Delaware
|
1000
|
83-0402389
|
(State or other jurisdiction of incorporation or organization)
|
(Primary Standard Industrial Classification Code Number)
|
(IRS Employer Identification No.)
|
Large accelerated filer
|
o
|
Accelerated filer
|
o
|
||
Non-accelerated filer
|
o
|
(Do not check if a smaller reporting company)
|
Smaller reporting company
|
x
|
Title of Class of Securities
to be Registered(1)
|
Amount to
be Registered
|
Proposed Maximum
Offering Price Per Share
|
Proposed Maximum
Aggregate Offering Price
|
Amount of
Registration Fee
|
||||||||||||
Common stock, $0.0001 par value
|
91,224,228
|
(1)
|
$
|
0.0018
|
(2)
|
$
|
164,204
|
$
|
22.40
|
(1)
|
Pursuant to Rule 416, this registration statement also covers such indeterminate number of additional shares of common stock that became issuable by reason of any stock dividend, stock split, recapitalization or other similar transactions.
|
(2)
|
Estimated at $0.0018 per share, the average of the high and low prices as reported on the OTC Pink Market on October 8, 2014, for the purpose of calculating the registration fee in accordance with Rule 457(c) under the Securities Act.
|
1
|
|
8
|
|
10
|
|
19
|
|
19
|
|
21
|
|
22
|
|
22
|
|
25
|
|
26
|
|
27
|
|
27
|
|
29
|
|
31
|
|
32
|
|
33
|
|
33
|
|
33
|
|
33
|
|
76
|
|
86
|
|
86
|
|
86
|
|
88
|
|
90
|
|
92 | |
133
|
1.
|
Targeting and acquiring mining properties with good historical assays. (1)
|
2.
|
Identifying potential partners for the development of each of the Company’s properties and entering into joint-venture or option agreements. In most cases, the partner is another mining company whose shares trade on a public exchange.
|
3.
|
The initial agreement usually comprises a small non-refundable cash payment in advance and a significant number of shares in the stock of the partner or acquiring company. Cash and shares increase in staged payments on the anniversary date of the agreement. In the case of an option agreement, the Company will retain a net smelter royalty ("NSR") with a buyout provision should the property be the site of a major discovery and/or developed into a commercially-operating mine. In the case of a joint-venture, we retain a percentage of ownership, typically 50%, in the event the partner satisfies all the terms of the contract to completion. (2)
|
4.
|
The partner or acquiring company also must commit to a specific work program over a period of several years to develop the property, often involving a commitment of several million dollars.
|
5.
|
We believe these work programs enable us to maintain our properties for little or no cost, as the annual maintenance fees due to the government are offset by the amount of money spent on property exploration and development paid for by our partners. Any surplus of expenditures beyond what is due to maintain the properties can then be applied as “portable assessment credits” towards the maintenance of other Company properties that are not yet producing revenue but which have good prospects of doing so in the future. (3)
|
6.
|
If at any time, the partner defaults on the work agreement or does not make staged cash or stock payments by the anniversary date, the property then reverts back to us, which then leaves us free to find another partner and begin the process all over again.
|
Securities Being Offered by Selling Stockholder
|
Up to 91,224,228 shares of our common stock.
|
|
Offering Price
|
The selling shareholder will sell our common stock at prevailing market prices or privately negotiated prices.
|
|
Terms of the Offering
|
The selling shareholder will determine when and how it will sell the common stock offered in this prospectus.
|
|
Risk Factors
|
The securities offered hereby involve a high degree of risk and should not be purchased by investors who cannot afford the loss of their entire investment. See “Risk Factors.”
|
|
Common Stock Outstanding before Offering
|
328,042,869 shares of our common stock are issued and outstanding as of the date of this prospectus.
|
|
Common Stock Outstanding after Offering (1)
|
419,267,097 shares of common stock.
|
|
Use of Proceeds
|
The selling stockholder will receive all of the proceeds from the sale of the shares offered for sale by it under this prospectus. Accordingly, we will not receive proceeds from the sale of the shares by the selling stockholder. However, we may receive up to $164,204 in proceeds from the sale of our common stock to the selling stockholder from the shares covered herein and sold to the selling stockholder under the Securities Purchase Agreement described below. Any proceeds that we receive under the purchase agreement are expected to be used for general working capital purposes.
|
|
OTC Pink Market Symbol
|
NBRI
|
|
(1)
|
Assumes the issuance to the selling stockholder of all shares being registered herein under the Securities Purchase Agreement.
|
Draw Request
|
10-day
Avg $ Volume
(Base Amount)
|
Tier Split (Base / Tier 1 / Tier 2)
|
Low VWAP During 5-day Pricing Period
|
Discount
|
Tier Price
|
Shares Issued
|
||||||||||||||||||||||
Base
|
$
|
50,000
|
$
|
20,000
|
$
|
20,000
|
$
|
0.05
|
10
|
%
|
$
|
0.04500
|
444,444
|
|||||||||||||||
Tier 1
|
$
|
20,000
|
$
|
0.05
|
17.5
|
%
|
$
|
0.04125
|
484,849
|
|||||||||||||||||||
Tier 2
|
$
|
10,000
|
$
|
0.05
|
25
|
%
|
$
|
0.03750
|
266,667
|
|||||||||||||||||||
Total
|
$
|
50,000
|
$
|
50,000
|
1,195,960
|
·
|
Evaluation and staking of new prospects;
|
·
|
Maintaining claims in good standing;
|
·
|
Engaging and retaining the services of qualified geological, engineering and mining personnel and consultants;
|
·
|
Establishing and maintaining budgets, and implementing appropriate financial controls;
|
·
|
Identifying and securing joint-venture partners;
|
·
|
Establishing initial exploration plans for mining prospects;
|
·
|
Obtaining and verifying independent studies to validate mineralization levels on our prospects; and
|
·
|
Ensuring the necessary exploratory and operational permits are filed on a timely basis, the necessary permits are maintained and approved by governmental authorities and jurisdictions, and adhering to all regulatory and safety requirements.
|
Draw
|
Discount
|
Market Price (w/Discount)
|
Shares Issued
|
|||||||||||||||||
5 Day VWAP
|
$
|
0.10
|
||||||||||||||||||
Advance Notice
|
$
|
30,000
|
||||||||||||||||||
Base Amount (100%)
|
$
|
10,000
|
10
|
%
|
$
|
0.0900
|
111,111
|
|||||||||||||
Up to 200% of Base Amount
|
$
|
10,000
|
17.50
|
%
|
$
|
0.0825
|
121,212
|
|||||||||||||
More than 200% of Base Amount
|
$
|
10,000
|
25
|
%
|
$
|
0.0750
|
133,333
|
|||||||||||||
Total
|
$
|
30,000
|
365,657
|
Gross proceeds:
|
$
|
164,204
|
$
|
5,000,000
|
$
|
7,493,200
|
||||||
Net proceeds:
|
$
|
154,204
|
$
|
4,980,000
|
$
|
7,443,200
|
||||||
Number of shares that would have to be issued under the Securities Purchase Agreement at an assumed offering price equal to $0.0018.
|
91,224,228
|
2,777,777,778
|
4,162,888,889
|
|||||||||
USE OF PROCEEDS
|
||||||||||||
General Working Capital
|
$
|
154,204
|
$
|
4,980,000
|
$
|
7,443,200
|
||||||
Total
|
$
|
154,204
|
$
|
4,980,000
|
$
|
7,443,200
|
Current share price
|
25% decrease in share price
|
50% decrease in share price
|
75% decrease in share price
|
|||||||||||||
Share price
|
$
|
0.00190
|
$
|
0.00143
|
$
|
0.00095
|
$
|
0.00048
|
||||||||
Issuance share price at 18% average discount
|
$
|
0.00156
|
$
|
0.00117
|
$
|
0.00078
|
$
|
0.00039
|
||||||||
Potential share issuance
|
91,224,228
|
91,224,228
|
91,224,228
|
91,224,228
|
||||||||||||
Percentage increase from current outstanding shares
|
27.81
|
%
|
27.81
|
%
|
27.81
|
%
|
27.81
|
%
|
||||||||
Net Tangible Book Value Before Offering (per share)
|
$
|
(0075
|
)
|
$
|
(0075
|
)
|
$
|
(0075
|
)
|
$
|
(0075
|
)
|
||||
Net Tangible Book Value After Offering (per share)
|
(0.0055
|
)
|
(0.0056
|
)
|
(0.0057
|
)
|
(0.0058
|
)
|
||||||||
Dilution per share to Investors
|
$
|
(0.0071
|
)
|
$
|
(0.0068
|
)
|
$
|
(0.0065
|
)
|
$
|
(0.0062
|
)
|
||||
Dilution percentage to Investors
|
456
|
%
|
581
|
%
|
833
|
%
|
1588
|
%
|
Current share price
|
25% decrease in share price
|
50% decrease in share price
|
75% decrease in share price
|
|||||||||||||
Share price
|
$
|
0.00190
|
$
|
0.00143
|
$
|
0.00095
|
$
|
0.00048
|
||||||||
Issuance share price at 18% average discount
|
$
|
0.00156
|
$
|
0.00117
|
$
|
0.00078
|
$
|
0.00039
|
||||||||
Maximum $ draw remaining
|
$
|
7,493,200
|
$
|
7,493,200
|
$
|
7,493,200
|
$
|
7,493,200
|
||||||||
Potential share issuance at Average Maximum Discount
|
4,809,499,358
|
6,412,665,811
|
9,618,998,716
|
19,237,997,433
|
||||||||||||
Percentage increase from current outstanding shares
|
1466
|
%
|
1955
|
%
|
2932
|
%
|
5864
|
%
|
Current share price ($)
|
25% decrease
in share price ($)
|
50% decrease
in share price ($)
|
75% decrease
in share price ($)
|
||||||||||||||||||
Share price
|
$ | 0.0019 | $ | 0.001425 | $ | 0.00095 | $ | 0.000475 | |||||||||||||
JMJ Note - July 11, 2012
|
Issuance share price with Discount Applied (70%)
|
|
$ | 0.0013 | $ | 0.0010 | $ | 0.0007 | $ | 0.0003 | |||||||||||
Outstanding Balance Due
|
$ | 92,000 | |||||||||||||||||||
Potential share issuance
|
69,172,932 | 92,230,576 | 138,345,865 | 276,691,729 | |||||||||||||||||
Typenex Note - October 1, 2013
|
Issuance share price with Discount Applied (70%)
|
$ | 0.0013 | $ | 0.0010 | $ | 0.0007 | $ | 0.0003 | ||||||||||||
Outstanding Balance Due
|
$ | 73,482 | |||||||||||||||||||
Potential share issuance
|
55,249,624 | 73,666,165 | 110,499,248 | 220,998,496 | |||||||||||||||||
LG Note 1 - February 3, 2014
|
Issuance share price with Discount Applied (70%)
|
$ | 0.0013 | $ | 0.0010 | $ | 0.0007 | $ | 0.0003 | ||||||||||||
Outstanding Balance Due
|
$ | 66,000 | |||||||||||||||||||
Potential share issuance
|
$ | 49,624,060 | 66,165,414 | 99,248,120 | 198,496,241 | ||||||||||||||||
LG Note 2 - March 13, 2014
|
Issuance share price with Discount Applied (70%)
|
$ | 0.0013 | $ | 0.0010 | $ | 0.0007 | $ | 0.0003 | ||||||||||||
Outstanding Balance Due
|
$ | 38,500 | |||||||||||||||||||
Potential share issuance
|
28,947,368 | 38,596,491 | 57,894,737 | 115,789,474 | |||||||||||||||||
GEL Note - January 31, 2014
|
Issuance share price with Discount Applied (70%)
|
$ | 0.0013 | $ | 0.0009975 | $ | 0.000665 | $ | 0.0003325 | ||||||||||||
Outstanding Balance Due
|
$ | 9,500 | |||||||||||||||||||
Potential share issuance
|
7,142,857 | 9,523,810 | 14,285,714 | 28,571,429 | |||||||||||||||||
Union Note - March 13, 2014
|
Issuance share price with Discount Applied (70%)
|
$ | 0.0013 | $ | 0.0009975 | $ | 0.000665 | $ | 0.0003325 | ||||||||||||
Outstanding Balance Due
|
$ | 15,275 | |||||||||||||||||||
Potential share issuance
|
11,484,962 | 15,313,283 | 22,969,925 | 45,939,850 | |||||||||||||||||
Beaufort Note - March 27, 2014
|
Issuance share price with Discount Applied (70%)
|
$ | 0.0013 | $ | 0.0009975 | $ | 0.000665 | $ | 0.0003325 | ||||||||||||
Outstanding Balance Due
|
$ | 55,000 | |||||||||||||||||||
Potential share issuance
|
41,353,383 | 55,137,845 | 82,706,767 | 165,413,534 | |||||||||||||||||
Caeser Note - April 10, 2014
|
Issuance share price with Discount Applied (70%)
|
$ | 0.0013 | $ | 0.0010 | $ | 0.0007 | $ | 0.0003 | ||||||||||||
Outstanding Balance Due
|
$ | 44,000 | |||||||||||||||||||
Potential share issuance
|
33,082,707 | 44,110,276 | 66,165,414 | 132,330,827 | |||||||||||||||||
WHC Note - April 21, 2014
|
Issuance share price with Discount Applied (70%)
|
$ | 0.0013 | $ | 0.0010 | $ | 0.0007 | $ | 0.0003 | ||||||||||||
Outstanding Balance Due
|
$ | 55,000 | |||||||||||||||||||
Potential share issuance
|
41,353,383 | 55,137,845 | 82,706,767 | 165,413,534 | |||||||||||||||||
Typenex Note 2 - May 8, 2014
|
Issuance share price with Discount Applied (70%)
|
$ | 0.0013 | $ | 0.0010 | $ | 0.0007 | $ | 0.0003 | ||||||||||||
Outstanding Balance Due
|
$ | 150,000 | |||||||||||||||||||
Potential share issuance
|
112,781,955 | 150,375,940 | 225,563,910 | 451,127,820 | |||||||||||||||||
LG Note 3 - May 9, 2014
|
Issuance share price with Discount Applied (70%)
|
$ | 0.0013 | $ | 0.0009975 | $ | 0.000665 | $ | 0.0003325 | ||||||||||||
Outstanding Balance Due
|
$ | 37,400 | |||||||||||||||||||
Potential share issuance
|
28,120,301 | 37,493,734 | 56,240,602 | 112,481,203 | |||||||||||||||||
JSJ Note - July 14 , 2014
|
Issuance share price with Discount Applied (58%)
|
$ | 0.0011 | $ | 0.0008 | $ | 0.0006 | $ | 0.0003 | ||||||||||||
Outstanding Balance Due
|
$ | 100,000 | |||||||||||||||||||
Potential share issuance
|
90,744,102 | 120,992,136 | 181,488,203 | 362,976,407 | |||||||||||||||||
KBM Note - Aug 6 , 2014
|
Issuance share price with Discount Applied (75%)
|
$ | 0.0014 | $ | 0.0011 | $ | 0.0007 | $ | 0.0004 | ||||||||||||
Outstanding Balance Due
|
$ | 83,500 | |||||||||||||||||||
Potential share issuance
|
58,596,491 | 78,128,655 | 117,192,982 | 234,385,965 | |||||||||||||||||
RSL Note - Aug 7 , 2014
|
Issuance share price with Discount Applied (80%)
|
$ | 0.0015 | $ | 0.0011 | $ | 0.0008 | $ | 0.0004 | ||||||||||||
Outstanding Balance Due
|
$ | 20,000 | |||||||||||||||||||
Potential share issuance
|
13,157,895 | 17,543,860 | 26,315,789 | 52,631,579 | |||||||||||||||||
JMJ 2 - Sept 3, 2014
|
Issuance share price with Discount Applied (70%)
|
$ | 0.0013 | $ | 0.0010 | $ | 0.0007 | $ | 0.0003 | ||||||||||||
Outstanding Balance Due
|
$ | 75,000 | |||||||||||||||||||
Potential share issuance
|
56,390,977 | 75,187,970 | 112,781,955 | 225,563,910 | |||||||||||||||||
KBM 2 - Sept 3, 2014
|
Issuance share price with Discount Applied (75%)
|
$ | 0.0014 | $ | 0.0011 | $ | 0.0007 | $ | 0.0004 | ||||||||||||
Outstanding Balance Due
|
$ | 48,000 | |||||||||||||||||||
Potential share issuance
|
33,684,211 | 44,912,281 | 67,368,421 | 134,736,842 | |||||||||||||||||
Total Shares
|
730,887,209 | 974,516,279 | 1,461,774,419 | 2,923,548,838 | |||||||||||||||||
% increase in dilution
|
222.80 | % | 297.07 | % | 445.60 | % | 891.21 | % |
Selling
Stockholder
|
Shares
Beneficially
Owned before
Offering(1)
|
Percentage of
Outstanding
Shares
Beneficially
Owned before
Offering(2)
|
Shares that
Could Be
Issued to Draw
Down Under
the Securities
Purchase
Agreement
|
Shares that
May Be
Acquired
Under the
Securities
Purchase
Agreement(3)
|
Percentage of
Outstanding
Shares Being
Registered to
Be Acquired Under the
Securities Purchase
Agreement
|
Shares to Be
Sold in the
Offering
|
Percentage of
Outstanding
Shares
Beneficially
Owned after
Offering(2)
|
|||||||||||||||||||||
Tangiers
|
47,378,474
|
9.99
|
%
|
91,224,228
|
4,809,499,358
|
27.81
|
%
|
91,224,228
|
9.99
|
%
|
||||||||||||||||||
Total
|
47,378,474
|
9.99
|
%
|
91,224,228
|
4,809,499,358
|
27.81
|
%
|
91,224,228
|
9.99
|
%
|
(1)
|
Represents 14,949,193 shares of common stock held by Tangiers as of the date of this prospectus, 5,550,000 shares of common stock underlying warrants held by Tangiers, and 26,879,281 shares of common stock underlying convertible notes held by Tangiers. The Share Purchase Agreement, the warrants, and the notes all contain a contractually stipulated 9.99% ownership restriction.
