Attached files

file filename
EX-3.1 - ARTICLES OF MERGER - SILVER STREAM MINING CORP.exhibit31.htm
EX-3.2 - ARTICLES OF INCORPORATION - SILVER STREAM MINING CORP.exhibit32.htm
EX-3.3 - CERTIFICATE OF AMENDMENT TO ARTICLES OF INCORPORATION - SILVER STREAM MINING CORP.exhibit33.htm
EX-3.4 - BYLAWS OF W.S. INDUSTRIES INC. - SILVER STREAM MINING CORP.exhibit34.htm
EX-10.3 - EXPLORATION CONTRACT AND UNILATERAL PROMISE OF SALE - SILVER STREAM MINING CORP.exhibit103.htm
EX-10.4 - ASSIGNMENT OF MINING RIGHTS CONTRACT - SILVER STREAM MINING CORP.exhibit104.htm
EX-99.2 - UNAUDITED PRO FORMA CONDENSED COMBINED FINANCIAL STATEMENTS - SILVER STREAM MINING CORP.exhibit992.htm
EX-10.5 - ASSET OPERATION CONTRACT - SILVER STREAM MINING CORP.exhibit105.htm
EX-10.1 - STOCK OPTION PLAN - SILVER STREAM MINING CORP.exhibit106.htm
EX-10.2 - MANAGEMENT SERVICES AGREEMENT - SILVER STREAM MINING CORP.exhibit102.htm
8-K - CURRENT REPORT DATED MAY 14, 2013 - SILVER STREAM MINING CORP.form8kacquisitionofwsindustr.htm





Rio Plata Exploration Corporation

Consolidated Financial Statements

For the Nine Months ended December 31, 2012 (unaudited) and

For the Years ended March 31, 2012 and 2011

(U.S. Dollars)





Page 1 of 12




[exhibit991001.jpg]






REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM


To the Board of Directors of Rio Plata Exploration Corporation (or the “Company”),

We have audited the accompanying consolidated balance sheets of Rio Plata Exploration Corporation (an exploration stage company) as of  March 31, 2012 and March 31, 2011 and the related consolidated statements of operations, stockholders’ deficit and cash flows for the years then ended.  These financial statements are the responsibility of the Company's management.  Our responsibility is to express an opinion on these financial statements based on our audits.

We conducted our audits in accordance with the standards of the Public Company Accounting Oversight Board (United States).  Those standards require that we plan and perform an audit to obtain reasonable assurance whether the financial statements are free of material misstatement.  The Company is not required to have, nor were we engaged to perform, an audit of its internal control over financial reporting. Our audits included consideration of internal control over financial reporting as a basis for designing audit procedures that are appropriate in the circumstances, but not for the purpose of expressing an opinion on the effectiveness of the Company’s internal control over financial reporting. Accordingly, we express no such opinion. An audit also includes examining, on a test basis, evidence supporting the amounts and disclosures in the financial statements.  An audit also includes assessing the accounting principles used and significant estimates made by management, as well as evaluating the overall financial statement presentation.  We believe that our audits provide a reasonable basis for our opinion.

In our opinion, these consolidated financial statements present fairly, in all material respects, the financial position of Rio Plata Exploration Corporation as at March 31, 2012 and March 31, 2011 and the results of its operations and its cash flows for the years then ended in conformity with accounting principles generally accepted in the United States of America.

The accompanying consolidated financial statements have been prepared assuming that the Company will continue as a going concern.  As discussed in Note 1 to the financial statements, the Company has not generated revenues since inception, has incurred losses in developing its business, and further losses are anticipated.  The Company requires additional funds to meet its obligations and the costs of its operations.  These factors raise substantial doubt about the Company’s ability to continue as a going concern.  Management’s plans in this regard are described in Note 1.  The financial statements do not include any adjustments that might result from the outcome of this uncertainty.


