EX-99.1 2 exhibit99-1.htm EXHIBIT 99.1 Amarc Resources Ltd. - Exhibit 99.1 - Filed by newsfilecorp.com

 

AMARC RESOURCES LTD.

CONDENSED INTERIM FINANCIAL STATEMENTS

 

FOR THE THREE AND SIX MONTHS ENDED
SEPTEMBER 30, 2016 and 2015

 

(Expressed in Canadian Dollars)

(Unaudited)



Notice to Reader

In accordance with subsection 4.3(3) of National Instrument 51-102, management of the Company advises that the Company's auditors have not performed a review of these interim financial statements.


Amarc Resources Ltd.
Condensed Interim Statements of Financial Position
(Expressed in Canadian Dollars)

      September 30,     March 31,  
      2016     2016  
  Note   (unaudited)        
               
ASSETS              
               
Current assets              
   Cash 3 $  821,970   $  747,408  
   Amounts receivable and other assets 5   117,468     117,406  
   Marketable securities     16,748     26,404  
      956,186     891,218  
Non-current assets              
   Restricted cash 4   103,354     205,028  
               
Total assets   $  1,059,540   $  1,096,246  
               
               
LIABILITIES AND SHAREHOLDERS' EQUITY              
               
Current liabilities              
   Amounts payable and accrued liabilities 7 $  56,319   $  22,357  
   Balance due to a related party 10 (b)   103,663     180,476  
   Director's loan 8   1,298,730     1,000,000  
   Advance contributions received 6   212,500      
      1,671,212     1,202,833  
Non-current liabilities              
   Director's loan 8       234,849  
               
Total liabilities     1,671,212     1,437,682  
               
Shareholders' deficiency              
   Share capital 9   58,967,910     58,967,910  
   Reserves     5,352,748     5,357,405  
   Accumulated deficit     (64,932,330 )   (64,666,751 )
      (611,672 )   (341,436 )
               
Total liabilities and shareholders' deficiency   $  1,059,540   $  1,096,246  

Nature of operations and going concern (note 1)

The accompanying notes are an integral part of these condensed interim financial statements.

/s/ Robert A. Dickinson /s/ Rene G. Carrier
   
Robert A. Dickinson Rene G. Carrier
Director Director


Amarc Resources Ltd.
Condensed Interim Statements of Loss
(Unaudited - Expressed in Canadian Dollars, except for weighted average number of common shares outstanding)

      Three months ended       Six months ended  
      September 30,       September 30,  
      2016       2015       2016       2015  
  Note           (note 2(b))               (note 2(b))  
                                 
Expenses                                
Exploration and evaluation 10,11 $  2,024,918     $  1,695,433     $  2,288,851     $  1,975,792  
   Assays and analysis     81,232       11,662       88,852       13,362  
   Drilling     263,705       647,859       263,705       647,859  
   Equipment rental     20,914       9,247       22,923       9,247  
   Geological     519,708       162,941       595,500       232,103  
   Helicopter     568,658       617,426       568,658       617,426  
   Property costs and assessments     240,000             240,198       52,698  
   Site activities     235,531       114,643       341,772       118,118  
   Socioeconomic     82,920       57,626       144,332       209,829  
   Travel and accommodation     12,250       74,029       22,911       75,150  
                                 
Administration 10,11   231,892       347,388       391,575       684,985  
   Legal, accounting and audit     18,568       2,962       21,518       6,220  
   Office and administration 11 (b)   194,274       326,510       335,450       623,940  
   Shareholder communication     13,269       9,481       13,944       29,738  
   Travel and accommodation           99       414       6,432  
   Trust and regulatory     5,781       8,336       20,249       18,655  
                                 
Cost recoveries     (2,163,097 )     (549,658 )     (2,518,297 )     (564,658 )
   Pursuant to IKE Option Agreement 6   (2,163,097 )           (2,518,297 )      
   Mineral exploration tax credit           (549,658 )           (564,658 )
                                 
      93,713       1,493,163       162,129       2,096,119  
Other items                                
   Finance income     (3,813 )     (759 )     (5,239 )     (2,187 )
   Finance expenses - director's loans 8   67,920       519,230       123,538       532,827  
   Foreign exchange loss     (43 )     2,182       (43 )     2,206  
   Gain on disposition of marketable securities     (9,893 )     (4,707 )     (14,806 )     (5,037 )
Loss for the period   $  147,884     $  2,009,109     $  265,579     $  2,623,928  
                                 
Basic and diluted loss per common share   $  0.00     $  0.01     $  0.00     $  0.02  
                                 
Weighted average number of common shares outstanding     141,424,061       141,424,061       141,424,061       141,388,542  

The accompanying notes are an integral part of these condensed interim financial statements.