|
(2)
|
The number of shares and the percentage of ownership represent the maximum amount of shares that Tangiers can beneficially control under a contractually stipulated 9.99% ownership restriction. Beneficial ownership is determined in accordance with the rules of the Securities and Exchange Commission and generally includes voting or investment power with respect to securities. Shares of common stock are deemed to be beneficially owned by the person holding such securities for the purpose of computing the percentage of ownership of such person, but are not treated as outstanding for the purpose of computing the percentage ownership of any other person.
|
(3)
|
Represents the number of additional shares of our common stock that would be issued to Tangiers at an assumed market price of $0.0018 less 18% assuming the maximum discount on a maximum draw, or $0.001558, to draw down the entire $7,493,200 remaining of the $10 million available under the Securities Purchase Agreement.
|
·
|
The outstanding shares will be issued based on a discount to the market rate. As a result, the lower the stock price is around the time Tangiers is issued shares, the greater chance that Tangiers gets more shares. This could result in substantial dilution to the interests of other holders of common stock.
|
·
|
To the extent Tangiers sells our common stock, our common stock price may decrease due to the additional shares in the market. This could allow Tangiers to sell greater amounts of common stock, the sales of which would further depress the stock price.
|
·
|
The significant downward pressure on the price of our common stock as Tangiers sells material amounts of our common stock could encourage short sales by others. This could place further downward pressure on the price of our common stock.
|
Name
|
Age
|
Position with the Company
|
||
Perry Leopold
|
63
|
Chairman and Chief Executive Officer
|
||
Fred Michini
|
71
|
Director
|
Title Of Class
|
Name And Address Of Beneficial Owner (1)
|
Amount And Nature
Of Beneficial
Ownership (2)
|
Approximate
Ownership
Percent of
Class (%)**
|
Total
Voting
Percent of
Class (%)**
|
|||||||
Common
|
Perry Leopold(4)(5)
|
21,930,228
|
6.69
|
%
|
80.00
|
%
|
(5)
|
||||
Common
|
Fred Michini
|
1,439,890
|
0.44
|
%
|
0.09
|
%
|
|||||
Common
|
Tangiers (3)
|
47,378,474
|
9.99
|
%
|
2.00
|
%
|
|||||
Common
|
Ruby Development Company(6)
|
28,000,000
|
4.99
|
%
|
1.00
|
%
|
|||||
Common
|
Typenex Co-Investment, LLC(7)
|
14,893,422
|
4.34
|
%
|
0.87
|
%
|
|||||
Common
|
All executive officers and directors as a group (2 persons)
|
42,945,118
|
7.12
|
%
|
80.09
|
%
|
|||||
Series A Preferred
|
Perry Leopold(4)
|
4,000,000
|
100
|
%
|
100
|
%
|
|||||
Series I Preferred
|
Perry Leopold(5)
|
100
|
100
|
%
|
(5)
|
100
|
%
|
(5)
|
(1)
|
Except as noted above, the address for the above identified officers and directors of the Company is c/o North Bay Resources Inc., 2120 Bethel Road, Lansdale, PA 19446.
|
(2)
|
Beneficial Ownership is determined in accordance with the rules of the Securities and Exchange Commission and generally includes voting or investment power with respect to securities. Shares of common stock subject to options, warrants, or convertible securities currently exercisable or convertible, or exercisable or convertible within 60 days of the date of this prospectus are deemed outstanding for computing the percentage of the person holding such option or warrant. Percentages are based on a total of 328,042,869 shares of common stock outstanding on the date of this prospectus and shares issuable upon the exercise of options, warrants exercisable, and securities convertible on or within 60 days of the date of this prospectus, as described above. The inclusion in the aforementioned table of those shares, however, does not constitute an admission that the named shareholder is a direct or indirect beneficial owner of those shares. Unless otherwise indicated, to our knowledge based upon information produced by the persons and entities named in the table, each person or entity named in the table has sole voting power and investment power, or shares voting and/or investment power with his or her spouse, with respect to all shares of capital stock listed as owned by that person or entity.
|
(3)
|
The number of shares, the percentage of ownership and voting percentage listed in the table above represents the maximum amount of shares that Tangiers can beneficially control under a contractually stipulated 9.99% ownership restriction as of the date of this prospectus. Tangiers is the investor under the Securities Purchase Agreement dated October 7, 2009, and owns 14,949,193 shares of common stock as of the date of this prospectus. All investment decisions of, and control of, Tangiers are held by Robert Papiri and Michael Sobeck, its managing partners. Tangiers Capital, LLC makes the investment decisions on behalf of and controls Tangiers. Tangiers acquired all shares being registered in this offering in a financing transaction with us. As of the date of this prospectus, Tangiers holds an aggregate of 5,550,000 warrants, as follows: (a) 2.5 million 5 year warrants convertible to common stock and exercisable at $0.05 pursuant to a $50,000 Convertible Promissory Note Agreement dated September 27, 2010, (b) 250,000 5 year warrants convertible to common stock and exercisable at $0.115 pursuant to a $50,000 Convertible Promissory Note Agreement dated December 29, 2011, (c) 500,000 5 year warrants convertible to common stock and exercisable at $0.13 pursuant to two $50,000 Convertible Promissory Note Agreements dated February 2, 2012, (d) 500,000 5 year warrants convertible to common stock and exercisable at $0.09 pursuant to two $37,500 Convertible Promissory Note Agreements dated March 15, 2012, (e) 150,000 5 year warrants convertible to common stock and exercisable at $0.07 pursuant to a $50,000 Convertible Promissory Note Agreement dated May 16, 2012, (f) 150,000 5 year warrants convertible to common stock and exercisable at $0.06 pursuant to a $25,000 Convertible Promissory Note Agreement dated May 30, 2012, and (g) 750,000 5 year warrants convertible to common stock and exercisable at $0.14 and 750,000 5 year warrants convertible to common stock and exercisable at $0.07 pursuant to a $100,000 Convertible Promissory Note Agreement dated June 19, 2012. As of the date of this prospectus, Tangiers also holds the following promissory notes which are eligible to be converted into an aggregate of 26,879,281 shares of common stock: (a) one $25,000 convertible promissory note with an interest rate of 9.9 per year, convertible into common stock at a price of $0.08 per share (with an outstanding balance of $29,970 as of the date of this prospectus), (b) two $50,000 convertible promissory notes with an interest rate of 9.9 per year, convertible into common stock at a price of $0.08 per share (with an aggregate outstanding balance of $118,932 as of the date of this prospectus), (c) two $37,500 convertible promissory notes with an interest rate of 9.9% per year, convertible into common stock at a price of $0.09 per share (with an aggregate outstanding balance of $88,345 as of the date of this prospectus, (d) one $50,000 convertible promissory note with an interest rate of 9.9% per year, convertible into common stock at a price of $0.06 per share (with an outstanding balance of $58,818 as of the date of this prospectus), (e) one $25,000 convertible promissory note convertible into common stock at a price of $0.06 per share (with an outstanding balance of $28,314 as of the date of this prospectus), (f) one $100,000 convertible promissory note with an interest rate of 7% per year, convertible as amended into common stock at a price of $0.02 per share (with an outstanding balance of $110,740 as of the date of this prospectus), and (g) one $750,000 convertible promissory note with an interest rate of 7% per annum, convertible as amended into common stock at a price of $0.02 per share (with an outstanding balance of $419,674 as of the date of this prospectus). All of the warrants and promissory notes held by Tangiers contain a blocker provision under which Tangiers can only exercise its warrants or convert its promissory notes to a point where it would own a maximum of 9.99% of the total shares outstanding.
|
(4)
|
Mr. Leopold, the Company’s CEO and Chairman owns 4,000,000 shares of the Company’s Series A Preferred Stock. Each outstanding share of the Series A Preferred Stock has 10 votes per share, and may be converted to shares of common at a ratio of 5 to 1. The Series A Preferred Stock was issued in August 2009. Mr. Leopold is prohibited from converting any of his Preferred Stock without providing the Company with at least 61 days advance notice. Accordingly, the number of Series A Preferred Stock is excluded from Mr. Leopold’s beneficial ownership of the Company’s securities.
|
(5)
|
Mr. Leopold owns 100 shares of the Company’s Series I Preferred Stock. Each outstanding share of the Series I Preferred Stock represents its proportionate share of eighty per cent (80%) of all votes entitled to be voted and which is allocated to the outstanding shares of Series I Preferred Stock. These shares are not convertible into common stock or any commodities. The Series I Preferred Stock was issued in February 2007. These shares were issued our Chief Executive Officer, Mr. Perry Leopold, in February 2007 as an anti-takeover measure to insure that Mr. Leopold maintains control of the Company during periods when the Company’s stock may be severely undervalued and subject to hostile takeover in the open market. As specified in the Certificate of Designation filed by the Company with the Delaware Secretary of State in February 2007, ”the outstanding shares of Series I Preferred Stock shall vote together with the shares of Common Stock of the Corporation as a single class and, regardless of the number of shares of Series I Preferred Stock outstanding and as long as at least one of such shares of Series I Preferred Stock is outstanding, shall represent eighty percent (80%) of all votes entitled to be voted at any annual or special meeting of shareholders of the Corporation or action by written consent of shareholders. Each outstanding share of the Series I Preferred Stock shall represent its proportionate share of the 80% that is allocated to the outstanding shares of Series I Preferred Stock. The Series I preferred shares supersede any other shares that Mr. Leopold may own so that any additional securities that Mr. Leopold may own do not increase his 80% voting rights, and are therefore included within the 80%.
|
(6)
|
The four (4) principals of Ruby Development Company (“RDC”), the estate of R.E. Frederking Trustee, W. R. Frederking, G. W. Frederking, and R. L. Frederking., each own 2.5 million shares of common stock. Ruby Development Company is also entitled to 10 million warrants, immediately exercisable, and giving them the option to purchase up to 10 million shares of common stock at $0.02 per share until December 30, 2018, 2 million warrants convertible to common stock and exercisable at $0.10 per share until December 30, 2018, 2 million warrants convertible to common stock and exercisable at $0.09 per share until December 30, 2018, and 4 million warrants convertible to common stock and exercisable at $0.04 per share until December 30, 2018. The warrants may be exercised, in whole or in part, any time, and from time to time, at RDC's discretion. The number of shares, the percentage of ownership and voting percentage listed in the table above include the shares underlying the aforementioned warrants held by the shareholder. All of the warrants held by RDC contain a blocker provision under which RDC can only exercise its warrants to a point where it would beneficially own a maximum of 4.99% of the total shares outstanding.
|
(7)
|
Typenex Co-Investment, LLC ("Typenex") has the right to convert a Secured Convertible Promissory Note dated October 1, 2013, into shares of our common stock. As of the date of this prospectus, the number of shares of common stock beneficially owned by Typenex was 14,893,422 shares, which assumes full conversion of the Secured Convertible Promissory Note under the terms of the Promissory Note currently in effect. All investment decisions of, and control of, Typenex are held by John M. Fife, in his position as Manager of Typenex.
|
1.
|
Targeting and acquiring properties with good historical assays.
|
2.
|
Identifying potential partners for the development of each of the Company’s properties and entering into joint-venture or option agreements. In most cases, the partner is another mining company whose shares trade on a public exchange.
|
3.
|
The initial agreement usually comprises a small non-refundable cash payment in advance and a significant number of shares in the stock of the partner or acquiring company. Cash and shares increase in staged payments on the anniversary date of the agreement. In the case of an option agreement, the Company will retain a Net Smelter Royalty with a buyout provision should the property be the site of a major discovery and/or developed into a commercially-operating mine. In the case of a joint-venture, we retain a percentage of ownership, typically 50%, in the event the partner satisfies all the terms of the contract to completion.
|
4.
|
The partner or acquiring company also must commit to a specific work program over a period of several years to develop the property, often involving a commitment of several million dollars.
|
5.
