,000 | | - | | - |
On or before 30 April 2008 | (paid/issued) | | 30,000 | | 75,000 | | - |
On or before 30 April 2009 | (paid/issued) | | 15,000 | | 50,000 | | - |
On or before 30 April 2010 | (paid/issued) | | 15,000 | | 50,000 | | - |
On or before 30 April 2011* | | | 20,000 | | - | | - |
On or before 30 April 2012* | | | 20,000 | | - | | - |
On or before 30 April 2013* | | | 20,000 | | - | | - |
Total | | $ | 150,000 | | 250,000 | $ | - |
| |
Pacific North West Capital Corp. (An Exploration Stage Company) Notes to Consolidated Financial Statements 31 October 2010 and 2009 (Unaudited) Canadian Funds | |
5.
Mineral Property Costs –Continued
n)
Nickel Plats, Saskatchewan–Continued
*
The payments of $20,000 are Advanced Royalty Payments based on the price of nickel maintaining a minimum price of US$6.00/lb in the three months preceding each of the 4th, 5th and 6th anniversary of the agreement. In the case that the price of nickel does not maintain a minimum price of US$6.00/lb in the three months preceding each of the 4th, 5th and 6th anniversary of the agreement, the dollar amount of the Advanced Royalty Payments will be less than $20,000 on the 4th, 5th and 6th anniversary of the agreement and the actual dollar amount will be negotiated between Hunter and the Company at the time of the anniversary.
An additional 100,000 shares may be issued upon vesting of 100% interest if the results of a feasibility studies are positive.
The property is subject to a 2.0% NSR. The Company shall have the right to purchase a 1.0% NSR for $750,000.
During a previous year, by agreement dated 16 May 2007, the Company can acquire for $10,000 (paid), from Hunter, a 100% interest in certain mineral claims known as the Nickel Plats adjunct property, located in the province of Saskatchewan.
The Nickel Plats adjunct property is subject to a 2.0% NSR. The Company shall have the right to purchase a 1.0% NSR for $750,000.
A joint venture partner is being sought to further explore the Nickel Plats Project.
o)
Tonsina Property, Alaska
The Tonsina property, presently defined, consists of 46 State of Alaska mining claims, known as the “Marc” claims 1-46 (ADL Nos. 610060 – 610105) which were staked in June 2006. These claims comprise a contiguous group of State of Alaska ¼ section claims covering approximately 29.78 sq. kilometers (744.62 hectares, or 7,360 acres), herein referred to as the “Tonsina property”. The claims are owned 100% by the Company.
A joint venture partner is being sought to further explore the project.
p)
Kane Property, Alaska
During a previous year, the Company acquired certain mineral claims by staking in Alaska.
On 6 June 2007, the Company entered into an option agreement with Stillwater pertaining to ongoing exploration on the property (the “Stillwater Option Agreement”). Under the terms of the Stillwater Option Agreement, Stillwater could elect to spend US$3.5 million to earn 50% of the first selected property and US$4.0 million on each subsequent selected property by 31 December 2011. Stillwater may elect to increase its interest to 60% by incurring an additional US$8 million in exploration expenditures within an additional two year period or upon completion of a feasibility study, whichever occurs first. Stillwater may increase its interest to 65% by arranging for 100% of the project financing required to place the property into commercial production within an additional three years.
q) Union Bay Property, Alaska
The Company will be the project manager during the option period, as defined in the Agreement and will receive a management fee.
Stillwater elected in March 2008 not to continue with the exploration programs outlined in the Agreement to evaluate new ground in south east Alaska.
The Company continues to maintain the Kane property’s mineral claims and a joint venture partner is being sought to further explore the property.
| |
Pacific North West Capital Corp. (An Exploration Stage Company) Notes to Consolidated Financial Statements 31 October 2010 and 2009 (Unaudited) Canadian Funds | |
5.