Amarc Resources Ltd.
Condensed Interim Statements of Comprehensive Loss
(Unaudited - Expressed in Canadian Dollars)

    Three months ended     Six months ended  
    September 30,     September 30,  
    2016     2015     2016     2015  
                         
Loss for the period $  147,884   $  2,009,109   $  265,579   $  2,623,928  
                         
Other comprehensive loss (income):                        
Items that may be reclassified subsequently to profit and loss:                        
   Revaluation of marketable securities   12,893     14,792     (10,149 )   19,596  
   Reallocation of the fair value of marketable 
      securities upon disposition
  9,893     4,780     14,806     5,110  
Total other comprehensive loss for the period   22,786     19,572     4,657     24,706  
                         
Comprehensive loss for the period $  170,670   $  2,028,681   $  270,236   $  2,648,634  

The accompanying notes are an integral part of these condensed interim financial statements.


Amarc Resources Ltd.
Condensed Interim Statements of Changes in Deficiency
(Unaudited - Expressed in Canadian Dollars, except for share information)

      Share capital     Reserves              
                  Share-                          
                  based     Investment     Share              
      Number           payments     revaluation     warrants              
  Note   of shares     Amount     reserve     reserve     reserve     Deficit     Total  
                                             
Balance at April 1, 2015     141,324,061   $  58,955,410   $  2,202,640   $  54,840   $  2,811,220   $  (63,547,972 ) $  476,138  
                                             
Common shares issued - property payment 6   100,000     12,500                     12,500  
Issuance of share purchase warrants 9 (c)                   500,000         500,000  
Total other comprehensive loss                 (24,706 )           (24,706 )
Loss for the period                         (2,623,928 )   (2,623,928 )
Balance at September 30, 2015     141,424,061   $  58,967,910   $  2,202,640   $  30,134   $  3,311,220   $  (66,171,900 ) $  (1,659,996 )
                                             
Balance at April 1, 2016     141,424,061   $  58,967,910   $  2,202,640   $  21,402   $  3,133,363   $  (64,666,751 ) $  (341,436 )
Total other comprehensive income                 (4,657 )           (4,657 )
Loss for the period                         (265,579 )   (265,579 )
Balance at September 30, 2016     141,424,061   $  58,967,910   $  2,202,640   $  16,745   $  3,133,363   $  (64,932,330 ) $  (611,672 )

The accompanying notes are an integral part of these condensed interim financial statements.


Amarc Resources Ltd.
Condensed Interim Statements of Cash Flows
(Unaudited - Expressed in Canadian Dollars)

      Six months ended June 30,  
  Note   2016     2015  
               
Operating activities              
Loss for the period   $ (265,579 ) $  (2,623,928 )
Adjustments for:              
   Finance income     (5,239 )   (2,187 )
   Finance expenses - director's loans 8   123,538     532,827  
   Common shares issued, included in exploration expenses         12,500  
   Gain on disposition of marketable securities     (14,806 )   (5,037 )
               
Changes in working capital items              
   Amounts receivable and other assets     (61 )   (633,731 )
   Restricted cash     101,674     (448 )
   Accounts payable and accrued liabilities     33,962     1,207,137  
   Balances due to related parties     (76,813 )   115,483  
   Advance contributions received 7 (a)   212,500     3,000,000  
Net cash provided by (used in) operating activities     109,176     1,602,616  
               
Investing activities              
Interest received     5,239     2,187  
Proceeds from disposition of marketable securities     19,805     5,037  
Net cash provided by investing activities     25,044     7,224  
               
Financing activities              
Proceed from director's loan 8   -     1,050,000  
Repayment of loans payable to director 8       (550,000 )
Interest paid on director's loans 8   (59,658 )   (32,827 )
Net cash provided by financing activities     (59,658 )   467,173  
               
Net increase (decrease) in cash     74,562     2,077,013  
Cash, beginning of the period     747,408     489,150  
Cash, end of the period   $ 821,970   $  2,566,163  
             
Supplementary cash flow information:              
Other non-cash investing and financing activities:              
               
   Issuance of the Company's equity instruments pursuant to
   mineral property agreements
  $   $  12,500  
   Issuance of share purchase warrants pursuant to loan agreement   $   $  500,000  

The accompanying notes are an integral part of these condensed interim financial statements.