|
We believe these work programs enable us to maintain our properties for little or no cost, as the annual maintenance fees due to the government are offset by the amount of money spent on property exploration and development paid for by our partners. Any surplus of expenditures beyond what is due to maintain the properties can then be applied as “portable assessment credits” towards the maintenance of other Company properties that are not yet producing revenue but which have good prospects of doing so in the future.
|
6.
|
If at anytime the partner defaults on the work agreement or does not make staged cash or stock payments by the anniversary date, the property then reverts back to us, which then leaves us free to find another partner and begin the process all over again.
|
Claim Name
|
Type
|
Acres(1)
|
Good Until(2)
|
|||||||
Guatemala
|
Patented
|
147
|
-
|
|||||||
Extension Placer Mining Claim
|
Patented
|
288
|
-
|
|||||||
Wisconsin Placer Mining Claim
|
Unpatented
|
180
|
September 1, 2015
|
|||||||
Wisconsin Extension Placer Mining Claim
|
Unpatented
|
159
|
September 1, 2015
|
|||||||
Garnet Placer Mining Claim
|
Unpatented
|
75
|
September 1, 2015
|
|||||||
Ruby Quartz Mining Claim
|
Unpatented
|
20
|
September 1, 2015
|
|||||||
Diamond Quartz Mining Claim
|
Unpatented
|
20
|
September 1, 2015
|
|||||||
Sapphire Placer Mining Claim
|
Unpatented
|
2
|
September 1, 2015
|
|||||||
Gold Channel Placer
|
Unpatented
|
150
|
September 1, 2015
|
|||||||
Black Channel Placer
|
Unpatented
|
60
|
September 1, 2015
|
|||||||
Topaz Placer Mining Claim
|
Unpatented
|
160
|
September 1, 2015
|
|||||||
Irene Placer Mining Claim
|
Unpatented
|
140
|
September 1, 2015
|
|||||||
Opal Placer Mining Claim
|
Unpatented
|
160
|
September 1, 2015
|
|||||||
Ruby Lode No. 7
|
Unpatented
|
20
|
September 1, 2015
|
|||||||
Ruby Lode No. 8
|
Unpatented
|
20
|
September 1, 2015
|
|||||||
Ruby Lode No. 16
|
Unpatented
|
20
|
September 1, 2015
|
|||||||
Ruby Lode No. 17
|
Unpatented
|
20
|
September 1, 2015
|
|||||||
Ruby Lode No. 18
|
Unpatented
|
20
|
September 1, 2015
|
|||||||
Ruby Lode No. 19
|
Unpatented
|
20
|
September 1, 2015
|
|||||||
Ruby Lode No. 20
|
Unpatented
|
20
|
September 1, 2015
|
|||||||
Ruby Lode No. 27
|
Unpatented
|
20
|
September 1, 2015
|
|||||||
Ruby Lode No. 28
|
Unpatented
|
20
|
September 1, 2015
|
|||||||
Entry Lode Mining Claim
|
Unpatented
|
20
|
September 1, 2015
|
|||||||
Entry Extension Lode Mining Claim
|
Unpatented
|
20
|
September 1, 2015
|
|||||||
Golden Bear 1 Placer Mining Claim
|
Unpatented
|
20
|
September 1, 2015
|
|||||||
Golden Bear 2 Placer Mining Claim
|
Unpatented
|
20
|
September 1, 2015
|
|||||||
Golden Bear 3 Placer Mining Claim
|
Unpatented
|
20
|
September 1, 2015
|
|||||||
Golden Bear 4 Placer Mining Claim
|
Unpatented
|
20
|
September 1, 2015
|
|||||||
Golden Bear 5 Placer Mining Claim
|
Unpatented
|
20
|
September 1, 2015
|
|||||||
Golden Bear 6 Placer Mining Claim
|
Unpatented
|
20
|
September 1, 2015
|
|||||||
Golden Bear 7 Placer Mining Claim
|
Unpatented
|
20
|
September 1, 2015
|
|||||||
Golden Bear 8 Placer Mining Claim
|
Unpatented
|
20
|
September 1, 2015
|
|||||||
Carson Lode No.1
|
Unpatented
|
20
|
September 1, 2015
|
|||||||
Carson Lode No.2
|
Unpatented
|
20
|
September 1, 2015
|
|||||||
Carson Lode No.3
|
Unpatented
|
20
|
September 1, 2015
|
|||||||
Carson Lode No.4
|
Unpatented
|
20
|
September 1, 2015
|
|||||||
Pliocene Placer No. 1
|
Unpatented
|
20
|
September 1, 2015
|
|||||||
Pliocene Placer No. 2
|
Unpatented
|
20
|
September 1, 2015
|
|||||||
Pliocene Placer No. 3
|
Unpatented
|
20
|
September 1, 2015
|
|||||||
Pliocene Placer No. 4
|
Unpatented
|
20
|
September 1, 2015
|
|||||||
Pliocene Placer No. 5
|
Unpatented
|
20
|
September 1, 2015
|
|||||||
Pliocene Placer No. 6
|
Unpatented
|
20
|
September 1, 2015
|
|||||||
Pliocene Placer No. 7
|
Unpatented
|
20
|
September 1, 2015
|
|||||||
Pliocene Placer No. 8
|
Unpatented
|
20
|
September 1, 2015
|
|||||||
Pliocene Placer No. 9
|
Unpatented
|
20
|
September 1, 2015
|
|||||||
Pliocene Placer No. 10
|
Unpatented
|
20
|
September 1, 2015
|
|||||||
Pliocene Placer No. 11
|
Unpatented
|
20
|
September 1, 2015
|
|||||||
Pliocene Placer No. 12
|
Unpatented
|
20
|
September 1, 2015
|
|||||||
Pliocene Placer No. 13
|
Unpatented
|
20
|
September 1, 2015
|
|||||||
Pliocene Placer No. 14
|
Unpatented
|
20
|
September 1, 2015
|
|||||||
Pliocene Placer No. 15
|
Unpatented
|
20
|
September 1, 2015
|
|||||||
Pliocene Placer No. 16
|
Unpatented
|
20
|
September 1, 2015
|
|||||||
Pliocene Placer No. 17
|
Unpatented
|
20
|
September 1, 2015
|
|||||||
Pliocene Placer No. 18
|
Unpatented
|
20
|
September 1, 2015
|
|||||||
Pliocene Placer No. 19
|
Unpatented
|
20
|
September 1, 2015
|
|||||||
Pliocene Placer No. 20
|
Unpatented
|
20
|
September 1, 2015
|
|||||||
Pliocene Placer No. 21
|
Unpatented
|
20
|
September 1, 2015
|
|||||||
CX Placer No.1
|
Unpatented
|
8.2
|
September 1, 2015
|
|||||||
CX Placer No.2
|
Unpatented
|
16.4
|
September 1, 2015
|
|||||||
CX Placer No.3
|
Unpatented
|
16.4
|
September 1, 2015
|
|||||||
CX Placer No.4
|
Unpatented
|
16.4
|
September 1, 2015
|
Channel
|
Mined
|
Partially Mined
|
Unmined
|
Total
|
||||||||||||
Bald Mtn
|
7,500
|
--
|
--
|
7,500
|
||||||||||||
Deep Rock Creek
|
5,500
|
--
|
2,000
|
7,500
|
||||||||||||
Cincinnati
|
--
|
1,500
|
4,500
|
6,000
|
||||||||||||
Black and Pilot
|
2,000
|
3,500
|
3,250
|
8,750
|
||||||||||||
Mt. Vernon
|
--
|
--
|
3,000
|
3,000
|
||||||||||||
Bald Mtn Extension
|
2,750
|
--
|
3,250
|
6,000
|
||||||||||||
Totals (miles)
|
3.36
|
0.95
|
3.03
|
7.34
|
Dry
|
Au
|
||||||||
Weight
|
Fire
|
||||||||
SAMPLES
|
lbs
|
ppb
|
|||||||
A1
|
1
|
4
|
|||||||
A2
|
2
|
4
|
|||||||
A3
|
1
|
3
|
|||||||
A4
|
2
|
11
|
|||||||
B1
|
2
|
12
|
|||||||
B2
|
2
|
8
|
|||||||
B3
|
2
|
14
|
|||||||
B4
|
1
|
72
|
|||||||
B5
|
2
|
61
|
|||||||
B6
|
2
|
9
|
|||||||
B7
|
2
|
4
|
|||||||
C1
|
3
|
5
|
|||||||
C2
|
2
|
3
|
|||||||
C3
|
2
|
3
|
|||||||
C4
|
2
|
4
|
|||||||
C5
|
3
|
7
|
|||||||
C6
|
2
|
20
|
|||||||
C7
|
2
|
7
|
|||||||
C8
|
2
|
14
|
|||||||
C9
|
2
|
15050
|
|||||||
C10
|
2
|
18
|
|||||||
C11
|
2
|
45500
|
|||||||
C12
|
2
|
785
|
|||||||
D1
|
2
|
453
|
|||||||
D2
|
3
|
6
|
|||||||
D3
|
3
|
49
|
|||||||
D4
|
3
|
12
|
|||||||
D5
|
3
|
12
|
|||||||
E1
|
3
|
23
|
|||||||
E2
|
2
|
12
|
|||||||
E3
|
3
|
8
|
|||||||
E4
|
2
|
8
|
|||||||
E5
|
3
|
15
|
|||||||
E6
|
3
|
10
|
|||||||
E7
|
3
|
25
|
Property Name
|
Area (hectares)
|
Acquisition Cost
|
Minimum Work Requirement (Annualized)**
|
Exploration Expenditures To Date***
|
||||||||||||
ARGO GOLD
|
262
|
$
|
185
|
$
|
1,315
|
$
|
-
|
|||||||||
BRETT WEST - BOULEAU CREEK GOLD
|
1,900
|
760
|
9,500
|
38,129
|
||||||||||||
CHERRY GOLD
|
1,138
|
480
|
5,690
|
-
|
||||||||||||
MT. WASHINGTON/CONNIE HILL
|
2,796
|
1,052
|
13,145
|
26,847
|
||||||||||||
CORONATION GOLD
|
604
|
242
|
3,020
|
10,732
|
||||||||||||
GOLD HILL PROJECT
|
1,920
|
1,173
|
9,600
|
-
|
||||||||||||
LOUGHBOROUGH GOLD
|
288
|
115
|
1,440
|
-
|
||||||||||||
LYNX GOLD
|
622
|
249
|
3,110
|
-
|
||||||||||||
MONTE CRISTO*
|
333
|
9,875
|
6,660
|
18,082
|
||||||||||||
NEW ESKAY CREEK
|
551
|
832
|
12,000
|
-
|
||||||||||||
PINE RIVER VANADIUM
|
330
|
132
|
1,650
|
-
|
||||||||||||
RACHEL GOLD
|
337
|
135
|
1,685
|
-
|
||||||||||||
TULAMEEN PLATINUM
|
231
|
92
|
1,155
|
13,675
|
||||||||||||
FRASER RIVER PROJECT
|
413
|
826
|
8,260
|
59,268
|
||||||||||||
Total
|
11,725
|
$
|
16,311
|
$
|
69,815
|
$
|
166,733
|
*With the exception of the Monte Cristo which was acquired from another party, as described below, all of the Company’s properties in British Columbia were acquired as a result of the direct staking of located claims by Company personnel and payment of the statutory registration fees to the Province of British Columbia.
** If no work is performed by the anniversary date due, a claim may be maintained in good standing by paying a Cash In Lieu of Work Fee (“CIL”) to the Ministry of Mines equal to twice the annual minimum work requirement.
*** Exploration expenditures are applied to the claims when incurred to meet the annual work requirement and extend the good-until date of the claims for as much as 10 years into the future.
|
·
|
C05 (0.36 kg sample): 1.53 g/t gold, and 265 g/t silver;
|
·
|
C07 (0.10 kg sample): 25.9 grams g/t gold, and 2,590 g/t per tonne silver;
|
·
|
C08 (0.26 kg sample): 17.45 g/t gold, and 479 g/t per tonne silver.
|
ACME ANALYTICAL LABORATORIES LTD.
|
||||
Date
|
8-April-09
|
|||
Job Number:
|
VAN09000829
|
|||
Number of Samples:
|
3 | |||
Project:
|
Van Winkle
|
|||
Received:
|
16-Mar-09
|
Method
|
G6
|
G6
|
G6
|
|||||||||||
Analyte
|
Au
|
Pt
|
Pd
|
|||||||||||
Unit
|
GM/T
|
GM/T
|
GM/T
|
|||||||||||
MDL
|
0.17
|
0.01
|
0.01
|
|||||||||||
Sample
|
Type
|
|||||||||||||
VW-1
|
Sand
|
620.21
|
3.59
|
0.03
|
||||||||||
VW-2
|
Sand
|
541.74
|
4.37
|
0.04
|
||||||||||
VW-3
|
Sand
|
530.42
|
5.38
|
0.03
|
||||||||||
Average
|
564.12
|
4.45
|
0.03
|
SAMPLE
|
Au
|
Pt
|
||||||
DESCRIPTION
|
(g/t)
|
(g/t)
|
||||||
PS12-VW1-120312
|
2.36
|
0.008
|
||||||
PS12-VW2-120312
|
0.11
|
0.025
|
||||||
PS12-VW3-120312
|
0.493
|
nil
|
||||||
PS12-VW4-120312
|
1.625
|
0.005
|
||||||
PS12-VW5-120312
|
3.26
|
nil
|
||||||
PS12-VW6-120312
|
5.68
|
0.206
|
||||||
PS12-VW7-120312
|
2.59
|
0.427
|
||||||
AVERAGE
|
2.303
|
0.096
|
SAMPLE
|
Weight
|
Au
|
||||||
DESCRIPTION
|
kg
|
g/t
|
||||||
NB-35
|
0.12
|
0.475
|
||||||
NB-36
|
0.12
|
0.558
|
||||||
NB-37
|
0.12
|
0.177
|
||||||
NB-38
|
0.10
|
0.377
|
||||||
NB-39
|
0.12
|
0.301
|
||||||
NB-40
|
0.10
|
1.82
|
||||||
NB-41
|
0.10
|
0.223
|
||||||
NB-42
|
0.12
|
<0.005
|
||||||
NB-43
|
0.12
|
0.048
|
||||||
NB-44
|
0.12
|
0.131
|
||||||
NB-45
|
0.12
|
0.032
|
||||||
NB-46
|
0.10
|
0.007
|
||||||
NB-47
|
0.12
|
0.145
|
||||||
NB-48
|
0.12
|
0.123
|
||||||
NB-49
|
0.12
|
0.507
|
||||||
NB-50
|
0.12
|
0.369
|
||||||
NB-51
|
0.12
|
0.322
|
||||||
NB-52
|
0.10
|
0.03
|
||||||
NB-53
|
0.12
|
0.864
|
||||||
NB-54
|
0.12
|
0.256
|
||||||
NB-55
|
0.12
|
0.407
|
||||||
NB-56
|
0.12
|
0.529
|
||||||
NB-57
|
0.10
|
0.826
|
||||||
NB-58
|
0.12
|
2.09
|
||||||
NB-60*
|
0.56
|
95.6
|
||||||
NB-61
|
0.10
|
0.097
|
||||||
NB-62
|
0.10
|
0.455
|
||||||
NB-63
|
0.12
|
0.212
|
||||||
NB-64
|
0.50
|
<0.005
|
||||||
NB-65
|
0.54
|
<0.005
|
||||||
NB-66
|
0.10
|
0.192
|
||||||
NB-67
|
0.12
|
0.035
|
||||||
NB-68
|
0.12
|
0.335
|
||||||
NB-69
|
0.12
|
0.333
|
||||||
NB-70
|
0.12
|
0.346
|
||||||
NB-71
|
0.12
|
0.312
|
SAMPLE
|
Recvd Wt.
