Financial Statements

TRS.CDNX Consolidated Financial Statements

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS FEBRUARY 28, 2001

1. NATURE AND CONTINUANCE OF OPERATIONS

The Company is incorporated under the laws of British Columbia and its principal business activities include the acquiring and developing of mineral properties.

The Company is in the process of exploring and developing its mineral properties and has not yet determined whether these properties contain ore reserves that are economically recoverable. The recoverability of the amounts shown for mineral properties and related deferred costs is dependent upon the existence of economically recoverable reserves, the ability of the Company to obtain necessary financing to complete the development and upon future profitable production.

These consolidated financial statements have been prepared in accordance with Canadian generally accepted accounting principles with the assumption that the company will be able to realize its assets and discharge its liabilities in the normal course of business rather than through a process of forced liquidation. Continued operations of the Company are dependent on the Company's ability to receive continued financial support, complete public equity financing, or generate profitable operations in the future.

  February 28, 2001 February 29, 2000

Deficit

$ (3,571,022) $ (3,375,526)

Working capital (deficiency)

25,449 (159,823)

 

2. SIGNIFICANT ACCOUNTING POLICIES

Principles of consolidation

These consolidated financial statements include the financial statements of the Company and its wholly-owned subsidiary Minera Tres-Or S.A. de C.V., a company incorporated in Mexico.

Use of estimates

The preparation of financial statements in conformity with generally accepted accounting principles requires management to make estimates and assumptions that affect the reported amount of assets and liabilities, and the disclosure of contingent assets and liabilities at the date of the financial statements and the reported amount of revenues and expenses during the year.  Actual results could differ from these estimates.

Financial instruments

The Company's financial instruments consist of cash, accounts receivable, note receivable, due to related parties, accounts payable and accrued liabilities.  Unless otherwise noted, it is management's opinion that the Company is not exposed to significant interest, currency or credit risks arising from these financial instruments.  The fair value of these financial instruments approximate their carrying values, unless otherwise noted. 

Capital assets and amortization

Capital assets, being computer equipment, are recorded at cost less accumulated amortization.  Amortization is being provided for using the declining balance method at the rate of 30% per annum.  

Marketable securities

Marketable securities are recorded at the lower of cost and quoted market value.

Mineral properties

The Company records its interests in mineral properties and areas of geological interest at cost.  All direct and indirect costs relating to the acquisitions of these interests are capitalized on the basis of specific claim blocks or areas of geological interest until the properties to which they relate are placed into production, sold or abandoned.  These costs will be amortized over the estimated useful life of the related property following commencement of production.  Using the units of production method based on proven and probable reserves, or written-off if the mineral properties are sold or abandoned.

Deferred exploration costs

The Company defers all exploration expenses relating to mineral properties and areas of geological interest until the properties to which they relate are placed into production, sold or abandoned.  These costs will be amortized over the proven reserves available on the related property following commencement of production.  

Values 

The amounts shown for mineral properties and deferred exploration costs represent costs to date, and do not necessarily represent present or future values as they are entirely dependent upon the economic recovery of current and future reserves.

Cost of maintaining mineral properties

The Company does not accrue the estimated future costs of maintaining its mineral properties in good standing.

Environmental protection and rehabilitation costs

Liabilities related to environmental protection and rehabilitation costs are accrued and charged to income when their likelihood of occurrence is established.  This includes future removal and site restoration costs as required due to environmental law or contracts. 

Future income taxes

Future income taxes are calculated using the asset and liability method.  Under the asset and liability method, future tax assets and liabilities are recognized for the future tax consequences attributable to differences between the financial statement carrying amounts of existing assets and liabilities and their respective tax bases.  Future tax assets and liabilities are measured using enacted or substantively enacted tax rates expected to apply when the asset is realized or the liability settled.  The effect on future tax assets and liabilities of a change in tax rates is recognized in income in the period that substantive enactment or enactment occurs.  To the extent that the Company does not consider it to be more likely than not that a future tax asset will be recovered, it provides a valuation allowance against the excess.

