MADISON ENTERPRISES
QUARTERLY REPORT
OCTOBER 31, 1998
[Unaudited]
SCHEDULE B
CONSOLIDATED FINANCIAL INFORMATION
Madison Enterprises
Summary balance sheet as October 31, 1998
DEFERRED RESOURCE PROPERTY EXPENDITURES BREAKDOWN
for the year ended October 31, 1998
| |
Belencillo, Panama |
Mt. Kare, Papua New Guinea |
TOTALS |
| Balance October 31/97 |
$2,265,125 |
$12,792,986 |
$15,058,111 |
| |
|
|
|
| Acquisition Costs |
- |
446,969 |
446,969 |
| Assays |
- |
382,194 |
382,194 |
| Camp |
2,897 |
295,022 |
297,919 |
| Camp Mgmt. |
- |
105,780 |
105,780 |
| Contractors |
|
|
|
| Camp-Port Moresby |
- |
143,383 |
143,383 |
| Communications |
- |
114,243 |
114,243 |
| Community Relations |
- |
335,442 |
335,442 |
| Compensation Payment |
- |
57,153 |
57,153 |
| Computer/Drafting |
- |
226,995 |
226,995 |
| Consulting-Geology |
- |
475,974 |
475,974 |
| Consulting-Geophysics |
- |
2,765 |
2,765 |
| Drilling |
- |
1,573,656 |
1,573,656 |
| EL 1185 |
- |
17,472 |
17,472 |
| Evaluation - Alluvial |
- |
32,094 |
32,094 |
| Res. |
|
|
|
| Food Supplies/Catering |
- |
285,265 |
285,265 |
| Fuel Supplies |
- |
221,164 |
221,164 |
| Genealogy Study/Land |
- |
30,541 |
30,541 |
| Grp. |
|
|
|
| Geology Supplies/Equip. |
- |
18,088 |
18,088 |
| Helicopter |
- |
1,227,673 |
1,227,673 |
| Insurance |
- |
45,452 |
45,452 |
| Land & Legal |
- |
125,616 |
125,616 |
| Landowner Company |
- |
182,740 |
182,740 |
| Lawyer fees |
- |
143,796 |
143,796 |
| License fees |
- |
9,520 |
9,520 |
| Local Labour-Wages |
- |
618,043 |
618,043 |
| Medical |
- |
152,547 |
152,547 |
| On Site PR |
- |
51,052 |
51,052 |
| Ore Reserves |
- |
67,084 |
67,084 |
| Report/Map |
- |
9,682 |
9,682 |
| Security |
- |
91,740 |
91,740 |
| Surveying |
- |
757 |
757 |
| Transport & Travel |
- |
242,772 |
242,772 |
| TOTALS |
$2,268,022 |
$20,525,660 |
$22,793,682 |
BREAKDOWN OF LEGAL EXPENSES
for the year ended October 31, 1998
General and Corporate |
$ 62,216
|
| US Registration |
47 |
| |
|
| |
$ 62,263 |
BREAKDOWN OF PUBLIC RELATIONS & TRAVEL
for the year ended October 31, 1998
| Printing & Mailing |
$ 1,244,013 |
| Print & Broadcast Media |
127,944 |
| Expenses |
24,775 |
| Travel |
117,956 |
Investor Relations Consultants |
148,543 |
| Investor Responses |
66,778 |
| Fax Charges |
20,136 |
| Internet |
37,592 |
| Investment Conferences |
17,856 |
| |
|
| |
$ 1,805,593 |
EXPENDITURES TO NON-ARMS LENGTH PARTIES
for the year ended October 31, 1998
SECURITIES ISSUED DURING QUARTER ENDED OCTOBER 31, 1998
| Date of Issue |
Type of Security |
Type of Issue |
Number of Shares |
Price |
Total Proceeds |
Type of Consideration |
Commision |
| No securities were issued during the quarter ended October 31, 1998 |
OPTIONS GRANTED DURING QUARTER OCTOBER 31, 1998
| Date Granted |
Number |
Type |
Name |
Exercise Price |
Expiry Date |
| Oct. 21, 1998 |
125,000 |
Director |
J. Douglas Brown |
$1.90 |
Oct. 21, 2003 |
| Oct. 21, 1998 |
25,000 |
Director |
Dr. Abdullah Basodan |
$1.90 |
Oct. 21, 2003 |
| Oct. 21, 1998 |
25,000 |
Director |
Donald Kohls |
$1.90 |
Oct. 21, 2003 |