Amarc Resources Ltd.
Notes to the Condensed Interim Financial Statements
For the three and six months ended September 30, 2016 and 2015
(Unaudited – Expressed in Canadian Dollars, unless otherwise stated)

1.

NATURE OF OPERATIONS AND GOING CONCERN

   

Amarc Resources Ltd. (the "Company" or "Amarc") is incorporated under the laws of the province of British Columbia (“BC”), and its principal business activity is the acquisition and exploration of mineral properties. Its principal mineral property interests are located in BC. The address of the Company's corporate office is 15th Floor, 1040 West Georgia Street, Vancouver, BC, Canada V6E 4H1.

   

The Company is in the process of exploring its mineral property interests and has not yet determined whether its mineral property interests contain economically recoverable mineral reserves. The Company's continuing operations are entirely dependent upon the existence of economically recoverable mineral reserves, the ability of the Company to obtain the necessary financing to continue the exploration and development of its mineral property interests and to obtain the permits necessary to mine, and on future profitable production or proceeds from the disposition of its mineral property interests.

   

These condensed interim financial statements (the “Financial Statements”) have been prepared on a going concern basis, which contemplates the realization of assets and the discharge of liabilities in the normal course of business for the foreseeable future. The Company has a history of losses with no operating revenue. As at September 30, 2016, the Company had a working capital deficit, and a shareholders’ deficiency. The working capital deficit was primarily due to directors loans classified as current liabilities. During the six month period ended September 30, 2016, the Company received project funding of $2.7 million in cash from Thompson Creek Metals Company Inc. (“Thompson Creek” now a wholly owned subsidiary of Centerra Gold Inc.) under the IKE Agreement (note 6).

The Company will need to seek additional financing to meet its exploration and development objectives. These factors indicate the existence of a material uncertainty that raises significant doubt about the Company’s ability to continue as a going concern. The Company has a reasonable expectation that additional funds will be available when necessary to meet ongoing exploration and development costs. However, there can be no assurance that the Company will continue to be able to obtain additional financial resources or will achieve profitability or positive cash flows. If the Company is unable to obtain adequate additional financing, the Company will be required to re-evaluate its planned expenditures until additional funds can be raised through financing activities.

   

These Financial Statements do not include any adjustments to the recoverability and classification of recorded asset amounts and classification of liabilities that might be necessary should the Company be unable to continue as a going concern.

   
2.

SIGNIFICANT ACCOUNTING POLICIES

   

The principal accounting policies applied in the preparation of these Financial Statements are described below. These policies have been consistently applied for all years presented, unless otherwise stated.


(a)

Statement of compliance

   

These Financial Statements have been prepared in accordance with IAS 34, Interim Financial Reporting (“IAS 34”), as issued by the International Accounting Standards Board ("IASB"), and interpretations by the IFRS Interpretations Committee (IFRIC). These Financial Statements do not include all of the information and footnotes required by International Financial Reporting Standards ("IFRS") for complete financial statements for year-end reporting purposes. These Financial Statements should be read in conjunction with the Company’s financial statements as at and for the year ended March 31, 2016. Results for the reporting period ended September 30, 2016 are not necessarily indicative of future results. The accounting policies and methods of computation applied by the Company in these Financial Statements are the same as those applied by the Company in its most recent annual financial statements which are filed under the Company’s profile on SEDAR at www.sedar.com.




Amarc Resources Ltd.
Notes to the Condensed Interim Financial Statements
For the three and six months ended September 30, 2016 and 2015
(Unaudited – Expressed in Canadian Dollars, unless otherwise stated)

The Board of Directors of the Company authorized these Financial Statements for issuance on November 15, 2016.

   
(b)

Basis of presentation

   

These Financial Statements have been prepared on a historical cost basis, except for financial instruments classified as marketable securities which are stated at fair value. In addition, these Financial Statements have been prepared using the accrual basis of accounting, except for cash flow information.

   

Certain comparative amounts have been reclassified to conform to the presentation adopted in the current year.