Mineral Property Costs –Continued
q) Union Bay Property, Alaska–Continued
By agreement dated 1 October 2002 and amended 2 April 2003 and 4 February 2004, the Company could acquire, from Freegold Ventures Limited (“Freegold”), a company that previously had certain directors and officers in common, an option to earn up to a 70% interest in the Union Bay Property.
In order to earn its 50% interest, the Company purchased a private placement of $165,000 (2002) and made cash payments, issued shares and incurred exploration expenditures as follows:
| | | | | |
| | Payments | Shares |
| Exploration Expenditures |
- Within 5 days from approval date(issued) | $ | - | 30,000 | $ | - |
- On or before 1 July 2003(paid/incurred) | | 20,000 | - | | 30,000 |
- On or before 30 January 2004(issued) | | - | 30,000 | | - |
- On or before 1 July 2004(paid/incurred) | | 20,000 | - | | 30,000 |
- On or before 1 July 2005(paid/incurred) | | 30,000 | - | | 340,000 |
- On or before 1 July 2006(paid/incurred) | | 30,000 | - | | 600,000 |
| $ | 100,000 | 60,000 | $ | 1,000,000 |
Following vesting with a 50% interest on 1 July 2006, the Company had the right to elect within 45 days to increase its interest to 60% by completing a feasibility study within 12 months of vesting with 50%. This election was not made.
Under the terms of the agreement, the Company upon vesting with 50%, issued 253,586 shares at market value for $100,000 to Freegold. 134,538 shares were issued and accounted for in a previous year.
By Memorandum of Agreement dated 4 May 2007, Freegold and the Company confirmed their 50:50% interest in the property.
Freegold and the Company are seeking a joint venture partner to further develop this project.
r) Nixon Fork Property, Alaska
On 12 February 2009, the Company acquired a 100% interest in the Nixon Fork Gold Mine through the purchase of Mystery Creek Resources, Inc. ("MCR") located 56 km northeast of McGrath, Alaska for a total consideration of US$500,000. The Company paid US$100,000 upon signing the agreement dated 9 December 2008. The Company exercised the option by agreeing to pay a further US$400,000 of which US$100,000 was paid 12 February 2009, and the balance is required to be paid in three equal instalments on 1 May 2009 (paid), 1 July 2009 (paid) and 1 September 2009 (paid).
In June 2009, the Company granted FAU an option to acquire all of the outstanding shares of MCR. FAU paid US$50,000 on signing of the agreement. The sale of MCR to FAU was approved by the Company’s shareholders in August 2009. The shareholders of FAU approved the purchase of MCR in September 2009. FAU exercised the option by making further payments totaling US$450,000, and issuing a total of US$2.5 million in FAU shares at a deemed price of $0.45 per share for a total of 6,415,000 shares. FAU also issued to the Company 1,000,000 share purchase warrants entitling the Company to purchase 1,000,000 shares at an exercise price of $0.50 for a period of twenty-four months from the date of closing (Note 4) and reimbursed all expenses incurred by the Company from 1 May 2009 for a total of CDN$773,766.
| |
Pacific North West Capital Corp. (An Exploration Stage Company) Notes to Consolidated Financial Statements 31 October 2010 and 2009 (Unaudited) Canadian Funds | |
6.
Property, Plant and Equipment
Details are as follows:
| | | | | | |
| |
Cost | |
Accumulated Amortization | | 31 October 2010 Net Book Value |
Automotive equipment | $ | 86,470 | $ | 59,925 | $ | 26,545 |
Furniture and office equipment | | 256,582 | | 186,987 | | 69,595 |
| $ | 343,052 | $ | 246,912 | $ | 96,140 |
| | | | | | |
| |
Cost | |
Accumulated Amortization | | 30 April 2010 Net Book Value |
Automotive equipment | $ | 86,470 | $ | 55,240 | $ | 31,230 |
Furniture and office equipment | | 252,573 | | 176,910 | | 75,663 |
| $ | 339,043 | $ | 232,150 | $ | 106,893 |
During the period ended 31 October 2010, total additions to property, plant and equipment were $4,009 (30 April 2010 - $23,083).
