As
at 30 November 2007
|
As
at 28 February 2007
(Audited)
|
|||
$
|
$
|
|||
Assets
|
||||
Current
|
||||
Cash
and cash equivalents
|
327
|
24,368
|
||
Liabilities
|
||||
Current
|
||||
Accounts
payable and accrued liabilities (Note 4)
|
16,315
|
14,765
|
||
Due
to related party (Note 5)
|
30,560
|
14,700
|
||
46,875
|
29,465
|
|||
Stockholders’
deficiency
|
||||
Capital
stock
(Note 7)
|
||||
Authorized
|
||||
30
November 2007 - 75,000,000 common shares, par value $0.0001
|
||||
28
February 2007 - 75,000,000 common shares, par value
$0.0001
|
||||
Issued
and outstanding
|
||||
30 November
2007 - 10,003,000 common shares, par
value $0.0001
|
1,003
|
1,003
|
||
28 February 2007 - 10,003,000 common shares, par value
$0.0001
|
||||
Additional
paid-in capital
|
76,827
|
66,027
|
||
Deficit,
accumulated during the exploration stage
|
(124,378)
|
(72,127)
|
||
(46,548)
|
(5,097)
|
|||
327
|
24,368
|
For
the period from the date of inception on 18 March 2005 to 30
November 2007
|
For
the three month period ended 30 November
2007
|
For
the three month period ended 30 November 2006
|
For
the nine month period ended 30 November
2007
|
For
the nine month period ended 30 November
2006
|
||||||
$
|
$
|
$
|
$
|
$
|
||||||
Expenses
|
||||||||||
Acquisition
of mineral property interest (Note 3)
|
5,000
|
-
|
-
|
-
|
-
|
|||||
Bank
charges and interest
|
592
|
75
|
64
|
175
|
355
|
|||||
Consulting
fees
|
10,176
|
-
|
-
|
-
|
20
|
|||||
Expenditures
on mineral property
|
20,124
|
17,124
|
-
|
17,124
|
3,000
|
|||||
Filing
fees
|
3,150
|
350
|
700
|
1,750
|
700
|
|||||
Investor
relations
|
119
|
-
|
-
|
119
|
-
|
|||||
Legal
and accounting fees
|
48,796
|
5,963
|
4,000
|
16,628
|
18,928
|
|||||
Licenses
and permits
|
7,305
|
-
|
1,019
|
2,650
|
2,136
|
|||||
Management
fees (Notes 6, 7 and 10)
|
18,000
|
3,000
|
3,000
|
9,000
|
6,000
|
|||||
Office
expenses and miscellaneous
|
129
|
39
|
-
|
101
|
17
|
|||||
Rent
(Note 6,7 and 10)
|
4,800
|
600
|
600
|
1,800
|
1,800
|
|||||
Transfer
agent fees
|
4,756
|
1,949
|
150
|
2,904
|
1,637
|
|||||
Web
site development
|
1,431
|
-
|
-
|
-
|
-
|
|||||
Net
loss for the period
|
(124,378)
|
(29,100)
|
(9,533)
|
(52,251)
|
(34,593)
|
|||||
Basic
and diluted loss per common share
|
(0.003)
|
(0.001)
|
(0.005)
|
(0.004)
|
||||||
Weighted
average number of common shares used in per share
calculations
|
10,003,000
|
8,855,222
|
10,003,000
|
8,855,222
|
For
the period from the date of inception on 18 March 2005 to 30 November
2007
|
For
the three month period ended
30
November 2007
|
For
the three month period ended 30 November 2006
|
For
the nine month period ended
30
November 2007
|
For
the nine month period ended
30
November 2006
|
||||||
$
|
$
|
$
|
$
|
$
|
||||||
Cash
flows from operating activities
|
||||||||||
Net
loss for the period
|
(124,378)
|
(29,100)
|
(9,533)
|
(52,251)
|
(34,593)
|
|||||
Adjustments
to reconcile loss to net cash used by operating activities
|
||||||||||
Contributions
to capital by related party - expenses (Notes 6, 7 and
10)
|
22,800
|
3,600
|
3,600
|
10,800
|
7,800
|
|||||
Common
shares issued for services (Note 7)
|
30
|
-
|
-
|
-
|
20
|
|||||
Changes
in operating assets and liabilities
|
||||||||||
(Increase) in other receivable | (200) | (200) | ||||||||
Increase
(decrease) in accounts payable and accrued liabilities
|
16,315
|
11,215
|
4,686
|
1,550
|
6,180
|