|
Au
|
||||||
DESCRIPTION
|
kg
|
g/t | ||||||
NB-101
|
0.06 | 1.16 | ||||||
NB-102
|
0.06 | 0.298 | ||||||
NB-103
|
0.06 | 0.619 | ||||||
NB-104
|
0.06 | 0.055 | ||||||
NB-105
|
0.06 | 0.367 | ||||||
NB-106
|
0.06 | 1.525 | ||||||
NB-107
|
0.06 | 1.255 | ||||||
NB-108
|
0.06 | 0.384 | ||||||
NB-109
|
0.06 | 0.268 | ||||||
NB-110
|
0.06 | 0.086 | ||||||
NB-111
|
0.06 | 0.017 | ||||||
NB-112
|
0.06 | 0.022 | ||||||
NB-113
|
0.06 | 0.069 | ||||||
NB-114
|
0.06 | 0.336 | ||||||
NB-115
|
0.06 | 0.177 | ||||||
NB-116
|
0.06 | 0.062 | ||||||
NB-117
|
0.06 | 0.685 | ||||||
NB-118
|
0.06 | 0.079 | ||||||
NB-119
|
0.06 | 0.22 | ||||||
NB-120
|
0.06 | 0.125 | ||||||
NB-121
|
0.06 | 0.015 | ||||||
NB-122
|
0.06 | 0.34 | ||||||
NB-123
|
0.06 | 0.887 | ||||||
NB-124
|
0.06 | 0.222 | ||||||
NB-125
|
0.06 | 1.25 | ||||||
NB-126
|
0.06 | 8.2 | ||||||
NB-127
|
0.06 | 0.198 | ||||||
NB-128
|
0.06 | 0.315 | ||||||
NB-129
|
0.06 | 0.909 | ||||||
NB-130
|
0.06 | 0.006 | ||||||
NB-131
|
0.06 | 3.94 | ||||||
NB-132
|
0.06 | 0.128 | ||||||
NB-133
|
0.06 | 0.075 | ||||||
NB-134
|
0.06 | 0.006 | ||||||
NB-135
|
0.06 | 0.256 | ||||||
NB-136
|
0.06 | 0.743 | ||||||
NB-137
|
0.06 | 9.75 | ||||||
NB-138
|
0.06 | 1.225 | ||||||
NB-139
|
0.06 | 0.401 | ||||||
NB-140
|
0.06 | 0.212 | ||||||
NB-160
|
0.06 | 0.465 | ||||||
NB-161
|
0.06 | 1.16 | ||||||
NB-162
|
0.06 | 1.6 | ||||||
NB-163
|
0.06 | 2.29 | ||||||
NB-164
|
0.06 | 2.53 | ||||||
NB-165
|
0.06 | 0.912 |
SAMPLE
|
Recvd Wt.
|
Pt
|
Au
|
Ir
|
Rh
|
Cr
|
Cu
|
Fe
|
Ni
|
Zn
|
|||||||||||||||||||||
kg
|
g/t | g/t |
ppm
|
ppm
|
%
|
ppm
|
%
|
ppm
|
ppm
|
||||||||||||||||||||||
T-59 | 0.68 | 0.08 | 0.046 | 0.002 |
nil
|
0.272 | 150 | 5.78 | 1150 | 80 | |||||||||||||||||||||
T-61 | 1.4 | 0.07 | 0.02 |
nil
|
nil
|
0.0940 | 30 | 6.43 | 1050 | 50 | |||||||||||||||||||||
T-65A | 0.76 | 0.54 | 0.037 | 0.019 | 0.019 | 3.18 | 80 | 9.01 | 560 | 130 | |||||||||||||||||||||
T-65C | 0.12 |
nil
|
0.056 | 0.006 | 0.009 | 20.30 |
nil
|
15.4 | 1380 | 660 | |||||||||||||||||||||
T-67 | 0.68 | 0.14 | 0.039 | 0.003 | 0.006 | 0.671 | 1950 | 6.75 | 1000 | 100 | |||||||||||||||||||||
T-68A | 0.66 | 0.08 | 0.18 | 0.002 |
nil
|
0.769 |
nil
|
7.67 | 1260 | 70 |
SAMPLE
|
Weight
|
Au
|
Au
|
Ag
|
Ag
|
Pt
|
Pd
|
|||||||||||||||||||||
DESCRIPTION
|
kg
|
g/t
|
g/t (diluted)**
|
g/t
|
g/t (diluted)**
|
g/t
|
g/t
|
|||||||||||||||||||||
PS17-120216
|
0.12
|
75.3
|
3.77
|
20.2
|
1.01
|
nil
|
0.003
|
|||||||||||||||||||||
PS01-120215
|
0.04
|
NSS*
|
NSS
|
NSS
|
NSS
|
NSS
|
NSS
|
|||||||||||||||||||||
PS02-120215
|
0.06
|
79.8
|
3.99
|
0.06
|
0
|
nil
|
0.002
|
|||||||||||||||||||||
PS03-120215
|
0.04
|
71.7
|
3.59
|
nil
|
nil
|
nil
|
0.001
|
|||||||||||||||||||||
PS04-120215
|
0.08
|
5.66
|
0.28
|
23
|
1.15
|
0.012
|
0.005
|
|||||||||||||||||||||
PS05-120215
|
0.16
|
3.32
|
0.17
|
1.84
|
0.09
|
nil
|
0.003
|
|||||||||||||||||||||
PS06-120215
|
0.12
|
27.4
|
1.37
|
nil
|
nil
|
nil
|
0.003
|
|||||||||||||||||||||
PS07-120215
|
0.02
|
65.3
|
3.27
|
2.18
|
0.11
|
nil
|
0.006
|
|||||||||||||||||||||
PS08-120215
|
0.02
|
71.3
|
3.57
|
nil
|
nil
|
nil
|
0.004
|
|||||||||||||||||||||
PS09-120215
|
0.08
|
9.47
|
0.47
|
4.13
|
0.21
|
nil
|
0.002
|
|||||||||||||||||||||
PS10-120215
|
0.06
|
0.76
|
0.04
|
0.09
|
0
|
nil
|
0.003
|
|||||||||||||||||||||
PS11-120215
|
0.08
|
1.76
|
0.09
|
0.24
|
0.01
|
0.005
|
0.004
|
|||||||||||||||||||||
PS12-120216
|
0.14
|
112.5
|
5.63
|
nil
|
nil
|
nil
|
nil
|
|||||||||||||||||||||
PS13-120516
|
0.04
|
60.8
|
3.04
|
nil
|
nil
|
nil
|
0.003
|
|||||||||||||||||||||
PS14-120216
|
0.06
|
8.94
|
0.45
|
nil
|
nil
|
0.067
|
0.004
|
|||||||||||||||||||||
PS15-120516
|
0.1
|
114
|
5.7
|
nil
|
nil
|
nil
|
nil
|
|||||||||||||||||||||
PS16-120216
|
0.08
|
74.8
|
3.74
|
65.1
|
3.26
|
nil
|
nil
|
·
|
NMX-88-17 yielded 0.25m. @ 3.7 g/t gold, 46 g/t silver and 9.7% copper from 196.5 to 197.21 m. from a massive sulphide vein in Zone A
|
·
|
NMX-89-25 yielded 4.0 m. @ 6.5 g/t gold, 30 g/t silver and 4.1% copper from 29 to 33m., including: 1.0 m. @ 21 g/t gold, 71 g/t silver and 9.3% copper from 29 to 30 m. in a massive sulphide vein in basalt with pyrrhotite, chalcopyrite and pyrite
|
·
|
NMX-89-26 yielded 6.5 m. @ 0.23 g/t gold, 7.3 g/t silver and 1.1% copper from 16.2 to 22.7 m. in a siliceous basaltic breccia with pyrrhotite and chalcopyrite
|
·
|
Oyster Breccia Area – 3 samples taken from three separate known mineralized sites documented in ARIS report 17193 yielded up to 1.39 g/t gold.
|
·
|
Lupus/Wolf Lake Area – 2 samples taken from three separate known mineralized sites documented in ARIS reports 27430 and 28405 yielded up to 16.4 g/t gold and 1.18% copper in 2 different samples.
|
·
|
Murex Breccia Area – 4 samples taken from four separate known mineralized sites documented in ARIS report 18391 and 7 select outcrop grab samples taken from areas of recently exposed or previously undocumented mineralized sites yielded up to 3.55 g/t gold, 0.749% copper and 0.026% molybdenum in 2 different samples.
|
Sample
|
Recvd Wt
|
Au
|
Ag
|
Cu
|
Mo
|
||||||||||||||||
kg
|
g/t | g/t |
ppm
|
ppm
|
|||||||||||||||||
E5123127 | 2.09 | 0.07 |
<0.5
|
18.8 | 16.8 | ||||||||||||||||
E5123128 | 1.66 | 0.589 |
<0.5
|
313 | 43.3 | ||||||||||||||||
E5123129 | 1.49 | 1.39 | 3.2 | 479 | 2.3 | ||||||||||||||||
E5123130 | 1.94 | 3.55 | 11.9 | 7490 | 70.6 | ||||||||||||||||
E5123131 | 1.55 | 0.008 |
<0.5
|
249 | 2.5 | ||||||||||||||||
E5123132 | 1.88 | 0.005 |
<0.5
|
438 | 10.2 | ||||||||||||||||
E5123133 | 1.73 | 0.023 |
<0.5
|
457 | 3.9 | ||||||||||||||||
E5123134 | 1.63 | 0.006 |
<0.5
|
638 | 1.8 | ||||||||||||||||
E5123135 | 2.24 | 0.006 |
<0.5
|
953 | 14.4 | ||||||||||||||||
E5123136 | 1.64 | 0.08 | 1.7 | 2580 | 20.1 | ||||||||||||||||
E5123137 | 1.81 | 0.142 | 27.5 | 11800 | 4 | ||||||||||||||||
E5123138 | 0.82 | 16.4 | 13.6 | 1090 | 2.6 | ||||||||||||||||
E5123139 | 1.63 | 0.306 |
<0.5
|
243 |
<0.5
|
||||||||||||||||
E5123140 | 1.81 | 0.014 |
<0.5
|
1020 | 264 | ||||||||||||||||
E5123141 | 2.38 | 0.034 | 4.5 | 4740 | 159 | ||||||||||||||||
E5123142 | 2.43 | 0.006 |
<0.5
|
1730 | 8.2 | ||||||||||||||||
E5123143 | 2.13 | 0.008 |
<0.5
|
775 | 3.9 |
Level 1. Observable inputs such as quoted prices in active markets;
|
||
Level 2. Inputs, other than quoted prices in active markets, that are observable either directly or indirectly; and
|
||
Level 3. Unobservable inputs in which there is little or no market data, which require the reporting entity to develop its own assumptions.
|
Balance at
December 31, 2013
|
New
Issuances
|
Settlements
|
Changes in
Fair Values
|
Balance at
June 30,
2014
|
||||||||||||||||
Level 3 –
|
||||||||||||||||||||
Derivative liabilities from:
|
||||||||||||||||||||
Conversion features – embedded derivative
|
$
|
156,761
|
$
|
550,343
|
$
|
(160,703
|
)
|
$
|
(50,270
|
)
|
$
|
496,131
|
||||||||
Conversion features – tainted equity
|
391,686
|
229,339
|
-
|
(491,658
|
)
|
129,367
|
||||||||||||||
Warrants – tainted equity
|
148,201
|
-
|
-
|
(129,536
|
)
|
18,665
|
||||||||||||||
$
|
696,648
|
$
|
779,682
|
$
|
(160,703
|
)
|
$
|
(671,464
|
)
|
$
|
644,163
|
Total
|
||||||||||||||||
Unrealized
|
||||||||||||||||
Description
|
Level 1
|
Level 2
|
Level 3
|
Gain
|
||||||||||||
Available For Sale Securities
|
$
|
22,500
|
$
|
-
|
$
|
-
|
$
|
2,500
|
||||||||
Totals
|
$
|
22,500
|
$
|
-
|
$
|
-
|
$
|
2,500
|
Total
|
||||||||||||||||
Unrealized
|
||||||||||||||||
Description
|
Level 1
|
Level 2
|
Level 3
|
Loss
|
||||||||||||
Derivate Liability – Advances on Gold
|
$
|
-
|
$
|
22,223
|
$
|
-
|
$
|
22,223
|
||||||||
Totals
|
$
|
-
|
$
|
22,223
|
$
|
-
|
$
|
22,223
|
Total
|
||||||||||||||||
Unrealized
|
||||||||||||||||
Description
|
Level 1
|
Level 2
|
Level 3
|
Loss
|
||||||||||||
Available For Sale Securities
|
$
|
10,500
|
$
|
-
|
$
|
-
|
$
|
15,000
|
||||||||
Totals
|
$
|
10,500
|
$
|
-
|
$
|
-
|
$
|
15,000
|
Total
|
||||||||||||||||
Unrealized
|
||||||||||||||||
Description
|
Level 1
|
Level 2
|
Level 3
|
Loss
|
||||||||||||
Derivate Liability – Advances on Gold
|
$
|
-
|
$
|
5,556
|
$
|
-
|
$
|
-
|
||||||||
Totals
|
$
|
-
|
$
|
5,556
|
$
|
-
|
$
|
-
|
Fair Value Measurements at June 30, 2014
|
||||||||||||
Level 1
|
Level 2
|
Level 3
|
||||||||||
Assets
|
||||||||||||
Cash
|
$
|
123,474
|
$
|
-
|
$
|
-
|
||||||
Certificates of Deposit
|
173,043
|
|||||||||||
Total assets
|
296,517
|
-
|
-
|
|||||||||
Liabilities
|
||||||||||||
Advance Gold Sales
|
-
|
4,955
|
-
|
|||||||||
Convertible notes
|
-
|
1,041,361
|
-
|
|||||||||
Note payable, Ruby
|
-
|
1,726,186
|
-
|
|||||||||
Notes payable, equipment
|
-
|
32,913
|
-
|
|||||||||
Total liabilities
|
-
|
2,805,415
|
-
|
|||||||||
$
|
296,517
|
$
|
(2,805,415
|
)
|
$
|
-
|
Fair Value Measurements at December 31, 2013
|
||||||||||||
Level 1
|
Level 2
|
Level 3
|
||||||||||
Assets
|
||||||||||||
Cash
|
$
|
133,873
|
$
|
-
|
$
|
-
|
||||||
Certificates of Deposit
|
172,880
|
|||||||||||
Total assets
|
306,753
|
-
|
-
|
|||||||||
Liabilities
|
||||||||||||
Advance Gold Sales
|
-
|
195,711
|
-
|
|||||||||
Convertible notes
|
-
|
836,858
|
-
|
|||||||||
Note payable, Ruby
|
-
|
1,832,638
|
-
|
|||||||||
Notes payable, equipment
|
-
|
41,687
|
-
|
|||||||||
Total liabilities
|
-
|
2,906,894
|
-
|
|||||||||
$
|
306,753
|
$
|
(2,906,894
|
)
|
$
|
-
|
Common Stock
|
||||||||
Fiscal Year 2014
|
High
|
Low
|
||||||
First Quarter
|
$
|
0.051
|
$
|
0.020
|
||||
Second Quarter
|
$
|
0.033
|
$
|
0.01
|
||||
Third Quarter
|
$
|
0.015
|
$
|
0.0022
|
||||
Fourth Quarter (through October 8, 2014)
|
$
|
0.0025
|
$
|
0.0012
|
Common Stock
|
||||||||
Fiscal Year 2013
|
High
|
Low
|
||||||
First Quarter
|
$
|
0.13
|
$
|
0.03
|
||||
Second Quarter
|
$
|
0.12
|
$
|
0.03
|
||||
Third Quarter
|
$
|
0.095
|
$
|
0.04
|
||||
Fourth Quarter
|
$
|
0.065
|
$
|
0.028
|
Common Stock
|
||||||||
Fiscal Year 2012
|
High
|
Low
|
||||||
First Quarter
|
$
|
0.14
|
$
|
0.075
|
||||
Second Quarter
|
$
|
0.10
|
$
|
0.052
|
||||
Third Quarter
|
$
|
0.11
|
$
|
0.055
|
||||
Fourth Quarter
|
$
|
0.074
|
$
|
0.041
|
·
|
contains a description of the nature and level of risk in the market for penny stocks in both public offerings and secondary trading;
|
·
|
contains a description of the broker’s or dealer’s duties to the customer and of the rights and remedies available to the customer with respect to a violation to such duties or other requirements of the Securities Act of 1934, as amended;
|
·
|
contains a brief, clear, narrative description of a dealer market, including “bid” and “ask” prices for penny stocks and the significance of the spread between the bid and ask price;
|
·
|
contains a toll-free telephone number for inquiries on disciplinary actions;
|
·
|
defines significant terms in the disclosure document or in the conduct of trading penny stocks; and
|
·
|
contains such other information and is in such form (including language, type, size and format) as the Securities and Exchange Commission shall require by rule or regulation.