7.
Related Party Transactions
Except as disclosed elsewhere in these consolidatedfinancial statements, related party transactions are as follows:
a)
During the period, management fees of $88,855 (2009 - $84,623) were paid to a company controlled by a director and Chairman.
b)
During the period, engineering and consulting fees of $47,442 (2009 - $Nil) were paid to the Vice President of Exploration.
c)
During the period, engineering and consulting fees of $4,454 (2009 - $Nil) were paid to the Vice President of Engineering.
d)
During the period, consulting fees of $2,888 (2009 - $Nil) were paid to a company controlled by a director.
e)
During the year, consulting fees of $26,000 (2009 - $Nil) were paid to a director and Corporate Secretary.
f)
Effective 1 February 2005, each outside director is entitled to receive $500 per month, $500 per directors meeting and $500 per committee meeting. During the period, $4,500 (2009 - $9,500) was paid/accrued to directors.
The above transactions, occurring in the normal course of operations, are measured at the exchange amount, which is the amount of consideration established and agreed to by the related parties.
8.
Share Capital
a)
Private Placements
On 30 December 2009, the Company closed the non-brokered private placement of 5,360,000 units at a purchase price of $0.20 per unit for gross proceeds of up to $1,072,000, of which 4,500,000 units were issued as flow-through units to the Mineral Fields Group. Each unit consisted of one common share in the capital of the Company and one-half of one share purchase warrant, each whole warrant entitling the holder to purchase one additional common share of the Company for the period of two years at a price of $0.35 in the first year and at a price of $0.45 in the second year (Note 8g).
| |
Pacific North West Capital Corp. (An Exploration Stage Company) Notes to Consolidated Financial Statements 31 October 2010 and 2009 (Unaudited) Canadian Funds | |
8.
Share Capital–Continued
a)
Private Placements–Continued
In connection with this financing, the Company has paid an aggregate of $45,000 in cash and issued an aggregate of 315,000 compensation options valued at $42,326, as finder's fees (Note 8g). Each compensation option entitles the holder thereof to acquire one unit at a price of $0.20 per unit for a period of 24 months. Each unit is comprised of one common share and one-half of one warrant, with each whole warrant entitling the holder thereof to acquire an additional common share for a period of two years from the date of issue of the compensation options at a price of $0.35 during the first year of the exercise period and at a price of $0.45 during the second year of the exercise period.
b) Other
During the previous year ended 30 April 2010, 50,000 shares at a price of $0.09 per share were issued for the acquisition of the BC Rock & Roll project (Note 5b), 25,000 shares at a price of $0.11 per share were issued for the acquisition of Destiny Gold project (Note 5m) and 50,000 shares at a price of $0.15 per share were issued for the acquisition of Saskatchewan Nickel Plats (Note 5n).
During the period, 50,000 shares at a price of $0.11 per share were issued for the acquisition of the BC Rock & Roll project (Note 5b) and 50,000 shares at a price of $0.11 per share were issued for the acquisition of Destiny Gold project (Note 5m).
c)
Flow-Through Shares
Flow-through shares are shares issued by a company that incurs certain resource expenditures and then renounces them for Canadian tax purposes. This allows the expenditures to flow through to the subscriber for tax purposes. The subscribers may in turn claim the expenditure as a deduction on their personal or corporate tax returns.
The total amount of funds raised through the flow-through shares must be spent on qualified mineral exploration. The use of proceeds from flow-through shares is restricted to certain Canadian Exploration Expenditures under Canadian Income Tax Legislation.
d)
Exercise of Warrants and Options
i)
During the period, no warrants were exercised (2009 – Nil).
ii)
During the period, no options were exercised (2009 – Nil).
e)
Performance Shares
A total of 2,697,990 performance shares are reserved for issue. At the discretion of the Board, these shares may be issued to such arm’s length parties as the Board considers desirable to attract consultants to the Company.