   
(c)

Significant accounting estimates and judgements

   

The critical judgements and estimates applied in the preparation of these Financial Statements are consistent with those applied in the Company’s audited financial statements as at and for the year ended March 31, 2016.

   
(d)

Accounting standards, interpretations and amendments to existing standards

   

There were no new standards, interpretations, or amendment adopted by the Company during the period covered by these Financial Statements that may have a significant impact on these Financial Statements.

   

New standards and amendments to existing standards issued but not yet effective are listed below:

   

Effective for annual periods commencing on or after January 1, 2018


  IFRS 9, Financial Instruments
  IFRS 15, Revenue from Contracts with Customers

Effective for annual periods commencing on or after January 1, 2019

  IFRS 16, Leases and revised IAS 17, Leases

The Company anticipates that the adoption of the above standards will not have a significant impact on its financial statements.



Amarc Resources Ltd.
Notes to the Condensed Interim Financial Statements
For the three and six months ended September 30, 2016 and 2015
(Unaudited – Expressed in Canadian Dollars, unless otherwise stated)

3.

CASH AND CASH EQUIVALENTS

   

The Company's cash and cash equivalents are invested in business and savings accounts which are available on demand by the Company.

   
4.

RESTRICTED CASH

   

Restricted cash represents guaranteed investment certificates held in support of exploration permits. The amounts are refundable subject to the consent of regulatory authorities upon the completion of any required reclamation work on the related projects.

   
5.

AMOUNTS RECEIVABLE AND OTHER ASSETS


      September 30,     March 31,  
      2016     2016  
  Current            
     Sales tax refundable $  96,180   $  15,991  
     Other amounts receivable   21,288     101,415  
  Total current $  117,468   $  117,406  

6.

EXPLORATION AND EVALUATION EXPENSES AND COST RECOVERIES

   

During the six months ended September 30, 2016, the Company’s mineral exploration and evaluation activities were primarily focused on its IKE Project, which comprises the IKE and also the Granite, Juno and Galore District Properties (collectively the “IKE Project”). At September 30, 2016, subject to certain third party royalty interests that are capped and can be acquired by the Company for fixed amounts, the Company had a 100% interest in the IKE (which was acquired under an option agreement (see below)), Granite and Juno Properties, and had the right to acquire a 70% interest in the Galore Property. By way of a new agreement negotiated during the reporting period, the Company can now acquire a 100% interest in the Galore Property.

   

In September 2015 the Company announced that it had entered into an agreement (the "IKE Agreement") with Thompson Creek pursuant to which Thompson Creek may acquire, through a staged investment process within five years, a 30% ownership interest (“Stage 1 Option”) in the mineral claims and crown grants covering the IKE copper-molybdenum-silver porphyry deposit and the surrounding district. Under the terms of the IKE Agreement, Thompson Creek also has an option to acquire an additional 20% interest in the IKE Project, subject to certain conditions, including the completion of a Feasibility Study.

   

Under the terms of the IKE Agreement, Thompson Creek can earn an initial 30% interest in the Project under a Stage 1 Option by funding, via the Company in its capacity as project operator, $15 million of expenditures before December 31, 2019 (of which approximately $5.7 million has been received to September 30, 2016).




Amarc Resources Ltd.
Notes to the Condensed Interim Financial Statements
For the three and six months ended September 30, 2016 and 2015
(Unaudited – Expressed in Canadian Dollars, unless otherwise stated)

During the six month period ended September 30, 2016, the Company received approximately $2.7 million from Thompson Creek, of which approximately $2.5 million has been recognized during the reporting period, as a cost recovery, representing expenditures incurred during the period under the IKE Agreement, plus a management fee thereon at a fixed percentage of the expenditures.

   

For each $5 million of project expenditures funded (of which the first $5 million of funding was completed during the reporting period), Thompson Creek will incrementally earn a 10% ownership interest. Stage 1 Option expenditures can be accelerated by Thompson Creek at its discretion. Amarc will remain as operator during the Stage 1 Option earn-in period.