|||||
(85,233)
|
(14,285)
|
(1,447)
|
(39,901)
|
(20,793)
|
||||||
Cash
flows from financing activities
|
||||||||||
Increase
in due to related party (Notes 5 and 6)
|
30,560
|
13,660
|
819
|
15,860
|
819
|
|||||
Common
shares returned to treasury (Note 7)
|
(5,000)
|
-
|
-
|
-
|
-
|
|||||
Common
shares issued for cash (Note 7)
|
60,000
|
-
|
-
|
-
|
50,000
|
|||||
85,560
|
13,660
|
819
|
15,860
|
50,819
|
||||||
Increase
(decrease) in cash and cash equivalents
|
327
|
(625)
|
(628)
|
(24,041)
|
30,026
|
|||||
Cash
and cash equivalents, beginning of period
|
-
|
952
|
34,618
|
24,368
|
3,964
|
|||||
Cash
and cash equivalents, end of period
|
327
|
327
|
33,900
|
327
|
33,990
|
Number
of shares issued
|
Share
capital
|
Additional
paid-in capital
|
Deficit,
accumulated during the development stage
|
Total
stockholders’ deficiency
|
||||||
$
|
$
|
$
|
$
|
|||||||
Balance
at 18 March 2005 (inception)
|
||||||||||
Restricted
common shares issued for cash ($0.001 per share) - 1 September 2005
(Note
7)
|
5,000,000
|
500
|
4,500
|
-
|
5,000
|
|||||
Contributions
to capital by related party (Note 6)
|
-
|
-
|
600
|
-
|
600
|
|||||
Net
loss for the period
|
-
|
-
|
-
|
(21,237)
|
(21,237)
|
|||||
Balance
at 28 February 2006
|
5,000,000
|
500
|
5,100
|
(21,237)
|
(15,637)
|
|||||
Common
shares issued for cash ($0.01 per share) - May 2006 (Note
7)
|
5,000,000
|
500
|
49,500
|
-
|
50,000
|
|||||
Common
shares issued for services ($0.01 per share) - August 2006 (Notes
6 and
10)
|
3,000
|
3
|
27
|
-
|
30
|
|||||
Contributions
to capital by related parties - expenses (Notes 6 and 10)
|
-
|
-
|
11,400
|
-
|
11,400
|
|||||
Net
loss for the year
|
-
|
-
|
-
|
(50,890)
|
(50,890)
|
|||||
Balance
at 28 February 2007
|
10,003,000
|
1,003
|
66,027
|
(72,127)
|
(5,097)
|
|||||
Contributions
to capital by related parties - expenses (Notes 6, 7 and 10)
|
-
|
-
|
10,800
|
-
|
10,800
|
|||||
Common
shares returned to treasury and cancelled for cash ($0.01 per share)
-
April 2007 (Note 7)
|
(500,000)
|
(50)
|
(4,950)
|
-
|
(5,000)
|
|||||
Common
shares issued for cash ($0.01 per share) - May 2007 (Note
7)
|
500,000
|
50
|
4,950
|
-
|
5,000
|
|||||
Net
loss for the period
|
-
|
-
|
-
|
(52,251)
|
(52,251)
|
|||||
Balance
at 30 November 2007
|
10,003,000
|
1,003
|
76,827
|
(124,378)
|
(46,548)
|
For
the nine month period ended
30
November 2007
|
For
the nine month period ended
30 November
2006
|
|||
$
|
$
|
|||
Refundable
federal tax asset attributable to:
|
17,765
|
11,761
|
||
Current
operations
|
||||
Contributions
to capital by related party
|
(3,672)
|
(2,652)
|
||
Less:
Change in valuation allowance
|
(14,093)
|
(9,109)
|
||
Net
refundable amount
|
-
|
-
|
As
at 30 November 2007
|
As
at 28 February 2007 (Audited)
|
|||
$
|
||||
Net
operating loss carryforward
|
101,578
|
60,097
|
||
Statutory
federal income tax rate
|
34%
|
34%
|
||
Effective
income tax rate
|
0%
|
0%
|
||
Deferred
tax asset
|
||||
Tax
loss carry-forward
|
34,537
|
20,433
|
||
Less:
Valuation allowance
|
(34,537)
|
(20,433)
|
||
Net
deferred tax asset
|
-
|
-
|
For
the period from inception on 18 March 2005 to 30 November
2007
|
For
the nine month period ended 30 November 2007
|
For
the nine month period ended 30 November
2006
|
||||||
$
|
$
|
$
|
||||||
Cash
paid during the period for interest
|
-
|
-
|
-
|
|||||
Cash
paid during the period for income taxes
|
-
|
-
|
-
|