During a previous year, the Board authorized the issuance of up to 300,000 performance shares at an exercise price of $0.01 per share to attract a new officer to the Company. These shares were granted as follows:
| | |
Shares | Grant Date | |
50,000 | 15 January 2004 | (issued) |
50,000 | 30 June 2004 | (issued) |
50,000 | 31 October 2004 | (issued) |
50,000 | 28 February 2005 | (issued) |
50,000 | 1 July 2005 | (issued) |
50,000 | 1 December 2005 | (issued) |
300,000 | | |
| |
Pacific North West Capital Corp. (An Exploration Stage Company) Notes to Consolidated Financial Statements 31 October 2010 and 2009 (Unaudited) Canadian Funds | |
8.
Share Capital–Continued
e)
Performance Shares –Continued
During a previous year, the Board authorized the issuance of up to 300,000 performance shares at an exercise price of $0.01 per share to attract a new officer to the Company. There shares were to be granted as follows:
| | |
Shares | Grant Date | |
25,000 | 24 May 2005 | (issued) |
25,000 | 24 November 2005 | (issued) |
50,000 | 28 August 2006 | (issued) |
50,000 | 28 February 2007 | (cancelled December 2006) |
75,000 | 28 August 2007 | (cancelled December 2006) |
75,000 | 28 February 2008 | (cancelled December 2006) |
300,000 | | |
During a previous year, the Board authorized the issuance of up to 300,000 performance shares at an exercise price of $0.01 per share to attract a new Vice-President of Project Development to the Company. These shares were to be granted as follows:
| | |
Shares | Grant Date | |
25,000 | 16 October 2007 | (issued) |
25,000 | 16 January 2008 | (issued) |
25,000 | 16 April 2008 | (issued) |
25,000 | 16 July 2008 | (issued) |
25,000 | 16 October 2008 | (issued) |
25,000 | 16 January 2009 | (issued) |
25,000 | 16 April 2009 | (cancelled March 2009) |
25,000 | 16 July 2009 | (cancelled March 2009) |
25,000 | 16 October 2009 | (cancelled March 2009) |
25,000 | 16 January 2010 | (cancelled March 2009) |
25,000 | 16 April 2010 | (cancelled March 2009) |
25,000 | 16 July 2010 | (cancelled March 2009) |
300,000 | | |
During the previous year, the Board authorized the issuance of up to 300,000 performance shares at an exercise price of $0.01 per share to attract a new Vice-President of Business Development to the Company. These shares were to be granted as follows:
| | |
Shares | Grant Date | |
50,000 | 12 May 2009 | (issued) |
50,000 | 12 November 2009 | (issued) |
50,000 | 12 May 2010 | (cancelled December 2009) |
50,000 | 12 November 2010 | (cancelled December 2009) |
50,000 | 12 May 2011 | (cancelled December 2009) |
50,000 | 12 November 2011 | (cancelled December 2009) |
300,000 | | |
| |
Pacific North West Capital Corp. (An Exploration Stage Company) Notes to Consolidated Financial Statements 31 October 2010 and 2009 (Unaudited) Canadian Funds | |
8.