The adoption of the asset and liability method required the Company to restate share capital as at February 28, 2000 and 1999 as outlined in Note 11, to restate loss for the year ended February 28, 2000 and to restate deficit beginning at February 28, 1999 as outlined in the consolidated statements of operations and deficit.

Stock based compensation

The Company periodically grants stock options to executive officers and directors, employees and consultants pursuant to the Canadian Venture Exchange Policy as described in Note 8.  No compensation expense is recognized for this plan when stock options are granted or extended.  Any consideration received on exercise of stock options is credited to capital stock.

Segmented information

The Company conducts substantially all of its operations in Canada in one business segment.

Loss per share

Loss per common share has been calculated and presented in accordance with the new recommendations of the Canadian Institute of Chartered Accountants whereby the treasury stock method is used to calculate diluted loss per share.  The new standard has been applied on a retroactive basis and had no impact on the 1999 average number of common shares outstanding.

 Comparative figures

 Certain comparative figures have been reclassified to conform with the current year's presentation.

 3. MARKETABLE SECURITIES

            Marketable securities held at February 28, 2001 consist of 150,000 common shares of Broadlands Resources Ltd. received as an option payment at an agreed value of $27,000 to acquire a 50% interest in the Mann mineral property.  At year end, the marketable securities were written down to the market value of $24,000.

4. CAPITAL ASSETS  

February 28, 2001 February 29, 2000
  Cost Accumulated Amortization Net Book Value

 

Cost Accumulated Amortization Net Book Value

 

Computer equipment

$2,345

$ 942 $ 1,383 $2,345 $  349 $ 1,976

 

5. NOTE RECEIVABLE

  February 28, 2001 February 29, 2000
Note receivable from a company controlled by a former director, interest at 10% per annum. $ 6,000 $ 6,000

Less: payment - return of 15,425 common shares of the Company

(2,314) (2,314)
  $ 3,686 $ 3,686

 

6. MINERAL PROPERTIES

 

Balance

February 29,

2000

 

 

Write-off

 

 

Additions

 

Cost

Recoveries

Balance

February 28,

2001

 

 

 

 

 

Shallow River, Ontario, Canada

$         78,625

 $              -   

$         18,750

 $              -   

 $        97,375

El Jazmin, Mexico

           88,173

        (88,173)

                 -   

                -   

                 -   

Mann Project, Ontario Canada

                 -   

                 -   

           27,500

         (27,500)

                  -  

Temagami Diamond, Canada

                  -   

                 -   

           40,000

                -   

           40,000

 

 

 

$       166,798

$      (88,173)

$         86,250

$      (27,500)

$       137,375

  Balance February 28, 2001        Additions Balance February 29, 2000
Shallow River, Ontario, Canada $   64,375 $  14,250 $  78,625
El Jazmin, Chihuahua, Mexico 37,713 50,460 88,173
  $ 102,088 $  64,710 $ 166,798

Shallow River Project, Larder Lake Mining Division, Canada

 This property is comprised of four option agreements in which the Company can obtain a 100% interest in mineral properties located in the Shallow River, Larder Lake mining division of Ontario, Canada.

 September 30, 1997 Option Agreement

 The Company earned a 100% interest in 113 units by paying cash of $18,000, issuing 200,000 common shares at an agreed value of $33,875 and by expending $200,000 in exploration work on the property.  As at year end, the Company dropped 39 units.  The Company held 100% interest in the remaining 74 units.

 May 20, 1998 Option Agreement

 This option agreement consists of 20 mineral claims in which the Company has paid cash of $5,000, issued 100,000 common shares at an agreed value of $15,000 and will issue a further 50,000 common shares, subject to filing an acceptable geological report on exploration work completed on these claims to the Canadian Venture Exchange.

 May 21, 1998 Option Agreement

 This option agreement consists of 32 mineral claims, in which the Company has paid cash of $3,000 (by issuing 20,000 common shares), issued 50,000 common shares at an agreed value of $7,500 and will issue a further 50,000 common shares in two allotments of 25,000 shares each, subject to filing an acceptable geological report on exploration work done on the mineral claims to the Canadian Venture Exchange.