    /s/ DMCL

DALE MATHESON CARR-HILTON LABONTE LLP

CHARTERED ACCOUNTANTS

Vancouver, Canada

April 22, 2012



Rio Plata Exploration Corporation  Page 2 of 12




RIO PLATA EXPLORATION CORPORATION

(An Exploration Stage Company)

Consolidated Balance Sheets




 

 

December 31, 2012

March 31,

 2012

March 31,

 2011

 

(unaudited)

ASSETS

 

 

 

 

 

Current assets

 

 

 

 

  Cash

 

$          59,028

$              79,167

$            48,862

  Prepaid expenses

 

8,636

2,483

-

  Taxes receivable, net

 

171,220

95,968

35,289

Total current assets

 

238,884

177,618

84,151

 

 

 

 

 

Non-current assets

 

 

 

 

  Unproved mineral properties

 

613,726

495,236

253,371

Total assets

 

$        852,610

$            672,854

$          337,522

 

 

 

 

 

LIABILITIES AND STOCKHOLDERS’ DEFICIT

 

 

 

 

 

Current liabilities

 

 

 

 

  Trade payables

 

$        128,747

$            171,979

$           56,496

  Accrued liabilities

 

17,254

42,400

101,344

  Interest payable

 

344,706

134,413

45,886

  Loans payable

 

1,886,161

1,009,549

417,477

Total liabilities

 

     2,376,868

1,358,341

621,203

 

 

 

 

 

Stockholders’ deficit

 

 

 

 

  Common stock: no par value, unlimited authorized

 

 

 

 

     shares, 12,563,702 issued and outstanding

 

 

 

 

     (March 31, 2012 – 12,563,702;

 

 

 

 

     March 31, 2011 – 12,520,366)

 

1,095,536

1,095,536

1,091,331

  Obligation to issue shares

 

90,496

30,906

-

  Additional paid-in capital

 

150,372

150,372

150,372

  Deficit accumulated during the exploration stage

 

(2,868,441)

(1,981,656)

(1,527,768)

  Cumulative translation adjustment

 

7,779

19,355

2,384

Total stockholders’ deficit

 

(1,524,258)

(685,487)

(283,681)

Total liabilities and stockholders’ deficit

 

$        852,610

$            672,854

$          387,522



The accompanying notes are an integral part of these consolidated financial statements



Rio Plata Exploration Corporation  Page 3 of 12




RIO PLATA EXPLORATION CORPORATION

(An Exploration Stage Company)

Consolidated Statements of Operations

 

 

 

 

 

 

 

 

Nine month period ended

Nine month  Period ended

 

 


From August 16,

 

December 31,

December 31,

Years ended March 31,

2006 (Inception) to

 

2012

2011

2012

2011

December 31, 2012

Expenses

(unaudited)

(unaudited)

 

 

(unaudited)

 

 

 

 

 

 

  Consulting fees

$      20,725

$              -

$               -

$             -

$              20,725

  Filing fees

3,960       

13,943

        13,905

       24,796

             45,409

  Interest and bank charges

258,752

72,509

113,883

64,176

445,834

  Investor relations

2,002

-

-

-

3,836

  Management fees

22,527

22,721

30,210

29,505

188,490

  Mineral exploration costs

522,500

11,425

109,708

23,671

1,334,193

  Mineral property impairment

-

-

-

-

33,933

  Office and miscellaneous

31,482

38,110

56,867

19,069

111,866

  Office rent

9,011

9,088

12,084

11,802

73,242

  Professional fees

2,773

65,921

113,781

165,328

425,031

  Stock-based compensation

-

-

                   -

                  -

            154,334

  Travel and promotion

13,053

3,854

3,450

3,934

31,548

Net loss

$  (886,785)

$(237,571)

 $ (453,888)

$ (342,281)

$      (2,868,441)

 

 

 

 

 

 

Net loss per share – basic and diluted

$       (0.07)

$     (0.02)

$      (0.04)

$      (0.03)

 

 

 

 

 

 

 

Weighted average number of shares outstanding

12,563,702

12,520,366

12,560,613

12,382,037

 



The accompanying notes are an integral part of these consolidated financial statements





Rio Plata Exploration Corporation  Page 4 of 12





RIO PLATA EXPLORATION CORPORATION

(An Exploration Stage Company)

Consolidated Statement of Stockholders’ Deficit


 

Common Stock

 

 

 

 

 

 

 

 

 

Additional

Obligation

 

 

Cumulative

 

 

Number of

 

Paid-in

to issue

Subscriptions

Accumulated

Translation

 

 

Shares

Amount

Capital

Shares

Receivable

Deficit

Adjustment

Total

 

#

$

$

$

$

$

$

$

Balance at August 16, 2006 (Inception)

-

             -

            -

         -

            -

             -

                  -

                 -

  Common stock issued for cash

9,372,500

558,157

-

-

-

-

-

558,157

  Stock-based compensation

-

-

150,372

-

-

-

-

150,372

  Subscriptions receivable

-

-

-

-

(275,569)