|
·
|
The broker-dealer also must provide, prior to effecting any transaction in a penny stock, to the customer:
|
·
|
the bid and offer quotations for the penny stock;
|
·
|
the compensation of the broker-dealer and its salesperson in the transaction;
|
·
|
the number of shares to which such bid and ask prices apply, or other comparable information relating to the depth and liquidity of the market for such stock; and
|
·
|
monthly account statements showing the market value of each penny stock held in the customer’s account.
|
Date
|
Type of Stock
|
Number of
Shares
|
Value
|
|||||||
2/12/2007
|
Preferred (I)
|
100
|
$
|
101,000
|
||||||
2/9/2007
|
Common
|
250,000
|
$
|
31,250
|
||||||
12/21/2007
|
Common
|
10,000,000
|
$
|
900,000
|
||||||
12/16/2008
|
Common
|
2,500,000
|
$
|
50,000
|
||||||
8/11/2009
|
Preferred (A) (G)(1)
|
4,100,000
|
$
|
253,785
|
Name and Position
|
Year
|
Salary ($) (2)
|
Bonus ($)
|
Stock Awards ($) (1)
|
All Other
Compensation ($)(3)
|
Total ($)
|
||||||||||||||||
Perry Leopold
|
2013
|
180,000
|
-
|
-
|
36,000
|
216,000
|
||||||||||||||||
Chief Executive Officer
|
2012
|
180,000
|
-
|
-
|
36,000
|
216,000
|
(1)
|
The values shown in this column represent the dollar amount recognized for financial statement reporting purposes with respect to the 2013 and 2012 fiscal years for the aggregate grant date fair value of stock awards granted in such periods in accordance with FASB ASC Topic 718.
|
(2)
|
The base salary for Mr. Leopold is included in the management agreement with The PAN Network of $18,000 per month, all of which accrues to deferred compensation in the event it is unpaid when due each month.
|
(3)
|
All Other Compensation includes additional consideration due to the management contract with The PAN Network, which is wholly-owned by Mr. Leopold. This agreement is for $18,000 per month, which includes Mr. Leopold’s base salary of $15,000 per month.
|
Name
|
Fees Earned
or Paid in
Cash or Stock
($)
|
Stock
Awards
($)
|
Option
Awards
($)
|
Non-Equity
Incentive Plan
Compensation
($)
|
Nonqualified
Deferred
Compensation
Earnings
($)
|
All Other
Compensation
($)
|
Total
($)
|
|||||||||||||||||||||
Perry Leopold
|
--
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||||||||||||||||||
Fred Michini
|
$
|
-
|
--
|
--
|
--
|
10,000(2)
|
$
|
10,000
|
(1)
|
Mr. Leopold did not receive any compensation in his capacity as director for the Company in the year ended December 31, 2013.
|
(2)
|
Mr. Michini received Director Fees of $10,000 during the year ended December 31, 2013 and which was paid in stock.
|
Contents
|
||
Page
|
||
93
|
||
133
|
||
Financial Statements (audited)
|
||
134
|
||
135
|
||
136-143
|
||
144
|
||
145-172
|
||
Jun 30, 2014
|
Dec 31, 2013
|
|||||||
ASSETS
|
||||||||
Current Assets
|
||||||||
Cash
|
$
|
123,474
|
$
|
133,873
|
||||
Total Current Assets
|
123,474
|
133,873
|
||||||
Other Assets
|
||||||||
Certificates of Deposit
|
173,043
|
172,880
|
||||||
Prepaid Expenses
|
57,373
|
57,373
|
||||||
Deferred Financing Costs, net
|
54,777
|
22,966
|
||||||
Mining Claims – Unproved
|
1,795,780
|
1,797,488
|
||||||
Property, Plant & Equipment, net of accumulated depreciation
|
553,142
|
608,038
|
||||||
Available For Sale Securities
|
10,000
|
22,500
|
||||||
Reclamation Bond – Fraser River
|
5,000
|
5,000
|
||||||
Total Other Assets
|
2,649,115
|
2,686,245
|
||||||
TOTAL ASSETS
|
$
|
2,772,589
|
$
|
2,820,118
|
||||
LIABILITIES & STOCKHOLDERS’ EQUITY (DEFICIT)
|
||||||||
Liabilities
|
||||||||
Current Liabilities
|
||||||||
Accounts Payable
|
$
|
45,299
|
$
|
41,611
|
||||
Accrued Expenses - Related Party
|
881,474
|
820,474
|
||||||
Accrued Interest
|
153,815
|
101,366
|
||||||
Convertible notes payable (net of discounts of $517,169 and $264,389, respectively)
|
1,041,361
|
836,858
|
||||||
Advance Gold Sales (net of discounts of $0 and $4,289, respectively)
|
5,000
|
195,711
|
||||||
Derivative Liabilities – Convertible Debt
|
644,163
|
696,648
|
||||||
Derivative Liabilities – Advances on Gold
|
5,556
|
22,223
|
||||||
Note Payable – Ruby Mine Mortgage
|
633,104
|
627,101
|
||||||
Note Payable - Equipment
|
9,272
|
41,687
|
||||||
Total Current Liabilities
|
3,419,044
|
3,383,679
|
||||||
Long-Term Liabilities
|
||||||||
Note Payable – Ruby Mine Mortgage, net of current portion
|
1,093,082
|
1,205,537
|
||||||
Note Payable – Equipment, net of current portion
|
23,641
|
-
|
||||||
Asset Retirement Obligation
|
4,716
|
6,158
|
||||||
Total Long-Term Liabilities
|
1,121,439
|
1,211,695
|
||||||
Total Liabilities
|
$
|
4,540,483
|
$
|
4,595,374
|
||||
Commitment & Contingencies
|
||||||||
Common shares subject to redemption, stated at estimated redemption value, 10,217,468 and 10,217,468 shares outstanding at June 30, 2014 and December 31, 2013, respectively
|
697,046
|
667,758
|
||||||
Total Commitment & Contingencies
|
$
|
697,046
|
$
|
667,758
|
||||
Stockholders’ Equity (Deficit)
|
||||||||
Preferred stock, Series I, $0.001 par value, 100 shares authorized, 100 shares issued and outstanding at June 30, 2014 and December 31, 2013, respectively
|
-
|
-
|
||||||
Convertible Preferred stock, Series A, $0.001 par value, 8,000,000 shares authorized, 4,000,000 and 4,000,000 shares issued and outstanding at June 30, 2014 and December 31, 2013, respectively
|
4,000
|
4,000
|
||||||
Common stock, $0.001 par value, 500,000,000 shares authorized, 187,087,567 and 127,897,079 shares issued and outstanding at June 30, 2014 and December 31, 2013, respectively
|
187,087
|
127,898
|
||||||
Additional Paid-In Capital
|
13,935,779
|
12,962,791
|
||||||
Accumulated Other Comprehensive Income
|
(15,050
|
)
|
(2,550
|
)
|
||||
Stock Payable
|
18,392
|
-
|
||||||
Deficit Accumulated During Exploration Stage
|
(16,595,148
|
)
|
(15,535,153
|
)
|
||||
Total Stockholders’ Equity (Deficit)
|
(2,464,940
|
)
|
(2,443,014
|
)
|
||||
TOTAL LIABILITIES, COMMITMENTS & CONTINGENCIES, & STOCKHOLDERS’ EQUITY (DEFICIT)
|
$
|
2,772,589
|
$
|
2,820,118
|
3 months ended
June 30, 2014
|
3 months ended
June 30, 2013
|
6 months ended
June 30, 2014
|
6 months ended
June 30, 2013
|
Since inception
(June 18, 2004 -
June 30, 2014)
|
||||||||||||||||
Revenues
|
||||||||||||||||||||
Revenue
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
||||||||||
Cost of Revenue
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||
Gross Profit
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||
Operating Expenses
|
||||||||||||||||||||
Commissions & Consulting Fees
|
-
|
4,800
|
-
|
4,800
|
316,800
|
|||||||||||||||
General & Administrative Costs
|
86,289
|
80,732
|
181,171
|
161,728
|
9,684,587
|
|||||||||||||||
Mining Property Costs
|
401,360
|
179,639
|
686,105
|
226,540
|
3,205,952
|
|||||||||||||||
Depreciation Expense
|
25,110
|
24,060
|
53,896
|
48,120
|
312,289
|
|||||||||||||||
Impairment Expense
|
-
|
-
|
-
|
-
|
145,995
|
|||||||||||||||
Accretion Expense
|
114
|
76
|
266
|
163
|
1,596
|
|||||||||||||||
Professional Services
|
34,064
|
36,368
|
90,728
|
66,270
|
458,872
|
|||||||||||||||
Total Operating Expenses
|
546,937
|
325,675
|
1,012,166
|
507,621
|
14,126,091
|
|||||||||||||||
Net Operating Loss
|
(546,937
|
)
|
(325,675
|
)
|
(1,012,166
|
)
|
(507,621
|
)
|
(14,126,091
|
)
|
||||||||||
Other Income (Expenses)
|
||||||||||||||||||||
Gain on Mineral Claim Sales
|
-
|
-
|
-
|
113,499
|
471,243
|
|||||||||||||||
Other Income from Mineral Claims
|
-
|
-
|
-
|
-
|
309,649
|
|||||||||||||||
Interest Income
|
538
|
120
|
4,872
|
244
|
6,887
|
|||||||||||||||
Interest Expense
|
(381,985
|
)
|
(98,321
|
)
|
(625,003
|
)
|
(405,900
|
)
|
(2,286,212
|
)
|
||||||||||
Gain/Loss on Derivative Liability
|
313,211
|
(359,114
|
) |
552,578
|
(576,640)
|
113,164
|
||||||||||||||
Loss on Conversion of Debt
|
-
|
-
|
-
|
-
|
(137,000
|
)
|
||||||||||||||
Loss on Equity Modification
|
-
|
-
|
-
|
-
|
(85,399
|
)
|
||||||||||||||
Bad Debt Expense
|
-
|
-
|
-
|
-
|
(47,185
|
)
|
||||||||||||||
Loss on Settlement
|
(32,479
|
) |
-
|
(32,479)
|
-
|
(94,574
|
)
|
|||||||||||||
Other Expense
|
-
|
(1,913
|
) |
-
|
-
|
(2,222
|
)
|
|||||||||||||
Other Income
|
-
|
-
|
52,203
|
1,094
|
53,297
|
|||||||||||||||
Realized Gain (Loss) on Investment
|
-
|
-
|
-
|
-
|
(97,109
|
)
|
||||||||||||||
Net Other Income (Expenses)
|
(100,715
|
)
|
(459,228
|
)
|
(47,829
|
) |
(867,703
|
)
|
(1,795,461
|
)
|
||||||||||
Loss From Continuing Operations
|
(647,652
|
) |
(784,903
|
) |
(1,059,995
|
)
|
(1,375,324)
|
(15,921,552
|
)
|
|||||||||||
Loss From Discontinued Operations
|
-
|
-
|
-
|
-
|
(673,596
|
)
|
||||||||||||||
Net Loss
|
(647,652
|
)
|
(784,903
|
)
|
(1,059,995
|
)
|
(1,375,324
|
)
|
(16,595,148
|
)
|
||||||||||
Accretion of Discount on Redeemable Common Stock
|
-
|
(489
|
)
|
-
|
(14,701
|
)
|
(81,862
|
)
|
||||||||||||
Excess Cash Received Compared to Redeemable Amount of Stock
|
-
|
-
|
-
|
-
|
974
|
|||||||||||||||
Interest on Redeemable Common Stock
|
(14,644
|
)
|
(12,337
|
)
|
(29,288
|
)
|
(21,298
|
)
|
(103,158
|
)
|
||||||||||
Net Loss Attributable to Common Shareholders
|
(662,296
|
)
|
(797,729
|
)
|
(1,089,283
|
)
|
(1,411,323
|
)
|
(16,779,194
|
)
|
||||||||||
Unrealized (Loss)/Gain on Available For Sale Securities
|
(12,500
|
)
|
(7,500
|
)
|
(12,500
|
)
|
2,450
|
(15,050
|
)
|
|||||||||||
Total Comprehensive Loss
|
(674,796
|
)
|
(805,229
|
)
|
(1,101,783
|
)
|
(1,408,873
|
)
|
(16,794,244
|
)
|
||||||||||
WEIGHTED AVG NUMBER OF SHARES OUTSTANDING (Basic)
|
172,223,752
|
112,522,912
|
159,851,777
|
108,542,908
|
||||||||||||||||
Basic Net Loss per Share
|
$
|
(0.00
|
)
|
$
|
(0.01
|
)
|
$
|
(0.01
|
)
|
$
|
(0.01
|
)
|
||||||||
WEIGHTED AVG NUMBER OF SHARES OUTSTANDING (Diluted)
|
172,223,752
|
112,522,912
|
159,851,777
|
108,542,908
|
||||||||||||||||
Diluted Net Loss per Share
|
$
|
(0.00
|
)
|
$
|
(0.01
|
)
|
$
|
(0.01
|
)
|
$
|
(0.01
|
)
|
Preferred Stock
|
Common Stock
|
|||||||||||||||||||||||||||||||||||||||||||||||||||
Series A
Shares
|
Series G
Shares
|
Series I
Shares
|
Series A
Amount
|
Series G
Amount
|
Series I
Amount
|
Shares
|
Amount
|
Additional
Paid-In
Capital
|
Stock
Payable
|
Accumulated Deficit
|
Accumulated OCI
|
Total Stockholders’ Deficit
|
||||||||||||||||||||||||||||||||||||||||
Inception 6/18/2004
|
-
|
-
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
||||||||||||||||||||||||||||||
Founder's Shares issued
|
1,200,000
|
-
|
-
|
1,200
|
-
|
-
|
320,000
|
320
|
(1,520
|
)
|
-
|
-
|
-
|
-
|
||||||||||||||||||||||||||||||||||||||
Shares issued for merger
|
1,200,000
|
-
|
-
|
1,200
|
-
|
-
|
320,000
|
320
|
(1,520
|
)
|
-
|
-
|
-
|
-
|
||||||||||||||||||||||||||||||||||||||
Common Stock issued for cash
|
-
|
-
|
-
|
-
|
-
|
-
|
200,000
|
200
|
4,800
|
-
|
-
|
-
|
5,000
|
|||||||||||||||||||||||||||||||||||||||
Net loss for year
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