 September 1, 1999 Option Agreement

 This option agreement consists of 26 units in which the Company has issued 100,000 common shares at an agreed value of $15,000.  A further 100,000 common shares will be issued as follows:

i)   50,000 common shares subject to Canadian Venture Exchange approval of a geological report on exploration  work completed on these claims on March 30, 2001.

ii) 50,000 common shares after the Company has expended $30,000 in exploration costs by January 31, 2002.

 The optionors will retain a 2% Net Smelter Return ("NSR") royalty, in which the Company can purchase 1% for $1,000,000 at any time prior to commercial production.  In addition, the Company will issue 100,000 common shares to the optionors one day prior to commercial production, subject to further exchange approval.

 El Jazmin, Mexico

 The Company has an option to acquire a 100% interest in the El Jazmin property located in Chihuahua State, Mexico. 

 During the year, the optionor did not transfer the property title to the Company as agreed.  As a result, the Company has opted to terminate the option agreement to acquire an interest in the El Jazmin property.  All acquisition costs and related deferred exploration costs were written off to operations at year end.

 Mann Project, Porcupine Mining Division of Ontario, Canada

 April 10, 2000 Option Agreement 

The Company has an option to acquire up to a 100% interest in the Mann Platinum/Palladium project, Porcupine Mining Division, Ontario.  The option agreement consists of 19 mineral claims in which the Company has paid cash of $20,000, issued 50,000 common shares at an agreed value of $7,500, and will issue a further 100,000 common shares in allotments of 50,000 common shares each, subject to filing an acceptable geological report on exploration work done on the mineral claims to the Canadian Venture Exchange.

The optionor will retain a 3% NSR royalty, in which the Company can purchase 1% for $1,000,000 at any time prior to commercial production.  In addition, the Company will issue 100,000 common shares to the optionor one day prior to commercial production subject to further exchange approval.

On October 31, 2000, the Company optioned out its Mann property to Broadlands Resources Ltd. ("Broadlands").  Under this option agreement, Broadlands may acquire a 50% interest in the Mann property from the Company if the following obligations are fulfilled:

                 i)            pay $3,000 (paid) upon signing the option agreement;

                 ii)            pay $5,000 (paid) and issue 150,000 (issued) common shares of Broadlands;

                 iii)           pay $5,000 on April 30, 2001;

                 iv)            $5,000 on October, 2001;

                 v)             $15,000 on April 30, 2002;

                 vi)            $15,000 on October 30, 2002; and

                 vii)            $20,000 on April 30, 2003. 

The Company is the operator of the Mann project until Broadlands is vested with respect to earning its 50% interest.  Once Broadlands has earned its 50% interest,  the parties will form a management committee represented by a minimum of two individuals from each company and a joint venture agreement will be completed.  In the formal joint venture agreement, Broadlands will be granted by the Company a one time right to earn an additional 25% interest for a payment of $1,200,000 any time up to the first anniversary date of regulatory approval of the joint venture agreement.  The joint venture requires equal participation and should one of the parties fail to participate, that party's interest will be diluted on a standard dilution formula to be incorporated into the joint venture agreement. If either party's working interest in the project is reduced below 10%, then their interest will automatically convert to a 10% net profits interest. 

In addition to the above cash payments, Broadlands has agreed to incur the following exploration expenses:

                 i)     $100,000 in exploration expenses by April 30, 2001completing phase 1 and 2;

                 ii)     $100,000 in exploration expenses by April 30, 2002;

                 iii)     $200,000 in exploration expenses by April 30, 2003; and

                 iv)     $350,000 in exploration expenses or feasibility study by April 30, 2004.