-

-

(275,569)

  Net loss for the year

-

-

-

-

-

(296,251)

-

(296,251)

  Translation adjustment

-

-

-

-

-

-

11,881

11,881

Balance at March 31, 2007

9,372,500

558,157

150,372

-

(275,569)

(296,251)

11,881

(148,590)

  Subscriptions receivable

-

-

-

-

78,988

-

-

78,988

  Obligation to issue shares

-

-

-

50,340

-

-

-

50,340

  Net loss for the year

-

-

-

-

-

(207,264)

-

(207,264)

  Translation adjustment

-

-

-

-

-

-

25,577

25,577

Balance at March 31, 2008

9,372,500

558,157

150,372

50,340

(196,581)

(503,515)

37,458

96,231

  Common stock issued for cash

1,605,400

390,754

-

-

-

-

-

390,754

  Subscriptions receivable

-

-

-

-

196,581

-

-

196,581

  Shares issued

-

-

-

(50,340)

-

-

-

(50,340)

  Net loss for the year

-

-

-

-

-

(470,751)

-

(470,751)

  Translation adjustment

-

-

-

-

-

-

(42,709)

(42,709)

Balance at March 31, 2009

10,977,900

948,911

150,372

-

-

(974,266)

(5,251)

119,766

  Common stock issued for cash

1,200,000

111,169

-

-

-

-

-

111,169

  Common stock issued-loan arrangements

70,400

6,577

-

-

-

-

-

6,577

  Net loss for the year

-

-

-

-

-

(211,221)

-

(211,221)

  Translation adjustment

-

-

-

-

-

-

20,680

20,680

Balance at March 31, 2010

12,248,300

1,066,657

150,372

-

-

(1,185,487)

15,429

46,971

  Common stock issued-loan arrangements

272,066

24,674

-

-

-

-

-

24,674

  Net loss for the year

-

-

-

-

-

(342,281)

-

(342,281)

  Translation adjustment

-

-

-

-

-

-

(13,045)

(13,045)

Balance at March 31, 2011

12,520,366

1,091,331

150,372

-

-

(1,527,768)

2,384

(283,681)

  Common stock issued- loan arrangements

43,336

4,205

-

-

-

-

-

4,205

  Obligation to issue shares

-

-

-

30,906

-

-

-

30,906

  Net loss for the year

-

-

-

-

-

(453,888)

-

(453,888)

  Translation adjustment

-

-

-

-

-

-

16,971

16,971

Balance at March 31, 2012

12,563,702

1,095,536

150,372

30,906

-

(1,981,656)

19,355

(685,487)

Unaudited:

 

 

 

 

 

 

 

 

  Obligation to issue shares

-

-

-

59,590

-

-

-

59,590

  Net loss for the period

-

-

-

-

-

(886,785)

-

(886,785)

  Translation adjustment

-

-

-

-

-

-

(11,576)

(11,576)

Balance at December 31, 2012 (unaudited)

12,563,702

1,095,536

150,372

90,496

-

(2,868,441)

7,779

(1,524,258)


The accompanying notes are an integral part of these consolidated financial statements



Rio Plata Exploration Corporation

Page 5 of 12





RIO PLATA EXPLORATION CORPORATION

(An Exploration Stage Company)

Consolidated Statements of Cash Flows



 

Nine month

Nine month

 

 

From August

 

period ended

period ended

 

 

16, 2006

 

December 31,

December 31,

Year ended March 31,

(Inception) to

 

2012

2011

2012

2011

December 31, 2012

 

(unaudited)

(unaudited)

 

 

(unaudited)

Cash flows used in operating activities:

 

 

 

 

 

  Net loss

$  (886,785)

$     (237,571)   

$    (453,888)

$  (342,281)

$   (2,868,441)

 

 

 

 

 

 

  Items not affecting cash:

 

 

 

 

 

    Accretion of short term loans payable

49,443

13,108

17,477

21,461

91,723

    Stock-based compensation

-

-

-

-

150,372

 

 

 

 

 

 

  Changes in working capital:

 

 

 

 

 

    Increase in amounts receivables

(75,252)

(24,340)

(60,679)

(24,549)

(171,220)

    Increase in prepaid expenses

(6,153)

-

(2,483)