Share Capital–Continued
e)
Performance Shares–Continued
During a previous year, the Board authorized the issuance of up to 300,000 performance shares at an exercise price of $0.01 per share to attract a new Vice-President of Exploration to the Company. These shares were to be granted as follows:
| | |
Shares | Grant Date | |
50,000 | 12 May 2009 | (issued) |
50,000 | 12 November 2009 | (issued) |
50,000 | 12 May 2010 | (cancelled December 2009) |
50,000 | 12 November 2010 | (cancelled December 2009) |
50,000 | 12 May 2011 | (cancelled December 2009) |
50,000 | 12 November 2011 | (cancelled December 2009) |
300,000 | | |
During the previous year, the Board authorized the issuance of up to 300,000 performance shares at an exercise price of $0.01 per share to attract a new Vice-President of Engineering to the Company. These shares are to be granted as follows:
| | |
Shares | Grant Date | |
50,000 | 4 January 2010 | (allotted as at 30 April 2010*) |
50,000 | 4 June 2010 | (allotted as at 31 July 2010**) |
50,000 | 4 December 2010 | |
50,000 | 4 June 2011 | |
50,000 | 4 December 2011 | |
50,000 | 4 June 2012 | |
300,000 | | |
*
50,000 performance shares were reserved for issuance at $0.01 per share during the year ended 30 April 2010. The fair market value of the performance shares at the date of allotment/accrual was $10,000 and was recorded in the accounts as stock-based compensation. The offsetting entry is to contributed surplus.
**
50,000 performance shares were reserved for issuance at $0.01 per share during the period. The fair market value of the performance shares at the date of allotment/accrual was $5,500 and was recorded in the accounts as stock-based compensation. The offsetting entry is to contributed surplus.
| |
Pacific North West Capital Corp. (An Exploration Stage Company) Notes to Consolidated Financial Statements 31 October 2010 and 2009 (Unaudited) Canadian Funds | |
8.
Share Capital–Continued
f)
Share Purchase Options
A summary of the Company’s options at 31 October 2010 and the changes for the period are as follows:
| | | | | | | |
Number outstanding 30 April 2010 | Granted | Exercised | Expired | Cancelled
| Number outstanding 31 October 2010 | Exercise price per share | Expiry date |
718,000 | - | - | - | 15,000 | 703,000 | $0.25 | 5 November 2014* |
355,000 | - | - | - | 355,000 | - | $0.60 | 3 May 2010 |
100,000 | - | - | - | - | 100,000 | $0.40 | 3 February 2011 |
82,500 | - | - | - | - | 82,500 | $0.40 | 19 April 2011 |
50,000 | - | - | - | - | 50,000 | $0.50 | 8 May 2011 |
20,000 | - | - | - | - | 20,000 | $0.50 | 19 May 2011 |
150,000 | - | - | - | - | 150,000 | $0.25 | 14 February 2017* |
680,000 | - | - | - | - | 680,000 | $0.25 | 18 May 2017* |
230,000 | - | - | - | - | 230,000 | $0.25 | 11 October 2017* |
130,000 | - | - | - | - | 130,000 | $0.25 | 29 October 2017* |
910,000 | - | - | - | - | 910,000 | $0.60 | 22 February 2013 |
100,000 | - | - | - | - | 100,000 | $0.50 | 11 June 2013 |
980,000 | - | - | - | - | 980,000 | $0.25 | 22 April 2014 |
125,000 | - | - | - | - | 125,000 | $0.25 | 15 July 2014 |
150,000 | - | - | - | - | 150,000 | $0.25 | 4 June 2015 |
150,000 | - | - | - | - | 150,000 | $0.40 | 4 June 2015 |
150,000 | - | - | - | - | 150,000 | $0.25 | 5 January 2015 |
150,000 | - | - | - | - | 150,000 | $0.50 | 5 January 2015 |
100,000 | - | - | - | - | 100,000 | $0.25 | 5 January 2015 |
100,000 | - | - | - | - | 100,000 | $0.50 | 5 January 2015 |
5,430,500 | - | - | - | 370,000 | 5,060,500 |
| |
* Amended and extended on 6 May 2009.