Temagami Diamond Claim Project, Sudbury Mining Division of Ontario, Canada

During the year, the Company entered into a purchase agreement with various individuals to purchase an undivided 100% interest in 783 claim units comprising the Temagami Diamond Claim project, Sudbury Mining Division, Ontario.  The purchase price for the claims is as follows:

            a)  Total cash payment of $190,000 as outlined below:

                 i)     $40,000 on signing of the purchase agreement (paid);

                  ii)     $75,000 thirty (30) days from the signing of the purchase agreement (paid subsequent to year end);and

                  iii)     $75,000 on April 16, 2001 (paid subsequent to year end).

             b)  Total issuances of 180,000 common shares to the vendors to be issued as follows:

                  i)      60,000 common shares upon Exchange approval of the agreement (issued subsequent to year end);

                  ii)     60,000 common shares on April 16, 2001 (issued subsequent to year end);and

                  iii)     60,000 common shares on July 16, 2001.

 The vendors retain a 2.5% NSR.  The Company may at its option purchase 1% of the vendors' NSR for $1,000,000 at any time prior to commercial production of gold, PGE minerals, base metals, diamonds or any other mineral discovered on the claims.  In addition, the Company agreed to issue 150,000 common shares to the vendor one day prior to commercial production subject to regulatory approval.  No work commitments are required under the terms of the purchase agreement.

 Title to mineral properties

 Title to mining properties involves certain inherent risks due to the difficulties of determining the validity of certain claims as well as the potential for problems arising from the frequently ambiguous conveyancing history characteristic of many mining properties.  The Company has investigated title to all of its mineral properties and, to the best of its knowledge, title to all of its properties are in good standing.

 

7. DEFERRED EXPLORATION COSTS

  Temagami, Sudbury Mann, Ontario

El Jazmin

Shallow River, Ontario

February 28, 2001

Balance, beginning of year

$               - $               - $   259,448 $   259,448 $   336,871
           

Drilling

-    - - 25,461 25,461

Geological and geophysical

2,500 36,050 3,350 18,363 60,263

Office and miscellaneous

- 820 - - 820
           

Expenditures during the year

2,500 36,870 3,350 43,824 86,544

Written-off 

- - (81,658) - (81,658)
Cost recoveries - (7,500) - - (7,500)
  2,500 29,370 (78,308) 43,824 (2,614)

Balance, end of year

$   2,500

$  29,370 $          - $   358,760 $   390,630

 

 

El Jazmin, Mexico

Shallow River, Ontario

February 29, 2001

Balance, beginning of year

$               - $   259,448 $   259,448

Assays

$ 4,991 $ 4,225 $ 9,216
Geological and geophysical 28,387 32,100 60,487
Linecutting - 5,915 5,915
Management - 750 750
Mining taxes 16,573 - 16,573
Office and miscellaneous 4,742 879 5,621
Prospecting and mapping - 3,500 3,500
Road building and trenching 20,120 - 20,120
Staking - 3,260 3,260
Survey - 4,859 4,859
Travel 3,495 - 3,495
       

Expenditures during the year

78,308 - 133,796
Balance, end of year $ 78,308 $ 314,936 $ 393,244

 

8. CAPITAL STOCK

 

Number of Shares

Amount

Authorized

100,000,000 common shares without par value

Issued:

As at February 28, 1999, as previously reported

3,202,385 $   3,529,406

Future income taxes on exploration costs renounced to shareholders (Note 11)

- (82,330)
     

As at February 28, 1999, restated

3,202,385 3,529,406

For mineral properties

175,000 26,250

For private placement

1,588,650 238,298

For warrants exercised

447,266 74,333

For escrow shares

375,000 3,750
Cancellation of escrow shares (127,687) -
Company shares returned (Note 5) (15,425) (2,314)

Future income taxes on exploration costs renounced to shareholders (Note 11)

- (38,986)
     

As at February 29, 2000

5,645,189 3,748,407

For mineral properties

175,000 26,250

For private placement

1,259,667 136,800
For flow-through warrants exercised 155,000 25,700

For warrants exercised

16,667 2,500

For flow-through private placement

1,029,999 117,000
Future income taxes on exploration costs renounced to shareholders (Note 11) - (44,912)
     

As at February 28, 2001

8,281,522 $   4,011,745

Included in issued capital stock are 375,000 common shares currently held in escrow as required by the regulatory authorities.