(95,587
|
)
|
-
|
(95,587
|
)
|
|||||||||||||||||||||||||||||||||||||
Balance at 12/31/2004
|
2,400,000
|
-
|
-
|
$
|
2,400
|
$
|
-
|
$
|
-
|
840,000
|
$
|
840
|
$
|
1,760
|
$
|
-
|
$
|
(95,587
|
)
|
$
|
-
|
$
|
(90,587
|
)
|
||||||||||||||||||||||||||||
Common Stock issued to convert debt
|
-
|
-
|
-
|
-
|
-
|
-
|
12,127
|
12
|
180,213
|
-
|
-
|
-
|
180,225
|
|||||||||||||||||||||||||||||||||||||||
Common Stock issued for services
|
-
|
-
|
-
|
-
|
-
|
-
|
121,491
|
121
|
2,586,046
|
-
|
-
|
-
|
2,586,167
|
|||||||||||||||||||||||||||||||||||||||
Common Stock issued for cash
|
-
|
-
|
-
|
-
|
-
|
-
|
102,643
|
103
|
517,597
|
-
|
-
|
-
|
517,700
|
|||||||||||||||||||||||||||||||||||||||
Net loss for year
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
(1,816,896
|
)
|
-
|
(1,816,896
|
)
|
|||||||||||||||||||||||||||||||||||||
Balance at 12/31/2005
|
2,400,000
|
-
|
-
|
$
|
2,400
|
$
|
-
|
$
|
-
|
1,076,261
|
$
|
1,076
|
$
|
3,285,616
|
$
|
-
|
$
|
(1,912,483
|
)
|
$
|
-
|
$
|
1,376,609
|
Preferred Stock
|
Common Stock
|
|||||||||||||||||||||||||||||||||||||||||||||||||||
Series A
Shares
|
Series G
Shares
|
Series I
Shares
|
Series A
Amount
|
Series G
Amount
|
Series I
Amount
|
Shares
|
Amount
|
Additional
Paid-In
Capital
|
Stock
Payable
|
Accumulated Deficit
|
Accumulated OCI
|
Total Stockholders’ Deficit
|
||||||||||||||||||||||||||||||||||||||||
Common Stock issued to convert debt
|
-
|
-
|
-
|
-
|
-
|
-
|
1,202,000
|
1,202
|
2,206,398
|
-
|
-
|
-
|
2,207,600
|
|||||||||||||||||||||||||||||||||||||||
Common Stock issued for services
|
-
|
-
|
-
|
-
|
-
|
-
|
1,309,000
|
1,309
|
1,543,191
|
-
|
-
|
-
|
1,544,500
|
|||||||||||||||||||||||||||||||||||||||
Expenses paid by shareholder
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
164,371
|
-
|
-
|
-
|
164,371
|
|||||||||||||||||||||||||||||||||||||||
Net loss for year
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
(5,504,237
|
)
|
-
|
(5,504,237
|
)
|
|||||||||||||||||||||||||||||||||||||
Balance at 12/31/2006
|
2,400,000
|
-
|
-
|
$
|
2,400
|
$
|
-
|
$
|
-
|
3,587,261
|
$
|
3,587
|
$
|
7,199,576
|
$
|
-
|
$
|
(7,416,720
|
)
|
$
|
-
|
$
|
(211,157
|
)
|
Preferred Stock
|
Common Stock
|
|||||||||||||||||||||||||||||||||||||||||||||||||||
Series A
Shares
|
Series G
Shares
|
Series I
Shares
|
Series A
Amount
|
Series G
Amount
|
Series I
Amount
|
Shares
|
Amount
|
Additional
Paid-In
Capital
|
Stock
Payable
|
Accumulated Deficit
|
Accumulated OCI
|
Total Stockholders’ Deficit
|
||||||||||||||||||||||||||||||||||||||||
Beneficial Conversion Features on notes payable
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
62,000
|
-
|
-
|
-
|
62,000
|
|||||||||||||||||||||||||||||||||||||||
Common Stock issued to convert debt
|
-
|
-
|
-
|
-
|
-
|
-
|
1,350,000
|
1,350
|
120,150
|
-
|
-
|
-
|
121,500
|
|||||||||||||||||||||||||||||||||||||||
Common Stock issued for services
|
-
|
-
|
-
|
-
|
-
|
-
|
10,575,000
|
10,575
|
959,425
|
-
|
-
|
-
|
970,000
|
|||||||||||||||||||||||||||||||||||||||
Common Stock issued as interest on loan
|
-
|
-
|
-
|
-
|
-
|
-
|
10,000
|
10
|
1,490
|
-
|
-
|
-
|
1,500
|
|||||||||||||||||||||||||||||||||||||||
Preferred Shares issued for services
|
-
|
-
|
100
|
-
|
-
|
-
|
-
|
-
|
101,000
|
-
|
-
|
-
|
101,000
|
|||||||||||||||||||||||||||||||||||||||
Common Stock issued for conversion of preferred shares
|
(2,400,000
|
)
|
-
|
-
|
(2,400
|
)
|
-
|
-
|
1,200,000
|
1,200
|
1,200
|
-
|
-
|
-
|
-
|
|||||||||||||||||||||||||||||||||||||
Shares bought back and retired
|
-
|
-
|
-
|
-
|
-
|
-
|
(200,000
|
)
|
(200
|
)
|
(1,800
|
)
|
-
|
-
|
-
|
(2,000
|
)
|
|||||||||||||||||||||||||||||||||||
Expenses paid by shareholder
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
70,623
|
-
|
-
|
-
|
70,623
|
|||||||||||||||||||||||||||||||||||||||
Net loss for year
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
(1,490,871
|
)
|
-
|
(1,490,871
|
)
|
|||||||||||||||||||||||||||||||||||||
Balance at 12/31/2007
|
-
|
-
|
100
|
$
|
2,400
|
$
|
-
|
$
|
-
|
16,522,261
|
$
|
16,522
|
$
|
8,513,664
|
$
|
-
|
$
|
(8,907,591
|
)
|
$
|
-
|
$
|
(377,405
|
)
|
Preferred Stock
|
Common Stock
|
|||||||||||||||||||||||||||||||||||||||||||||||||||
Series A
Shares
|
Series G
Shares
|
Series I
Shares
|
Series A
Amount
|
Series G
Amount
|
Series I
Amount
|
Shares
|
Amount
|
Additional
Paid-In
Capital
|
Stock
Payable
|
Accumulated Deficit
|
Accumulated OCI
|
Total Stockholders’ Deficit
|
||||||||||||||||||||||||||||||||||||||||
Rounding of shares due to stock split
|
-
|
-
|
-
|
-
|
-
|
-
|
26
|
-
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||||||||||||||||||||||||||
Common Stock issued for services
|
-
|
-
|
-
|
-
|
-
|
-
|
5,500,000
|
5,500
|
224,500
|
-
|
-
|
-
|
230,000
|
|||||||||||||||||||||||||||||||||||||||
Common Stock issued for cash
|
-
|
-
|
-
|
-
|
-
|
-
|
2,275,000
|
2,275
|
7,725
|
-
|
-
|
-
|
10,000
|
|||||||||||||||||||||||||||||||||||||||
Contribution from investor
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
10,000
|
-
|
-
|
-
|
10,000
|
|||||||||||||||||||||||||||||||||||||||
Mark to market AFS securities
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
22,780
|
22,780
|
|||||||||||||||||||||||||||||||||||||||
Net loss for year
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
(328,478
|
)
|
-
|
(328,478
|
)
|
|||||||||||||||||||||||||||||||||||||
Balance at 12/31/2008
|
-
|
-
|
100
|
$
|
-
|
$
|
-
|
$
|
-
|
24,297,287
|
$
|
24,297
|
$
|
8,755,889
|
$
|
-
|
$
|
(9,236,069
|
)
|
$
|
22,780
|
$
|
(433,103
|
)
|
Preferred Stock
|
Common Stock
|
|||||||||||||||||||||||||||||||||||||||||||||||||||
Series A
Shares
|
Series G
Shares
|
Series I
Shares
|
Series A
Amount
|
Series G
Amount
|
Series I
Amount
|
Shares
|
Amount
|
Additional
Paid-In
Capital
|
Stock
Payable
|
Accumulated Deficit
|
Accumulated OCI
|
Total Stockholders’ Deficit
|
||||||||||||||||||||||||||||||||||||||||
Common Stock issued for services
|
-
|
-
|
-
|
-
|
-
|
-
|
2,500,000
|
2,500
|
27,250
|
-
|
-
|
-
|
29,750
|
|||||||||||||||||||||||||||||||||||||||
Preferred Stock issued for services
|
4,000,000
|
100,000
|
-
|
4,000
|
100
|
-
|
-
|
-
|
249,685
|
-
|
-
|
-
|
253,785
|
|||||||||||||||||||||||||||||||||||||||
Common Stock issued for cash
|
-
|
-
|
-
|
-
|
-
|
-
|
21,800,000
|
21,800
|
151,200
|
-
|
-
|
-
|
173,000
|
|||||||||||||||||||||||||||||||||||||||
Common Stock issued for deferred compensation
|
-
|
-
|
-
|
-
|
-
|
-
|
10,000,000
|
10,000
|
177,500
|
-
|
-
|
-
|
187,500
|
|||||||||||||||||||||||||||||||||||||||
Loss realized on AFS securities
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
(22,780
|
)
|
(22,780
|
)
|
|||||||||||||||||||||||||||||||||||||
Stock payable for commitment fee on equity offering
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
(115,310
|
)
|
115,310
|
-
|
-
|
-
|
||||||||||||||||||||||||||||||||||||||
Net loss for year
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
(786,979
|
)
|
-
|
(786,979
|
)
|
|||||||||||||||||||||||||||||||||||||
Balance at 12/31/2009
|
4,000,000
|
100,000
|
100
|
$
|
4,000
|
$
|
100
|
$
|
-
|
58,597,287
|
$
|
58,597
|
$
|
9,246,214
|
$
|
115,310
|
$
|
(10,023,048
|
)
|
$
|
22,780
|
$
|
(598,827
|
)
|
Preferred Stock
|
Common Stock
|
|||||||||||||||||||||||||||||||||||||||||||||||||||
Series A
Shares
|
Series G
Shares
|
Series I
Shares
|
Series A
Amount
|
Series G
Amount
|
Series I
Amount
|
Shares
|
Amount
|
Additional
Paid-In
Capital
|
Stock
Payable
|
Accumulated Deficit
|
Accumulated OCI
|
Total Stockholders’ Deficit
|
||||||||||||||||||||||||||||||||||||||||
Common Stock issued for commitment fee on equity offering
|
-
|
-
|
-
|
-
|
-
|
-
|
6,589,147
|
6,589
|
108,721
|
(115,310
|
)
|
-
|
-
|
-
|
||||||||||||||||||||||||||||||||||||||
Common Stock issued for cash
|
-
|
-
|
-
|
-
|
-
|
-
|
5,000,000
|
5,000
|
45,000
|
-
|
-
|
-
|
50,000
|
|||||||||||||||||||||||||||||||||||||||
Discount on convertible notes from beneficial conversion features and attached warrants
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
107,406
|
-
|
-
|
-
|
107,406
|
|||||||||||||||||||||||||||||||||||||||
Common Stock issued for Ruby Mine Purchase Option
|
-
|
-
|
-
|
-
|
-
|
-
|
10,000,000
|
10,000
|
140,000
|
-
|
-
|
-
|
150,000
|
|||||||||||||||||||||||||||||||||||||||
Warrants issued for Purchase Option – Ruby Mine
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
149,896
|
-
|
-
|
-
|
149,896
|
|||||||||||||||||||||||||||||||||||||||
Net loss for year
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
(287,345
|
)
|
-
|
(287,345
|
)
|
|||||||||||||||||||||||||||||||||||||
Balance at 12/31/2010
|
4,000,000
|
100,000
|
100
|
$
|
4,000
|
$
|
100
|
$
|
-
|
80,186,434
|
$
|
80,186
|
$
|
9,797,237
|
$
|
-
|
$
|
(10,310,393
|
)
|
$
|
-
|
$
|
(428,870
|
)
|
Preferred Stock
|
Common Stock
|
|||||||||||||||||||||||||||||||||||||||||||||||||||
Series A
Shares
|
Series G
Shares
|
Series I
Shares
|
Series A
Amount
|
Series G
Amount
|
Series I
Amount
|
Shares
|
Amount
|
Additional
Paid-In
Capital
|
Stock
Payable
|
Accumulated
Deficit
|
Accumulated
OCI
|
Total
Stockholders’
Deficit
|
||||||||||||||||||||||||||||||||||||||||
Common Stock issued for cash
|
-
|
-
|
-
|
-
|
-
|
-
|
9,433,985
|
9,434
|
758,566
|
-
|
-
|
-
|
768,000
|
|||||||||||||||||||||||||||||||||||||||
Common Stock issued for convertible debt conversion
|
-
|
-
|
-
|
-
|
-
|
-
|
4,459,092
|
4,459
|
169,393
|
-
|
-
|
-
|
173,852
|
|||||||||||||||||||||||||||||||||||||||
Common Stock issued for services
|
-
|
-
|
-
|
-
|
-
|
-
|
42,857
|
43
|
2,957
|
-
|
-
|
-
|
3,000
|
|||||||||||||||||||||||||||||||||||||||
Common Stock issued for settlement of services
|
-
|
-
|
-
|
-
|
-
|
-
|
550,000
|
550
|
61,545
|
-
|
-
|
-
|
62,095
|
|||||||||||||||||||||||||||||||||||||||
Common Stock issued for deferred compensation
|
-
|
-
|
-
|
-
|
-
|
-
|
2,000,000
|
2,000
|
178,000
|
-
|
-
|
-
|
180,000
|
|||||||||||||||||||||||||||||||||||||||
Common Stock issued for directors compensation
|
-
|
-
|
-
|
-
|
-
|
-
|
111,112
|
111
|
9,889
|
-
|
-
|
-
|
10,000
|
|||||||||||||||||||||||||||||||||||||||
Discount on convertible notes from beneficial conversion feature
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
70,568
|
-
|
-
|
-
|
70,568
|
|||||||||||||||||||||||||||||||||||||||
Term Extension of Ruby warrants
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
2,519
|
-
|
-
|
-
|
2,519
|
|||||||||||||||||||||||||||||||||||||||
Warrants issued for Purchase Option – Ruby Mine
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
219,940
|
-
|
-
|
-
|
219,940
|
|||||||||||||||||||||||||||||||||||||||
Stock payable for warrant exercise
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
25,000
|
-
|
-
|
25,000
|
|||||||||||||||||||||||||||||||||||||||
Excess cash received compared to redeemable amount for stock