During prior years, the Company granted the following options and recognized the vested amount as follows:
| | | | |
Grant Date | Granted | Exercise Price | Fair Value | 31 October 2010 Vested Amount |
15 July 2009 | 125,000 | $ 0.25 | $ 8,613 | $ 4,306 |
4 January 2010 | 150,000 | $ 0.25 | 22,242 | 14,828 |
4 January 2010 | 150,000 | $ 0.40 | 20,531 | 7,408 |
5 January 2010 | 150,000 | $ 0.25 | 22,224 | - |
5 January 2010 | 150,000 | $ 0.50 | 19,628 | - |
5 January 2010 | 100,000 | $ 0.25 | 14,816 | 4,939 |
5 January 2010 | 100,000 | $ 0.50 | 13,085 | - |
| 925,000 | | $ 121,139 | $ 31,481 |
The total estimated fair value of the 925,000 options is $121,139. Since the options were granted under a graded vesting schedule, $31,481 of the total fair value has been recorded in the Company accounts as stock-based compensation expenses. The offsetting entry is to contributed surplus.
| |
Pacific North West Capital Corp. (An Exploration Stage Company) Notes to Consolidated Financial Statements 31 October 2010 and 2009 (Unaudited) Canadian Funds | |
8.
Share Capital–Continued
f)
Share Purchase Options –Continued
The fair value of each option grant is estimated on the date of grant using the Black-Scholes option-pricing model with the following weighted average assumptions:
| | | |
| 2011 | 2010 | 2009 |
Expected dividend yield | - | 0.00% | 0.00% |
Expected stock price volatility | - | 113.98% | 92.55% |
Risk-free interest rate | - | 3.15% | 2.36% |
Expected life of options | - | 5.0 years | 5.0 years |
Option pricing models require the input of highly subjective assumptions including the expected price volatility. Changes in the subjective input assumptions can materially affect the fair value estimate, and therefore the existing models do not necessarily provide a reliable single measure of the fair value of the Company’s stock options.
On 6 May 2009, the Company entered into an Amending Agreement with the holders of 1,923,000 existing options amending the exercise prices and extending the expiry dates:
| | | | | |
Grant Date | Balance as at 6 May 2009 | Original Exercise Price | Amended Exercise Price | Original Expiry Date | Amended Expiry Date |
5 November 2004 | 743,000 | $ 0.72 | $ 0.25 | 5 November 2009 | 5 November 2014 |
14 February 2007 | 150,000 | $ 0.47 | $ 0.25 | 14 February 2012 | 14 February 2017 |
18 May 2007 | 620,000 | $ 0.55 | $ 0.25 | 18 May 2012 | 18 May 2017 |
11 October 2007 | 280,000 | $ 0.50 | $ 0.25 | 11 October 2012 | 11 October 2017 |
29 October 2007 | 130,000 | $ 0.50 | $ 0.25 | 29 October 2012 | 29 October 2017 |
| 1,923,000 | | | | |
The stock-based compensation expense related to this re-pricing of 1,923,000 stock options was $118,811.
The following assumptions were used for the Black-Scholes valuation of stock options granted and re-priced during the period:
| | | |
| 2011 | 2010 | 2009 |
Expected dividend yield | - | 0.00% | - |
Expected stock price volatility | - | 100.30% | - |
Risk-free interest rate | - | 2.24% | - |
Expected life of options | - | 7.13 years | - |
Option pricing models require the input of highly subjective assumptions including the expected price volatility. Changes in the subjective input assumptions can materially affect the fair value estimate, and therefore the existing models do not necessarily provide a reliable single measure of the fair value of the Company’s stock options.
| |
Pacific North West Capital Corp. (An Exploration Stage Company) Notes to Consolidated Financial Statements 31 October 2010 and 2009 (Unaudited) Canadian Funds | |
8.
Share Capital–Continued
g)
Share Purchase Warrants
As at 31 October 2010, the following share purchase warrants were outstanding:
| | |
Warrants | Exercise Price | Expiry Date |
2,680,000 | $0.35 (Year 1) / $0.45 (Year 2) | 30 December 2011 |
315,000 | $0.20 | 30 December 2011 |
2,995,000 | | |
During the previous year, 2,995,000 common share purchase warrants having a fair value of $409,729 were issued relating to private placements.