-

(8,636)

    Increase (decrease) in accrued

liabilities

(25,146)

(101,344)

(58,944)

87,924

17,254

    Increase in interest payable

210,293

54,924

88,527

40,759

344,706

    Increase (decrease) in trade payables

(43,232)

130,406

115,483

8,533

128,747

  Net cash used in operating activities

(776,832)

(164,817)

(354,507)

(208,153)

(2,315,495)

 

 

 

 

 

 

Cash flows used in investing activities:

 

 

 

 

 

    Mineral property acquisition

expenditures

(118,490)

(34,544)

(241,865)

(65,389)

(613,726)

  Net cash used in investing activities

(118,490)

(34,544)

(241,865)

(65,389)

(613,726)

 

 

 

 

 

 

Cash flows provided by financing activities:

 

 

 

 

 

    Issuance of common stock

-

4,205

4,205

24,674

1,095,536

    Short term loans

886,759

132,944

605,501

295,092

1,884,934

  Net cash provided by financing activities

886,759

137,149

609,706

319,766

2,980,470

 

 

 

 

 

 

  Effects of foreign currency translation

(11,576)

19,521

16,971

(13,045)

7,779

 

 

 

 

 

 

Increase (decrease)  in cash

(20,139)

(42,691)

30,305

33,179

59,028

 

 

 

 

 

 

Cash, beginning of period

79,167

48,862

48,862

15,683

-

 

 

 

 

 

 

Cash, end of period

$    59,028

$           6,171

$        79,167

$      48,862

$        59,028

 

 

 

 

 

 

 

 

 

 

 

 

Interest paid in cash

$              -

 $            -

$                  -

$                 -

 

Income taxes paid in cash

$              -

 $             -

$                  -

$                 -

 

 

 

 

 

 

 



The accompanying notes are an integral part of these consolidated financial statements



Rio Plata Exploration Corporation

Page 6 of 12




NOTE 1 – ORGANIZATION AND BASIS OF PRESENTATION

 

Nature of Operations

Rio Plata Exploration Corporation (the “Company” or “Rio Plata”) was incorporated under the Business Corporations Act of British Columbia on August 16, 2006. Since inception, the Company has been in the exploration and evaluation stage and is currently conducting exploration and evaluation programs on its mineral property interests in Mexico.

The Company’s consolidated financial statements are prepared on a going concern basis in accordance with generally accepted accounting principles of the United States of America (“GAAP”) which contemplates the realization of assets and discharge of liabilities and commitments in the normal course of business.  The Company is in the exploration stage.  It has not generated operating revenues to date, and has accumulated losses of $2,868,441 since inception.  The Company has funded its operations through the issuance of common stock and debt.  Management plans to raise additional funds through equity and/or debt financings.  There is no certainty that further funding will be available as needed.  These factors raise substantial doubt about the ability of the Company to continue operations as a going concern.  The Company’s ability to continue its operations as a going concern, realize the carrying value of its assets, and discharge its liabilities in the normal course of business is dependent upon its ability to raise new capital sufficient to fund its commitments and ongoing losses, and ultimately on generating profitable operations.


NOTE 2 – SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES


Basis of Presentation

These consolidated financial statements and related notes are presented in accordance with GAAP, and are expressed in United States dollars. The Company has not produced revenues from its principal business and is an exploration stage company as defined by “Accounting and Reporting by Development Stage Enterprises.” These financial statements include the accounts of the Company and its wholly owned subsidiary, Real de Plata Resources, S.A. de C.V., a Mexican company. All intercompany transactions and balances have been eliminated.


Accounting Estimates

The preparation of financial statements in conformity with GAAP requires management to make estimates and assumptions that affect certain of the reported amounts of assets and liabilities, disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the year. The Company regularly evaluates estimates and assumptions. The Company bases its estimates and assumptions on current facts, historical experience and various other factors it believes to be reasonable under the circumstances, the results of which form the basis for making judgments about the carrying values of assets and liabilities and the accrual of costs and expenses that are not readily apparent from other sources. The actual results experienced by the Company may differ materially and adversely from the Company’s estimates. To the extent there are material differences between the estimates and the actual results, future results of operations will be affected. The most significant estimates with regard to these financial statements relate to the carrying values of unproven mineral properties, determination of fair values of stock based transactions and deferred income tax rates.