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
974
|
-
|
-
|
-
|
974
|
|||||||||||||||||||||||||||||||||||||||
Interest on redeemable stock
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
(247
|
)
|
-
|
-
|
-
|
(247
|
)
|
|||||||||||||||||||||||||||||||||||||
Net loss for year (restated)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
(1,045,749
|
)
|
-
|
(1,045,749
|
)
|
|||||||||||||||||||||||||||||||||||||
Balance at 12/31/2011 (restated)
|
4,000,000
|
100,000
|
100
|
$
|
4,000
|
$
|
100
|
$
|
-
|
96,783,480
|
$
|
96,783
|
$
|
11,271,341
|
$
|
25,000
|
$
|
(11,356,142
|
)
|
$
|
-
|
$
|
41,082
|
Preferred Stock
|
Common Stock
|
|||||||||||||||||||||||||||||||||||||||||||||||||||
Series A
Shares
|
Series G
Shares
|
Series I
Shares
|
Series A
Amount
|
Series G
Amount
|
Series I
Amount
|
Shares
|
Amount
|
Additional
Paid-In
Capital
|
Stock
Payable
|
Accumulated
Deficit
|
Accumulated
OCI
|
Total
Stockholders’
Deficit
|
||||||||||||||||||||||||||||||||||||||||
Cancellation of Series G Preferred
|
-
|
(100,000
|
)
|
-
|
(100)
|
-
|
-
|
-
|
100
|
-
|
-
|
-
|
-
|
|||||||||||||||||||||||||||||||||||||||
Common Stock issued for services
|
-
|
-
|
-
|
-
|
-
|
-
|
116,650
|
117
|
10,543
|
-
|
-
|
-
|
10,660
|
|||||||||||||||||||||||||||||||||||||||
Common Stock issued for deferred financing costs
|
-
|
-
|
-
|
-
|
-
|
-
|
85,000
|
85
|
5,525
|
-
|
-
|
-
|
5,610
|
|||||||||||||||||||||||||||||||||||||||
Common Stock issued for stock payable
|
-
|
-
|
-
|
-
|
-
|
-
|
500,000
|
500
|
24,500
|
(25,000
|
)
|
-
|
-
|
-
|
||||||||||||||||||||||||||||||||||||||
Mark to market AFS securities
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
(12,500
|
)
|
(12,500
|
)
|
|||||||||||||||||||||||||||||||||||||
Settlement of Derivative Liability
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
49,795
|
-
|
-
|
-
|
49,795
|
|||||||||||||||||||||||||||||||||||||||
Discount on convertible notes from beneficial conversion feature and attached warrants
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
321,002
|
-
|
-
|
-
|
321,002
|
|||||||||||||||||||||||||||||||||||||||
Warrants issued for modification of payment terms on mortgage payable
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
175,047
|
-
|
-
|
-
|
175,047
|
|||||||||||||||||||||||||||||||||||||||
Accretion of discount on redeemable common stock
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
(29,516
|
)
|
-
|
-
|
-
|
(29,516
|
)
|
|||||||||||||||||||||||||||||||||||||
Interest on redeemable common stock
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
(22,701
|
)
|
-
|
-
|
-
|
(22,701
|
)
|
|||||||||||||||||||||||||||||||||||||
Net loss for period
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
(2,119,706
|
)
|
-
|
(2,119,706
|
)
|
|||||||||||||||||||||||||||||||||||||
Balance at 12/31/2012
(restated)
|
4,000,000
|
-
|
100
|
$
|
4,000
|
$
|
-
|
$
|
-
|
97,485,130
|
$
|
97,485
|
$
|
11,805,636
|
$
|
-
|
$
|
(13,475,848
|
)
|
$
|
(12,500
|
)
|
$
|
(1,581,227
|
)
|
|||||||||||||||||||||||||||
Common Stock issued for cash
|
-
|
-
|
-
|
-
|
-
|
-
|
13,564,152
|
13,564
|
445,736
|
-
|
-
|
-
|
459,300
|
|||||||||||||||||||||||||||||||||||||||
Common Stock issued for convertible debt conversion
|
-
|
-
|
-
|
-
|
-
|
-
|
11,229,545
|
11,230
|
272,691
|
-
|
-
|
-
|
283,921
|
|||||||||||||||||||||||||||||||||||||||
Common Stock issued for services
|
-
|
-
|
-
|
-
|
-
|
-
|
191,724
|
192
|
9,071
|
-
|
-
|
-
|
9,263
|
|||||||||||||||||||||||||||||||||||||||
Common Stock issued for directors compensation
|
-
|
-
|
-
|
-
|
-
|
-
|
277,778
|
278
|
9,722
|
-
|
-
|
-
|
10,000
|
|||||||||||||||||||||||||||||||||||||||
Common Stock issued for deferred compensation
|
-
|
-
|
-
|
-
|
-
|
-
|
5,000,000
|
5,000
|
175,000
|
-
|
-
|
-
|
180,000
|
|||||||||||||||||||||||||||||||||||||||
Common Stock issued for deferred financing costs
|
-
|
-
|
-
|
-
|
-
|
-
|
148,750
|
149
|
6,332
|
-
|
-
|
-
|
6,481
|
|||||||||||||||||||||||||||||||||||||||
Mark to market AFS securities
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
9,950
|
9,950
|
|||||||||||||||||||||||||||||||||||||||
Settlement of Derivative Liability
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
256,472
|
-
|
-
|
-
|
256,472
|
|||||||||||||||||||||||||||||||||||||||
Loss on Equity Modification
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
85,399
|
-
|
-
|
-
|
85,399
|
|||||||||||||||||||||||||||||||||||||||
Accretion of discount on redeemable common stock
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
(52,346
|
)
|
-
|
-
|
-
|
(52,346
|
)
|
|||||||||||||||||||||||||||||||||||||
Interest on redeemable common stock
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
(50,922
|
)
|
-
|
-
|
-
|
(50,922
|
)
|
|||||||||||||||||||||||||||||||||||||
Net loss for period
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
(2,059,305
|
)
|
-
|
(2,059,305
|
)
|
|||||||||||||||||||||||||||||||||||||
Balance at 12/31/2013
|
4,000,000
|
-
|
100
|
$
|
4,000
|
$
|
-
|
$
|
-
|
127,897,079
|
$
|
127,898
|
$
|
12,962,791
|
$
|
-
|
$
|
(15,535,153
|
)
|
$
|
(2,550
|
)
|
$
|
(2,443,014
|
)
|
|||||||||||||||||||||||||||
Common Stock issued for cash
|
-
|
-
|
-
|
-
|
-
|
-
|
32,850,787
|
32,850
|
484,849
|
-
|
-
|
-
|
517,699
|
|||||||||||||||||||||||||||||||||||||||
Common Stock issued for convertible debt conversion
|
-
|
-
|
-
|
-
|
-
|
-
|
25,871,484
|
25,871
|
342,515
|
-
|
-
|
-
|
368,386
|
|||||||||||||||||||||||||||||||||||||||
Common Stock issued for services
|
-
|
-
|
-
|
-
|
-
|
-
|
100,000
|
100
|
2,600
|
-
|
-
|
-
|
2,700
|
|||||||||||||||||||||||||||||||||||||||
Common Stock issued for deferred financing costs
|
-
|
-
|
-
|
-
|
-
|
-
|
368,217
|
368
|
9,942
|
-
|
-
|
-
|
10,310
|
|||||||||||||||||||||||||||||||||||||||
Stock payable for deferred financing costs
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
7,040
|
-
|
-
|
7,040
|
|||||||||||||||||||||||||||||||||||||||
Stock payable for debt conversion
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
11,352
|
-
|
-
|
11,352
|
|||||||||||||||||||||||||||||||||||||||
Mark to market AFS securities
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
(12,500)
|
(12,500)
|
|||||||||||||||||||||||||||||||||||||||
Settlement of Derivative Liability - Gold
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1,667
|
-
|
-
|
-
|
1,667
|
|||||||||||||||||||||||||||||||||||||||
Settlement of Derivative Liability – Convertible Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
160,703
|
-
|
-
|
-
|
160,703
|
|||||||||||||||||||||||||||||||||||||||
Interest on redeemable common stock
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
(29,288
|
)
|
-
|
-
|
-
|
(29,288
|
)
|
|||||||||||||||||||||||||||||||||||||
Net loss for period
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
(1,059,995
|
)
|
-
|
(1,059,995
|
)
|
|||||||||||||||||||||||||||||||||||||
Balance at 6/30/2014
|
4,000,000
|
-
|
100
|
$
|
4,000
|
$
|
-
|
$
|
-
|
187,087,567
|
$
|
187,087
|
$
|
13,935,779
|
$
|
18,392
|
$
|
(16,595,148
|
)
|
$
|
(15,050
|
)
|
$
|
(2,464,940
|
)
|
6 Months Ended
June 30, 2014
|
6 Months Ended
June 30, 2013
|
Since inception
(June 18, 2004 to
June 30, 2014)
|
||||||||||
CASH FLOWS FROM OPERATING ACTIVITIES
|
||||||||||||
Net Loss
|
$
|
(1,059,995
|
)
|
$
|
(1,375,324
|
)
|
$
|
(16,595,148
|
)
|
|||
Adjustments to reconcile Net Loss to net cash used in operations:
|
||||||||||||
Gain on option payments received – non-cash
|
-
|
-
|
(135,985
|
)
|
||||||||
Gain on sale of claims
|
-
|
(58,499
|
)
|
(366,333
|
)
|
|||||||
Gain on sale of claims – non-cash
|
-
|
(55,000
|
)
|
(60,000
|
) | |||||||
Common Stock issued for services
|
2,700
|
-
|
5,135,640
|
|||||||||
Common Stock issued to director for services
|
-
|
-
|
20,000
|
|||||||||
Common Stock issued for mining exploration stage property
|
-
|
-
|
351,400
|
|||||||||
Warrants issued to modify payment terms of note
|
-
|
-
|
175,047
|
|||||||||
Preferred Stock issued for bonus
|
-
|
-
|
253,785
|
|||||||||
Loss on conversion of debt and deferred compensation
|
32,479
|
-
|
2,182,992
|
|||||||||
Loss on AFS securities “other than temporary”
|
-
|
-
|
106,985
|
|||||||||
Loss on settlement - Common Shares issued
|
-
|
-
|
62,095
|
|||||||||
Loss on equity modification
|
-
|
-
|
85,399
|
|||||||||
Bad debt expense
|
-
|
-
|
47,185
|
|||||||||
Gain realized on transfer of AFS – securities
|
-
|
-
|
(9,875
|
)
|
||||||||
Amortization of discount on debt
|
461,616
|
155,182
|
1,407,258
|
|||||||||
Amortization of deferred financing cost
|
41,159
|
16,540
|
91,734
|
|||||||||
Amortization of gold advances discount
|
4,289
|
1,913
|
22,222
|
|||||||||
Change in derivative liability
|
(552,578
|
)
|
576,640
|
(113,164
|
) | |||||||
Common Stock issued as interest on loan
|
-
|
-
|
1,500
|
|||||||||
Depreciation Expense
|
53,896
|
48,120
|
312,289
|
|||||||||
Accretion Expense
|
266
|
163
|
1,596
|
|||||||||
Impairment Expense
|
-
|
-
|
145,995
|
|||||||||
Extension Expense for Ruby mortgage
|
-
|
160,000
|
160,000
|
|||||||||
Changes in operating assets and liabilities:
|
||||||||||||
Accounts receivable
|
-
|
-
|
(28,036
|
) | ||||||||
Prepaid Expenses
|
-
|
-
|
12,537
|
|||||||||
Other assets
|
(163
|
)
|
(3,218
|
) |
(2,168
|
) | ||||||
Accrued expenses – related party
|
61,000
|
63,000
|
1,377,593
|
|||||||||
Accrued interest
|
64,391
|
-
|
64,391
|
|||||||||
Accrued expenses
|
(15,000
|
)
|
15,808
|
100,419
|
||||||||
Accounts Payable
|
3,688
|
(26,608
|
) |
39,358
|
||||||||
Other current assets
|
-
|
-
|
(29,316
|
)
|
||||||||
Net Cash Used in Operating Activities
|
(902,252
|
)
|
(481,283
|
)
|
(5,182,605
|
)
|
||||||
CASH FLOWS FROM INVESTING ACTIVITIES
|
||||||||||||
Cash paid for purchase of fixed assets
|
-
|
-
|
(28,371
|
)
|
||||||||
Proceeds from Fixed Asset Disposal
|
1,000
|
-
|
1,000
|
|||||||||
Cash received from sales of claims
|
-
|
48,664
|
366,333
|
|||||||||
Cash paid for claims acquired
|
-
|
-
|
(16,311)
|
|||||||||
Cash paid for Ruby Purchase
|
-
|
-
|
(361,093
|
)
|
||||||||
Cash paid for purchase of Taber Mine Option
|
-
|
-
|
(4,000
|
)
|
||||||||
Net Cash Provided by/Used in Investing Activities
|
1,000
|
48,664
|
(42,442
|
)
|
||||||||
CASH FLOWS FROM FINANCING ACTIVITIES
|
||||||||||||
Proceeds from sale of redeemable common stock
|
-
|
197,000
|
488,464
|
|||||||||
Proceeds from sale of common stock
|
517,699
|
-
|
2,499,699
|
|||||||||
Advances - Gold
|
(195,000
|
)
|
150,000
|
5,000
|
||||||||
Cash paid for deferred financing costs
|
(55,620
|
)
|
(13,850
|
)
|
(117,070
|
)
|
||||||
Contributions from related party
|
-
|
-
|
244,994
|
|||||||||
Warrants exercised, shares not yet issued
|
-
|
-
|
25,000
|
|||||||||
Debt Repayments
|
(115,226
|
)
|
(146,242
|
)
|
(562,475
|
)
|
||||||
Shares re-purchased and retired
|
-
|
-
|