| Oct. 21, 1998 |
25,000 |
Director |
Catherine McLeod-Seltzer |
$1.90 |
Oct. 21, 2003 |
| Oct. 21, 1998 |
25,000 |
Director |
Robert Sibthorpe |
$1.90 |
Oct. 21, 2003 |
| Oct. 21, 1998 |
25,000 |
Director |
James G. Stewart |
$1.90 |
Oct. 21, 2003 |
| Oct. 21, 1998 |
50,000 |
Director |
Daniel Matthews |
$1.90 |
Oct. 21, 2003 |
| Oct. 21, 1998 |
50,000 |
Director |
Chet Idziszek |
$1.90 |
Oct. 21, 2003 |
| Oct. 21, 1998 |
274,000 |
Director |
Nell Dragovan |
$1.90 |
Oct. 21, 2003 |
| Oct. 21, 1998 |
35,000 |
Employee |
David Laudrum |
$1.90 |
Oct. 21, 2003 |
| Oct. 21, 1998 |
20,000 |
Employee |
Emil Hoerler |
$1.90 |
Oct. 21, 2003 |
| Oct. 21, 1995 |
25,000 |
Employee |
Arlene Laudrum |
$1.90 |
Oct. 21, 2003 |
| Oct. 21, 1998 |
70,000 |
Employee |
Naomi Corrigan |
$1.90 |
Oct. 21, 2003 |
| Oct. 21, 1998 |
100,000 |
Employee |
Jeff Cocks |
$1.90 |
Oct. 21, 2003 |
| Oct. 21, 1998 |
50,000 |
Employee |
Ray Matthews |
$1.90 |
Oct. 21, 2003 |
| Oct. 21, 1998 |
50,000 |
Employee |
David Scott |
$1.90 |
Oct. 21, 2003 |
| Oct. 21, 1998 |
5,000 |
Employee |
Shannon Skelly |
$1.90 |
Oct. 21, 2003 |
| Oct. 21, 1998 |
5,000 |
Employee |
Elvira Valenzuela |
$1.90 |
Oct. 21, 2003 |
| Oct. 21, 1998 |
5,000 |
Employee |
Sherre Lapointe |
$1.90 |
Oct. 21, 2003 |
| Oct. 21, 1998 |
5,000 |
Employee |
Margaret Smith |
$1.90 |
Oct. 21, 2003 |
| Oct. 21, 1998 |
3,000 |
Employee |
Roswitha Davidson |
$1.90 |
Oct. 21, 2003 |
| Oct. 31, 1998 |
3,000 |
Employee |
Elizabeth Anderson |
$1.90 |
Oct. 21, 2003 |
AUTHORIZED AND ISSUED SHARE CAPITAL AS AT OCTOBER 31, 1998
| |
Issued |
| Class |
Par Value |
Authorized |
Number |
Amount |
| Common |
N.P.V. |
100,000,000 |
22,962,569 |
$37,483,699 |
AUTHORIZED AND ISSUED SHARE CAPITAL AS AT OCTOBER 31, 1998
| |
Issued |
| Class |
Par Value |
Authorized |
Number |
Amount |
| Common |
N.P.V. |
100,000,000 |
22,962,569 |
$37,483,699 |
OPTIONS AND WARRENTS OUTSTANDING AS AT OCTOBER 31, 1998
| Security |
Number or Amount |
Exercise or convertible price |
Expiry Date |
| Options |
186,601 |
$2.00 |
July 23, 2001 |
| Options |
377,500 |
$2.00 |
August 23, 2001 |
| Options |
445,000 |
$2.00 |
January 20, 2002 |
| Options |
100,000 |
$2.00 |
April 2, 2002 |
| Options |
40,000 |
$2.00 |
May 15, 2002 |
| Options |
618,399 |
$2.00 |
December 18, 2002 |
| Options |
50,000 |
$2.00 |
December 19, 2002 |
| Options * |
1,000,000 |
$1.90 |
October 21, 2003 |
| Warrents ** |
5,264,037 |
$2.30 |
March 2, 1999 |
| Agents Warrents |
526,400 |
$3.00 |
December 2, 1999 |
* These options were subject to V.S.E. approval until November 3, 1998.
** One warrent to purchase one share at $2.30 until March 2, 1999 after which two warrents will be required to purchase one share at $2.30 until December 2, 1999. |
SHARES IN ESCROW OR SUBJECT TO POOLING RESTRICTIONS AS AT OCTOBER 31, 1998
| |
Number of Shares |
| Escrow |
NIL |
LIST OF DIRECTORS AS AT OCTOBER 31, 1998
Dr. Abdullah Basodan
Douglas Brown
Nell Dragovan
Chet Idziszek
Donald Kohls
Daniel Matthews
Robert Sibthorpe
Catherine McLeod-Seltzer
James G. Stewart
« Back to financials...