Asset Retirement Obligations

The Company records the fair value of an asset retirement obligation as a liability in the period in which it incurs an obligation associated with the retirement of tangible long-lived assets that result from the acquisition, construction, development and/or normal use of the assets. The estimated fair value of the asset retirement obligation is based on the current cost escalated at an inflation rate and discounted at a credit adjusted risk-free rate. This liability is capitalized as part of the cost of the related asset and amortized over its useful life.  The liability accretes until the Company settles the obligation.  To date the Company has not incurred any measurable asset retirement obligations.





Long Lived Assets



Rio Plata Exploration Corporation  Page 7 of 12



 


The carrying value of intangible assets and other long-lived assets is reviewed on a regular basis for the existence of facts or circumstances that may suggest impairment. The Company recognizes impairment when the sum of the expected undiscounted future cash flows is less than the carrying amount of the asset. Impairment losses, if any, are measured as the excess of the carrying amount of the asset over its estimated fair value.


Fair Value of Financial Instruments

The estimated fair values for financial instruments are determined at discrete points in time based on relevant market information. These estimates involve uncertainties and cannot be determined with precision. The estimated fair value of cash, amounts receivables, accounts payable, and loans payable approximates their carrying value due to their short-term nature.


Foreign Currency Translation and Transactions

The functional currency of the Company is the Canadian dollar. The Company translates assets and liabilities to Canadian dollars using year-end exchange rates, translates unproved mineral properties and equity accounts using historical exchange rates, and translates revenues and expenses using average exchange rates during the period. Exchange gains and losses arising from the translation of the Mexican subsidiaries financial statements are recorded to profit and loss.  


The reporting currency is the US Dollar. Assets and liabilities denominated in currencies other than the US Dollar are translated to the US Dollar equivalent using the year end exchange rate. Stockholders equity accounts are translated to US Dollars using the historical exchange rates. Revenues and expenses are translated using average exchange rates during the period. Exchange gains and losses arising from the translation to the reporting currency are recorded within the cumulative translation adjustment account.  

 

Loss per Share

The Company presents both basic and diluted loss per share (“LPS”) on the face of the statements of operations. Basic LPS is computed by dividing net loss available to common shareholders by the weighted average number of shares outstanding during the year. Diluted LPS gives effect to all dilutive potential common shares outstanding during the period including convertible debt, stock options, and warrants, using the treasury stock method. Diluted LPS excludes all dilutive potential shares if their effect is anti-dilutive.


Income Taxes

Income taxes are determined using the liability method.  Deferred tax assets and liabilities are recognized for the future tax consequences attributable to differences between the financial statement carrying amounts of assets and liabilities and their respective tax basis. Deferred tax assets and liabilities are measured using the enacted tax rates expected to apply to taxable income in the years in which those temporary differences are expected to be recovered or settled.  The effect on deferred tax assets and liabilities of a change in tax rates is recognized in income in the period that includes that date of enactment.  In addition, a valuation allowance is established to reduce any deferred tax asset for which it is determined that it is more likely than not that some portion of the deferred tax asset will not be realized.


The Company accounts for uncertainty in income taxes by applying a two-step method. First, it evaluates whether a tax position has met a more likely than not recognition threshold, and second, it measures that tax position to determine the amount of benefit, if any, to be recognized in the financial statements. The application of this method did not have a material effect on the Company's financial statements.


Mineral Properties

Realization of the Company's investment in and expenditures on mineral properties is dependent upon the establishment of legal ownership, the attainment of successful production from the properties or from the proceeds of their disposal.


Title to mineral 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 characteristics of many mineral properties. To the best of its knowledge the Company believes all of its unproved mineral interests are in good standing and that it has title to all of these mineral interests.


The Company classifies its mineral rights as tangible assets and accordingly acquisition costs are capitalized as mineral property costs. Long-lived assets are to be reviewed for impairment whenever events or changes in



Rio Plata Exploration Corporation

Page 8 of 12



 


circumstances indicate that the carrying amount of an asset may not be recoverable. In performing the review for recoverability, the Company is to estimate the future cash flows expected to result from the use of the asset and its eventual disposition. If the sum of the undiscounted expected future cash flows is less than the carrying amount of the asset, an impairment loss is recognized. Mineral exploration costs are expensed as incurred until commercially mineable deposits are determined to exist within a particular property.