   

During the year ended March 31, 2015, the Company incurred sufficient mineral exploration and evaluation expenses to satisfy the minimum total expenditure requirement under a mineral property option agreement for the IKE property signed between the Company and Oxford Resources Inc. (“Oxford”) in December 2013, when Oxford’s interest in the IKE property was represented by an underlying option agreement between Oxford and two private third parties. In July 2014, Oxford assigned its rights in the underlying option agreement to Amarc for a cash consideration of $40,000. In June 2015, the Company satisfied all other earn-in conditions of the underlying options agreement, including issuance of common shares to the underlying optioners.

   
7.

ACCOUNTS PAYABLE AND ACCRUED LIABILITIES


      September        
      30,     March 31,  
      2016     2016  
  Accounts payable $  56,319   $  20,497  
  Accrued liabilities       1,860  
  Total $  56,319   $  22,357  

8.

DIRECTOR’S LOANS


  Summary      
  Balance, March 31, 2014 $  –  
     Loan advanced(i)   1,000,000  
  Balance, March 31, 2015   1,000,000  
     Net amount advanced during the year(ii)   500,000  
     Deferred financing cost(ii)   (322,143 )
     Amortisation of deferred financing cost during the year   56,992  
  Balance, March 31, 2016 $  1,234,849  
     Amortization of deferred financing cost during the period   63,881  
  Balance, September 30, 2016 $  1,298,730  



Amarc Resources Ltd.
Notes to the Condensed Interim Financial Statements
For the three and six months ended September 30, 2016 and 2015
(Unaudited – Expressed in Canadian Dollars, unless otherwise stated)

      September        
  Unsecured loans payable to a director   30,     March 31,  
      2016     2016  
  Director’s loan advanced in November 2014(i) $  1,000,000   $  1,000,000  
  Director’s loan advanced in September 2015(ii)   298,730     234,849  
  Total $  1,298,730   $  1,234,849  
               
  Current portion $  1,298,730   $  1,000,000  
  Non-current portion       234,849  
  Total $  1,298,730   $  1,234,849  

  (i)

This loan, when originally advanced in November 2014, was subject to interest at a rate of prime plus 2% per annum and had a due date of November 2015. Prior to the reporting date, the term of this this loan was extended twice, first to May 26, 2016 at a 7% per annum fixed interest rate and then to November 26, 2016 at a 9% per annum fixed interest rate for the additional terms. Pursuant to this loan, during the year ended March 31, 2015, the Company issued 2,500,000 of its common shares to the lender with the fair value of $187,500, determined with reference to the quoted market price of the shares on the date of issuance.

     
  (ii)

This loan bears interest at 7% per annum and matures in September 2017. Pursuant to this loan, during the year ended March 31, 2016, the Company issued 5,555,555 share purchase warrants to the lender with the fair value of $322,143, determined using the Black Scholes option pricing model and based on the following assumptions: risk-free rate of 0.51%; expected volatility of 130%; expected life of 2 year; share price of Cdn$0.09 and dividend yield of nil.


      Three months ended     Six months ended  
  Finance costs   September 30,     September 30,  
      2016     2015     2016     2015  
  Interest on director’s loans $  31,507   $  19,230   $  59,658   $  32,827  
  Amortization of deferred finance expenses   36,413         63,880     500,000  
  Total $  67,920   $  19,230   $  123,538   $  532,827  

9.

CAPITAL AND RESERVES


(a)

Authorized share capital

   

The Company's authorized share capital consists of an unlimited number of common shares without par value and an unlimited number of preferred shares. All issued common shares are fully paid. No preferred shares have been issued.




Amarc Resources Ltd.
Notes to the Condensed Interim Financial Statements
For the three and six months ended September 30, 2016 and 2015
(Unaudited – Expressed in Canadian Dollars, unless otherwise stated)

(b)

Share purchase option compensation plan

   

The following table summarizes the changes in the Company's share purchase options:


  Share purchase options (exercise price – $0.32)   Six months ended September 30,  
      2016     2015  
  Outstanding – beginning of period   3,051,300     3,051,300  
  Issued        
  Forfeited        
  Expired   (3,051,300 )    
  Outstanding – end of period       3,051,300  
  Exercisable – end of period       3,051,300  

(c)

Share Purchase Warrants

   

At September 30, 2016 and March 31, 2016, there were 5,555,555 share purchase warrants of the Company outstanding; these warrants were issued as a loan bonus (note 8) and are exercisable into common shares at a price of $0.09 per share on or before September 24, 2017. The loan agreement provides that if the loan is reduced or repaid in full during the first year of its term, a pro-rata number of the total number of these warrants will have their term reduced to the later of one year from the date of issuance thereof and 30 days from the date of the reduction or repayment in full.