 

Stock options 

The Company does not have a formal stock option plan in place but follows the Canadian Venture Exchange policy under which it is authorized to grant options to directors and employees to acquire up to 10% of issued and outstanding common stock.  Under the plan, the exercise price of each option equals the market price of the Company's stock as calculated on the date of grant.  The options can be granted for a maximum term of 5 years.

 

2001

2000

 

Number of Options

Weighted Average Exercise Price

Number of Options

Weighted Average Exercise Price

Outstanding, beginning of year

394,576

$           0.15

- $               -

Granted

428,800

0.12

591,864

0.15

Expired/cancelled -

-

(197,288)

(0.15)

Outstanding, end of year 823,376

0.13

394,576

0.15

Outstanding exercisable, end of year 823,376

$           0.13

394,576 $          0.15

 

The following stock options were outstanding and exercisable at February 28, 2001:

Number of Shares

Exercise Price

Expiry Date

394,576 $   0.15 July 6, 2001
428,800 0.12 February 6,2004

 

Warrants

The following share purchase warrants were outstanding at February 28, 2001:

Number of Shares

Exercise Price

Expiry Date

200,000

$         0.15

March 31, 2001 (Exercised, Note 13)

1,043,000            0.10 November 20, 2001
  then at   0.20 November 20, 2002
750,000           0.15 December 31, 2001

 

9. RELATED PARTY TRANSACTIONS

These financial statements include transactions with related parties as follows:

a) The Company paid $51,200 (2000 - $55,850) to a company controlled by a director for geological services which have been capitalized to deferred exploration costs. In addition the Company paid $13,800 (2000 - $28,200) to this Company for management services.

b) The Company paid $6,800 (2000 - $1,424) to a director for geological services which have been capitalized to deferred exploration costs.

c) A total of 171,667 warrants were exercised by directors for total consideration of $28,200.

d) Through a private placement, a total of 1,103,000 units were issued to directors for consideration of $110,300.

e) As at February 28, 2001, the Company owed $30,346 (2000 - $35,689) to directors.  The fair value of amounts due to related parties cannot be determined as there are no specific terms of repayment. 

These transactions are in the normal course of operations and are measured at the exchange amount, which is the amount of consideration established and agreed to by the related parties unless otherwise noted.

10.    SUPPLEMENTAL DISCLOSURE OF NON-CASH OPERATING, INVESTING AND FINANCING ACTIVITIES

 

 

 

2001

 

2000

 

 

 

Cash paid during the year for interest

$            -   

$            -   

 

 

 

Cash paid during the year for income taxes

$            -   

$            -   

             Significant non-cash transactions for the year ended February 28, 2001 consisted of:

             a)  The Company issued 175,000 common shares at an agreed value of $26,250 pursuant to the option agreement mineral properties. 

            b)  The Company received $27,000 of marketable securities in exchange for a 50% option interest in a property recorded as cost recoveries of $19,500 and $7,500 for mineral properties and deferred exploration costs respectively.  The carrying value of the shares was written down at year end to $24,000 (Note 3). 

            c)  The Company issued 220,000 common shares in the amount of $33,000 in exchange for share subscriptions received. 

            Significant non-cash transactions for the year ended February 29, 2000 consisted of:

            a)  The Company issued 175,000 common shares with an agreed value of $26,250, pursuant to the acquisition of mineral properties. 

            b)  The Company cancelled 127,687 escrow shares.

            c)  The Company received 15,425 of its common shares as a payment of $2,314 on a note receivable. 

            d)  The Company issued 1,131,980 common shares in the amount of $169,797 in exchange for share subscriptions received.

 11.            INCOME TAXES

             A reconciliation of income taxes at statutory rates with the reported taxes follows:

 

 

 

February 28,

2001

 

February 29,

2000

 

 

 

Loss before income taxes

$   (240,408)

$   (102,619)

 

 

 

Income taxes at statutory rate of 44.6% (2000 – 45.62%)

$   (107,222)

$     (46,815)

Unrecognized benefits of non-capital losses

        30,105

        46,815

Exploration property write-offs not tax affected

        75,778

              -   

Other item