Recently Adopted Accounting Guidance

The Company has reviewed recently issued accounting pronouncements and plans to adopt those that are applicable to it. It does not expect the adoption of these pronouncements to have a material impact on its financial position, results of operations or cash flows.



NOTE 3 – UNPROVED MINERAL PROPERTIES

 

 

December 31, 2012

March 31,

2012

March 31,

2011

 

 

(unaudited)

 

 

Unproved mineral properties, beginning of year

 

$          495,236

$          253,371

$           187,982

Acquisition – option payment

 

118,490

241,865

65,389

Unproved mineral properties, end of period

 

$          613,726

$          495,236

$           253,371


On June 9, 2008, the Company entered into an Option Agreement providing the right to acquire up to a 100% interest in mineral claims located in Mazatlan, Sinaloa, Mexico. The Option Agreement was renegotiated and amended on August 27, 2010 following the transfer of the underlying title to the claims to a third party. Under the terms of the amended agreement, covering the Metates Project claim group and any new claims within an agreed upon area of interest, the Company may purchase up to a 100% interest in the mining concessions, specified mining equipment, and land rights by making aggregate payments of $ 6,100,000. Payments under the amended Option Agreement are as follows (plus applicable Value Added Taxes):


$

50,000

Upon registration of these agreements in the mining public registry (paid).

$

200,000

Due 30 days following the acceptance of the planned initial public offering (IPO) by the TSX Venture Exchange (paid).

$

150,000

Due 7 months following acceptance of the IPO. ($50,000 paid during the year ended March 31, 2012, $100,000 paid during the nine months ended December 31, 2012)

$

350,000

Due 13 months following acceptance of the IPO. (paid subsequent to December 31, 2012)

$

450,000

Due 19 months following acceptance of the IPO.

$

600,000

Due 25 months following acceptance of the IPO.

$

650,000

Due 31 months following acceptance of the IPO.

$

750,000

Due 37 months following acceptance of the IPO.

$

900,000

Due 43 months following acceptance of the IPO.

$

2,000,000

Due 49 months following acceptance of the IPO.

The claims are subject to Net Smelter Royalty of 0.33% payable to the Optionor. In addition, the Company is entitled to a net production royalty of 20% from the tailings and ore refined by the Optionor from the effective date of the agreement. The Company has a pledge of the Optionor’s production assets as a performance guarantee.

No amount has been allocated to the pledge of assets or production royalty, as these cannot be reliably valued based on information available to the Company at this time.

NOTE 4 – OTHER FINANCIAL ASSETS AND LIABILITIES

Short-term loans payable

The Company has short-term loans payable from various parties. These loans accrue interest at 15% per annum, calculated semi-annually, are unsecured and are repayable at the earlier of:

·

Thirty days following the completion date of the proposed IPO; or

·

The Maturity date as noted in the table below.

As additional consideration, bonus common shares were issued to the lenders during the period. Management estimated the fair value of the shares based on inputs such as the most recent share subscriptions, proposed IPO



Rio Plata Exploration Corporation  Page 9 of 12





pricing, and estimated borrowing rates of 25% per annum for similar loans that would not include the bonus shares. The fair value of the bonus shares issued or obligated to be issued during the period ended December 31, 2012 was estimated at $59,590 (March 31, 2012 – $35,111; March 31, 2011 - $24,674) and has been recorded as a component of shareholders’ equity with a corresponding reduction to the carrying value of the loans, which will be accreted to the face value of the loans by the recording of additional interest expense using the effective interest method over the period from the loan agreement to the maturity date.  


Details of the loan balance outstanding:

 

Maturity Date

December 31,

2012

March 31,

 2012

March 31,

2011

 

 

(unaudited)

 

 

Short term loans payable - face value

12/31/10 (i)

$          80,408

$      79,440

$   82,512

 

 

01/31/11 (i)

51,260

50,643

52,601

 

03/01/11 (i)

6,031

5,958

6,188

 

03/31/11 (i)

222,227

219,552

228,043

 

08/31/11 (i)

115,587

114,195

51,570

 

12/31/12 (i)

1,331,757

561,045

                    -

 

04/30/14

110,561

-

-

Unamortized equity consideration

(31,670)

             (21,284)

     (3,437)

Balance

 

$      1,886,161

$ 1,009,549

$ 417,477


(i)

At December 31, 2012 these loans had matured and are due on demand.



NOTE 5 – COMMON STOCK

Authorized: unlimited number of common shares without par value.