10.

RELATED PARTY TRANSACTIONS


(a)

Transactions with key management personnel

   

Key management personnel (“KMP”) are those persons that have the authority and responsibility for planning, directing and controlling the activities of the Company, directly and indirectly, and by definition include all directors of the Company.

   

Transactions with key management personnel were as follows:


      Three months ended     Six months ended  
      September 30,     September 30,  
      2016     2015     2016     2015  
  Directors fees paid directly by the Company $  –   $  13,800   $  –   $  27,800  
  Directors fees paid to HDSI (note 10(b))       62,000         125,000  
  Total $  –   $  76,200   $  –   $  152,600  

Note 8 includes the details of a director’s loans.

   
(b)

Balances and transactions with Hunter Dickinson Inc.




Amarc Resources Ltd.
Notes to the Condensed Interim Financial Statements
For the three and six months ended September 30, 2016 and 2015
(Unaudited – Expressed in Canadian Dollars, unless otherwise stated)

Hunter Dickinson Inc. (“HDI”) and its wholly owned subsidiary Hunter Dickinson Services Inc. ("HDSI") are private companies established by a group of mining professionals engaged in advancing mineral properties for a number of publicly-listed exploration companies, one of which is the Company.

The Company has 3 directors in common with HDSI, namely: Scott Cousens, Robert Dickinson, and Ronald Thiessen. Also, the Company’s President, Chief Financial Officer, and Corporate Secretary are employees of HDSI and work for the Company under an employee secondment arrangement between the Company and HDSI.

HDSI provides technical, geological, corporate communications, regulatory compliance, and administrative and management services to the Company, on an as-needed and as-requested basis from the Company. As a result of this relationship, the Company has ready access to a range of diverse and specialized expertise on a regular basis, without having to engage or hire full-time experts. Services from HDSI are provided on a non-exclusive basis. The Company is not obligated to acquire any minimum amount of services from HDSI. The value of services received from HDSI is determined based on a charge-out rate for each employee performing the service and for the time spent by the employee. Such charge-out rates are agreed and set annually in advance.

HDSI also incurs third party costs on behalf of the Company; such third party costs are reimbursed by the Company to HDSI at cost without any markup and such costs include, for example, directors and officers insurance, travel, conferences, and communication services.

      September 30,     March 31,  
      2016     2016  
  Balance due to HDSI $  103,663   $  180,476  

The following is a summary of transactions with related entities that occurred during the reporting period:

      Three months ended     Six months ended  
  Transactions with HDSI   September 30,     September 30,  
      2016     2015     2016     2015  
                           
  Services received from HDSI and as requested by the Company $  330,000   $  404,000   $  563,000   $  752,000  
  Directors fees paid to HDSI (note 10(a))       62,000         125,000  
  Information technology – infrastructure and support services   15,000     30,000     30,000     66,000  
  Reimbursement, at cost, of third party expenses incurred by HDSI on behalf of the Company $  18,000   $  17,000   $  24,000   $  29,000  

11.

EMPLOYEE BENEFITS EXPENSES


(a)

Employee salaries and benefits

   

The employees’ salaries and benefits included in exploration and evaluation expenses and administration expenses are as follows:




Amarc Resources Ltd.
Notes to the Condensed Interim Financial Statements
For the three and six months ended September 30, 2016 and 2015
(Unaudited – Expressed in Canadian Dollars, unless otherwise stated)

      Three months ended     Six months ended  
      September 30,     September 30,  
      2016     2015     2016     2015  
  Exploration and evaluation expenses $  304,000   $  222,000   $  438,000   $  396,000  
  General and administration expenses   99,000     267,000     223,000     498,000  
  Total $  403,000   $  489,000   $  662,000   $  894,000  

(b)

Office and administration expenses

   

Office and administration expenses include the following:


      Three months ended     Six months ended  
      September 30,     September 30,  
      2016     2015     2016     2015  
  Salaries and benefits $  99,000   $  267,000   $  223,000   $  496,000  
  Data processing and retention   15,000     30,000     30,000     66,000  
  Insurance Other office expenses   80,000     30,000     82,000     62,000  
  Total $  194,000   $  327,000   $  335,000   $  624,000