The relative pro rata allocation of the fair value of the stock purchase warrants included in unit offerings is estimated on the date of issuance of the unit using the Black-Scholes warrant-pricing model with the following weighted average assumptions:
| | | |
| 2011 |
2010 |
2009 |
Average risk-free interest rate | - | 1.42% | - |
Expected dividend yield | - | - | - |
Expected stock price volatility | - | 136.95% | - |
Average expected warrant life | - | 2 years | - |
Pricing models require the input of highly subjective assumptions including the expected stock price volatility. Changes in the subjective input assumptions can materially affect the fair value estimate, and therefore, the existing models do not necessarily provide a reliable single measure of the fair value of the Company’s share purchase warrants.
9.
Commitments
a)
By agreement effective 1 December 2005, the Company entered into a five-year management agreement with a company controlled by a director and Chairman. Compensation is $7,350 per month for the first year, with a 5% increase on each anniversary date plus benefits. The Chairman and director is also entitled to receive up to 20% of all stock options granted during the period that the agreement is in place. This agreement is automatically renewable for two-year periods. The Company may terminate the agreement at any time but will be responsible to pay the greater of the remaining amount under the contract or two years’ compensation.
By amended agreement effective 1 December 2008, the Company amended the 1 December 2005 agreement. The compensation under the original agreement was amended from $7,350 per month to $14,104 per month. The 5% increase under the original agreement was waived until 1 December 2009. All terms of the original agreement remained the same.
b)
The Company has outstanding and future commitments under mineral property option agreements to pay cash and issue common shares of the Company(Note 5).
c)
The Company must incur mineral property operating expenditures equal to the proceeds of all flow-through shares issued by the Company. These mineral property operating expenditures must be incurred within a period of two years from the date of issue of the flow-through shares(Note 3).
d)
By agreement dated 1 December 2006, the Company entered into a five-year lease for office premises with the following lease payments to the expiration of the lease on 30 November 2011:
| | | | |
Year ended 30 April | 2011 | 2012 | 2013 | Thereafter |
Management agreement | $ 181,413 | $ 190,483 | $ 114,290 | $ - |
Office lease * | $ 204,519 | $ 119,303 | $ - | - |
| |
Pacific North West Capital Corp. (An Exploration Stage Company) Notes to Consolidated Financial Statements 31 October 2010 and 2009 (Unaudited) Canadian Funds | |
9.
Commitments–Continued
* In November 2008, the Company entered into an agreement with the former co-signor of the lease whereby the Company assumed their remaining lease obligation and received a lump sum amount of $126,845 which will be then applied to the end of the term.
10.
Capital Disclosure
The capital structure of the Company consists of equity attributable to common shareholders, comprising of issued capital, contributed surplus, accumulated other comprehensive loss and deficit. The Company’s objectives when managing capital are to: (i) preserve capital, (ii) obtain the best available net return, and (iii) maintain liquidity.
The Company manages the capital structure and makes adjustments to it in light of changes in economic condition and the risk characteristics of the underlying assets. To maintain or adjust the capital structure, the Company may attempt to issue new shares, issue new debt, acquire or dispose of assets or adjust the amount of cash and cash equivalents and investments.
The Company’s policy is to invest its excess cash in highly liquid, fully guaranteed, bank sponsored instruments.
There were no changes in the Company’s approach to capital management during the period ended 31 October 2010 compared to the year ended 30 April 2010. The Company is not subject to externally imposed capital requirements.
11.
Subsequent Events
On 18 November 2010, theCompany acquired 650,000 Units in a private placement of FAU. Each Unit consists of 650,000 common shares and 325,000 warrants exercisable until 18 May 2012 at $0.65 per share, or if FAU’s shares close on the TSX Venture Exchange for 10 consecutive trading days at or above $0.90 per share then FAU may accelerate the expiry time to 30 calendar days from the date express written notice is provided by FAU to the Company.