During the year nine months ended December 31, 2012, the Company issued nil common shares (March 31, 2012 - 43,336; March 31, 2011 – 272,066), valued at $nil (March 31, 2012 – $4,205; March 31, 2011 – $24,674), as bonus shares associated with loan financings and renewals. The fair value of the shares was estimated in relation to the debt discount measured at the time of issuance or renewal.

During the nine months ended December 31, 2012, the Company received loans for which 580,000 (March 31, 2012 – 420,000; March 31, 2011 – 201,667) bonus shares were committed to be issued but were not issued at period end. The estimated fair value of these shares was $59,590 (March 31, 2012 – $35,111; March 31, 2011 – $24,674) at the date of the commitment. The fair value estimate of these shares was determined in reference to the last fully subscribed placement of the Company’s shares and the discounted cash flows of the loans based on estimated current market conditions.

NOTE 6 – RELATED PARTY DISCLOSURES


The following amounts due to related parties were recorded in trade payables at:

 

 

December 31,

2012

March 31,

2012

March 31,

2011

 

 

(unaudited)

 

 


Due to directors

 


$         15,943


$              777


$             52

 

 

$         15,943

$              777

$             52

During the nine months ended December 31, 2012, the Company incurred:

a)

Rent of $9,011 (December 31, 2011 – $9,088; March 31, 2012 – $12,084; March 31, 2011 - $11,802) to a company owned by the President and a Director of the Company;

b)

Management fees of $22,527 (December 31, 2011 – $22,721; March 31, 2012 – $30,210; March 31, 2011 - $29,505) to a company owned by the President and a Director of the Company.

c)

Loans were received from a party who became a director of the Company during the year ended March 31, 2012. At December 31, 2012, Loans payable include CDN$430,000 (December 31, 2011 –



Rio Plata Exploration Corporation  Page 10 of 12





CDN$130,000; March 31, 2012 – CDN$130,000; March 31, 2011 – CDN$30,000) due to a current director as well as 266,667 common shares (December 31, 2011 – 66,667; March 31, 2012 – 66,667; March 31, 2011 – 20,000) committed to be issued to this director as bonus shares on loans. At December 31, 2012, accrued interest on the loans payable to the director is $58,004 (December 31, 2011 – $12,111; March 31, 2012 – $16,148; March 31, 2011 – $4,641).


NOTE 7 – INCOME TAXES

The provision for income taxes reported differs from the expected amounts computed by applying blended  Canadian federal and provincial income tax rates with Mexican corporate tax rates to the loss before tax provision due to the following:


 

 

March 31,

 2012

March 31,

 2011

Loss before income taxes

 

 $         (453,888)

 $         (342,281)

Statutory tax rate

 

27.50%

27.50%

Expected recovery of income taxes at statutory tax rates

 

(124,819)

(94,127)

Permanent differences

 

-

67

Change in valuation allowance

 

        129,358

88,379

Impact of change in tax rates

 

         (4,539)

5,681

Income tax recovery

 

$                       -

$                      -



Temporary differences that give rise to the Company’s deferred income tax assets and liabilities are as follows:


 

        March 31,      2012

           March 31, 2011

 

 

 

Components of deferred tax assets and liabilities:

 

 

   Non-capital loss carry forwards and miscellaneous deductions

       $      282,706

      $ 180,307

   Less: Valuation allowance

        

(282,706)

(180,307)

 

 

 

Net deferred tax asset

$                 -   

$                -   



As at March 31, 2012, the Company had non-capital losses of approximately $721,362 which may be available to offset taxes on future income.  These losses expire as follows:

  

2027

$35,000

2028

42,904

2029

89,210

2030

164,058

2031

296,857

2032

93,333

 

$721,362

                                                                          

The potential tax benefits of these losses have not been reflected in these financial statements due to the uncertainty of their realization.




Rio Plata Exploration Corporation  Page 11 of 12






NOTE 8 – SUBSEQUENT EVENTS


Subsequent to December 31, 2012, the Company entered into loan agreements for proceeds totalling CDN$1,150,000. These loans bear interest at 15% per annum. Repayment terms of the loan are the earlier of thirty days following the date that the Company completes its Initial Public Offering of securities or April 30, 2014. The Company received these loans for which 766,667 bonus shares were committed to be issued but were not issued at December 31, 2012.



Rio Plata Exploration Corporation  Page 12 of 12