That offering of Nitinat securities was successfully completed on November 2, 2009, at which time Special
Warrants were converted into Nitinat common shares.
Upon the expiration of the hold period, the Company will evaluate all options available to it with respect to the
common shares. Included within those options is the proposal, which is subject to the prior approval of the Toronto
Stock Exchange, to distribute up to 100% of the Shares on a pro rata basis to all of the Company's shareholders as at
July 30, 2007. There can be no assurance that the Shares will be distributed to the Company's shareholders.
Apart from the securities received by the Company from the sale of the Jasper Property, it also acquired 750,000
additional units in the Nitinat initial public offering for total gross proceeds of $300,000.
- 18 -
Resulting Value
Risk-Free
Interest Rate
Expected
life of
options
Annualized
volatility
Dividend
Rate
Black-Scholes
Valuation Assigned
0.95% 1 year 100% 0 $ 2 ,063,208
Black-Scholes Assumptions
As a result of these transactions, the Company holds 53% of the common stock of Nitinat on November 2, 2009.
Under applicable accounting procedures, this ownership block results in Nitinat being designated as a subsidiary of
the Company, requiring that its financial statements be consolidated into the financial statements of the Company.