(2,000
|
)
|
||||||||
Borrowings on convertible debt
|
739,000
|
341,097
|
2,766,909
|
|||||||||
Net Cash Provided by Financing Activities
|
890,853
|
528,005
|
5,348,521
|
|||||||||
Net cash increase (decrease) for period
|
(10,399
|
) |
95,386
|
123,474
|
||||||||
Cash at beginning of period
|
133,873
|
42,008
|
-
|
|||||||||
Cash at end of period
|
123,474
|
137,394
|
123,474
|
|||||||||
Supplementary Cash Flow Information:
|
||||||||||||
Cash Paid for Interest
|
$
|
15,000
|
$
|
-
|
$
|
192,360
|
||||||
Cash Paid for Taxes
|
$
|
-
|
$
|
-
|
$
|
-
|
||||||
Non-Cash Investing & Financing Activities:
|
||||||||||||
Common Stock issued for conversion of preferred shares
|
$
|
-
|
$
|
-
|
$
|
2,400
|
||||||
Common Stock issued for conversion of debt and accrued salary
|
$
|
-
|
$
|
-
|
$
|
433,912
|
||||||
Warrants issued for purchase option - Ruby Mine
|
$
|
-
|
$
|
-
|
$
|
369,837
|
||||||
Term extension of Ruby Mine warrants
|
$
|
-
|
$
|
-
|
$
|
2,519
|
||||||
Stock Issued for purchase option - Ruby Mine
|
$
|
-
|
$
|
-
|
$
|
150,000
|
||||||
Discount from beneficial conversion feature and warrants attached to convertible notes payable
|
$
|
-
|
$
|
-
|
$
|
177,974
|
||||||
Transfer of available for sale securities to relieve accrued salary
|
$
|
-
|
$
|
-
|
$
|
12,838
|
||||||
Accrued salary relieved for shares issued
|
$
|
-
|
$
|
-
|
$
|
279,999
|
||||||
Common and preferred shares issued as founders shares
|
$
|
-
|
$
|
-
|
$
|
3,040
|
||||||
Capitalized costs for Ruby Mine purchase option transferred to fixed assets and mineral assets upon acquisition
|
$
|
-
|
$
|
-
|
$
|
801,442
|
||||||
Note payable for Ruby Mine acquisition
|
$
|
-
|
$
|
-
|
$
|
1,990,000
|
||||||
Liabilities assumed with Ruby Mine acquisition
|
$
|
-
|
$
|
-
|
$
|
174,118
|
||||||
Revision to Asset Retirement Obligation
|
$
|
1,708
|
$
|
-
|
$
|
168,498
|
||||||
Common stock issued for conversion of convertible debt
|
$
|
347,259
|
$
|
132,826
|
$
|
805,031
|
||||||
Equipment acquired with note payable
|
$
|
-
|
$
|
-
|
$
|
56,071
|
||||||
Common stock issued for stock payable
|
$
|
-
|
$
|
-
|
$
|
25,000
|
||||||
Common stock owed for deferred financing costs
|
$
|
7,040
|
$
|
-
|
$
|
7,040
|
||||||
Equity draw on redeemable common stock applied towards note principal owed
|
$
|
-
|
$
|
-
|
$
|
25,536
|
||||||
Common Stock issued for deferred financing costs
|
$
|
10,310
|
$
|
-
|
$
|
22,401
|
||||||
Debt discount due to derivative liability
|
$
|
660,796
|
$
|
148,713
|
$
|
896,827
|
||||||
Cancellation of preferred shares
|
$
|
-
|
$
|
-
|
$
|
100
|
||||||
Settlement of Derivative liability
|
$
|
160,703
|
$
|
122,291
|
$
|
466,970
|
||||||
Settlement of gold derivative
|
$
|
1,667
|
$
|
-
|
$
|
1,667
|
||||||
Discount on gold advance
|
$
|
-
|
$
|
16,667
|
$
|
22,223
|
||||||
Accretion of Discount on Redeemable Common Stock
|
$
|
-
|
$
|
14,701
|
$
|
81,862
|
||||||
Excess Cash Received Compared to Redeemable Amount of Stock
|
$
|
-
|
$
|
-
|
$
|
974
|
||||||
Interest on Redeemable Common Stock
|
$
|
29,288
|
$
|
21,298
|
$
|
103,158
|
||||||
Unrealized gain/loss on AFS
|
$
|
12,500
|
$
|
2,450
|
$
|
15,050
|
Level 1. Observable inputs such as quoted prices in active markets;
|
Level 2. Inputs, other than quoted prices in active markets, that are observable either directly or indirectly; and
|
Level 3. Unobservable inputs in which there is little or no market data, which require the reporting entity to develop its own assumptions.
|
Balance at
December 31, 2013
|
New
Issuances
|
Settlements
|
Changes in
Fair Values
|
Balance at
June 30,
2014
|
||||||||||||||||
Level 3 –
|
||||||||||||||||||||
Derivative liabilities from:
|
||||||||||||||||||||
Conversion features – embedded derivative
|
$
|
156,761
|
$
|
550,343
|
$
|
(160,703
|
)
|
$
|
(50,270
|
)
|
$
|
496,131
|
||||||||
Conversion features – tainted equity
|
391,686
|
229,339
|
-
|
(491,658
|
)
|
129,367
|
||||||||||||||
Warrants – tainted equity
|
148,201
|
-
|
-
|
(129,536
|
)
|
18,665
|
||||||||||||||
$
|
696,648
|
$
|
779,682
|
$
|
(160,703
|
)
|
$
|
(671,464
|
)
|
$
|
644,163
|
Total
|
||||||||||||||||
Unrealized
|
||||||||||||||||
Description
|
Level 1
|
Level 2
|
Level 3
|
Gain
|
||||||||||||
Available For Sale Securities
|
$
|
22,500
|
$
|
-
|
$
|
-
|
$
|
2,500
|
||||||||
Totals
|
$
|
22,500
|
$
|
-
|
$
|
-
|
$
|
2,500
|
Total
|
||||||||||||||||
Unrealized
|
||||||||||||||||
Description
|
Level 1
|
Level 2
|
Level 3
|
Loss
|
||||||||||||
Derivate Liability – Advances on Gold
|
$
|
-
|
$
|
22,223
|
$
|
-
|
$
|
22,223
|
||||||||
Totals
|
$
|
-
|
$
|
22,223
|
$
|
-
|
$
|
22,223
|
Total
|
||||||||||||||||
Unrealized
|
||||||||||||||||
Description
|
Level 1
|
Level 2
|
Level 3
|
Loss
|
||||||||||||
Available For Sale Securities
|
$
|
10,500
|
$
|
-
|
$
|
-
|
$
|
15,000
|
||||||||
Totals
|
$
|
10,500
|
$
|
-
|
$
|
-
|
$
|
15,000
|
Total
|
||||||||||||||||
Unrealized
|
||||||||||||||||
Description
|
Level 1
|
Level 2
|
Level 3
|
Loss
|
||||||||||||
Derivate Liability – Advances on Gold
|
$
|
-
|
$
|
5,556
|
$
|
-
|
$
|
-
|
||||||||
Totals
|
$
|
-
|
$
|
5,556
|
$
|
-
|
$
|
-
|
Fair Value Measurements at June 30, 2014
|
||||||||||||
Level 1
|
Level 2
|
Level 3
|
||||||||||
Assets
|
||||||||||||
Cash
|
$
|
123,474
|
$
|
-
|
$
|
-
|
||||||
Certificates of Deposit
|
173,043
|
|||||||||||
Total assets
|
296,517
|
-
|
-
|
|||||||||
Liabilities
|
||||||||||||
Advance Gold Sales
|
-
|
4,955
|
-
|
|||||||||
Convertible notes
|
-
|
1,041,361
|
-
|
|||||||||
Note payable, Ruby
|
-
|
1,726,186
|
-
|
|||||||||
Notes payable, equipment
|
-
|
32,913
|
-
|
|||||||||
Total liabilities
|
-
|
2,805,415
|
-
|
|||||||||
$
|
296,517
|
$
|
(2,805,415
|
)
|
$
|
-
|
Fair Value Measurements at December 31, 2013
|
||||||||||||
Level 1
|
Level 2
|
Level 3
|
||||||||||
Assets
|
||||||||||||
Cash
|
$
|
133,873
|
$
|
-
|
$
|
-
|
||||||
Certificates of Deposit
|
172,880
|
|||||||||||
Total assets
|
306,753
|
-
|
-
|
|||||||||
Liabilities
|
||||||||||||
Advance Gold Sales
|
-
|
195,711
|
-
|
|||||||||
Convertible notes
|
-
|
836,858
|
-
|
|||||||||
Note payable, Ruby
|
-
|
1,832,638
|
-
|
|||||||||
Notes payable, equipment
|
-
|
41,687
|
-
|
|||||||||
Total liabilities
|
-
|
2,906,894
|
-
|
|||||||||
$
|
306,753
|
$
|
(2,906,894
|
)
|
$
|
-
|
June 30, 2014
|
June 30, 2013
|
|||||||
Net Loss attributable to common shareholders
|
$
|
(1,059,995
|
)
|
$
|
(1,375,324
|
)
|
||
Weighted-average common shares Outstanding (Basic)
|
159,851,777
|
108,542,908
|
||||||
Weighted-average common stock Equivalents
|
70,429,281
|
50,679,673
|
||||||
Deduction of stock Equivalents not included due to net loss
|
(70,429,281
|
)
|
(50,679,673
|
)
|
||||
Weighted-average common shares Outstanding (Diluted)
|
159,851,777
|
108,542,908
|
||||||
Basic and Diluted Net Gain (Loss) per Share
|
$
|
(0.01
|
)
|
$
|
(0.01
|
)
|
June 30,
|
December 31,
|
|||||||
2014
|
2013
|
|||||||
Buildings
|
$
|
558,885
|
$
|
558,885
|
||||
Machinery and equipment
|
137,820
|
138,820
|
||||||
Vehicles
|
281,602
|
281,602
|
||||||
Total property, plant and equipment
|
978,307
|
979,307
|
||||||
Less: accumulated impairment (1)
|
(124,343
|
)
|
(124,343
|
)
|
||||
Less: accumulated depreciation(2)
|
(300,822
|
)
|
(246,926
|
)
|
||||
Property, plant and equipment, net
|
$
|
553,142
|
$
|
608,038
|
June 30,
|
December 31,
|
|||||||
2014
|
2013
|
|||||||
Mining claims
|
$
|
1,792,660
|
$
|
1,792,660
|
||||
Asset retirement costs
|
3,120
|
4,828
|
||||||
Total mineral claim assets
|
1,795,780
|
1,797,488
|
||||||
Less: accumulated depletion(2)
|
-
|
-
|
||||||
Mining claims, net
|
$
|
1,795,780
|
$
|
1,797,488
|
June 30,
2014
|
December 31,
2013
|
|||||||
Mortgage payable – Ruby Mine
|
$
|
1,726,186
|
$
|
1,832,638
|
||||
Secured note payable with annual interest rate of 8%
|
32,913
|
41,687
|
||||||
Discount on note payable
|
-
|
-
|
||||||
Net note payable
|
1,759,099
|
1,874,325
|
||||||
Convertible notes:
|
||||||||
Secured convertible notes payable with annual interest rate of 10%
|
296,476
|
155,000
|
||||||
Unsecured convertible notes payable with annual interest rate of 9.9%
|
275,000
|
275,000
|
||||||
Unsecured convertible notes payable with annual interest rate of 8%
|
99,000
|
-
|
||||||
Unsecured convertible notes payable with annual interest rate of 7%
|
510,354
|
496,097
|
||||||
Unsecured convertible notes payable with annual interest rate of 5%
|
377,700
|
175,050
|
||||||
Discount on debt from derivative valuation
|
(517,169
|
)
|
(264,389
|
)
|
||||
Total convertible notes
|
1,041,361
|
836,858
|
||||||
Total Debt
|
$
|
2,800,460
|
$
|
2,711,183
|
Derivative Liability at December 31, 2013
|
$
|
696,648
|
||
Gain on Derivative Liability
|
(671,464
|
)
|
||
Settlement to APIC from Conversion
|
(160,703
|
)
|
||
Additions to Liability for Convertible Debt recorded as debt discount
|
660,796
|
|||
Additions to Liability for Convertible Debt expensed due to value of derivative exceeding debt
|
118,886
|
|||
Derivative Liability at June 30, 2014
|
$
|
644,163
|
Derivative Liabilities:
|
June 30,
2014
|
December 31,
2013
|
||||||
Embedded derivative liability in convertible debt
|
$
|
496,131
|
$
|
156,761
|
||||
Derivative liability due to tainted equity – convertible debt
|
129,367
|
391,686
|
||||||
Derivative liability due to tainted equity – warrants
|
18,665
|
148,201
|
||||||
Total Derivative Liability
|
$
|
644,163
|
$
|
696,648
|
Cash received for 880,982 shares issued after October 24, 2011
|
$
|
89,000
|
||
Mark redeemable common stock down to the redeemable amount
|
(974
|
)
|
||
Interest on redeemable common stock
|
247
|
|||
Redeemable common stock value at December 31, 2011
|
$
|
88,273
|
||
Cash and note relief received for 3,636,619 shares issued
|
227,000
|
|||
Mark redeemable common stock up to the redeemable amount
|
29,516
|
|||
Interest on redeemable common stock
|
22,701
|
|||
Redeemable common stock value at December 31, 2012
|
$
|
367,490
|
||
Cash received for 5,699,885 shares issued
|
197,000
|
|||
Mark redeemable common stock up to the redeemable amount
|
52,346
|
|||
Interest on redeemable common stock
|
50,922
|
|||
Redeemable common stock value at December 31, 2013
|
$
|
667,758
|
||
Interest on redeemable common stock
|
29,288
|
|||
Redeemable common stock value at June 30, 2014
|
$
|
697,046
|
Date
|
Type of Stock
|
Number of
Shares
|
Value
|
|||||||
2/12/2007
|
Preferred
|
100
|
$
|
101,000
|
||||||
2/9/2007
|
Common
|
250,000
|
$
|
31,250
|
||||||
12/21/2007
|
Common
|
10,000,000
|
$
|
900,000
|
||||||
12/16/2008
|
Common
|
2,500,000
|
$
|
50,000
|
||||||
8/11/2009
|
Preferred
|
4,100,000
|
$
|
253,785
|
Cost estimate for reclamation work at today's cost
|
$
|
173,141
|
||
Estimated life of mine (years)
|
50
|
|||
Risk adjusted rate (borrowing rate)
|
9.9
|
%
|
||
Estimated inflation rate
|
2.2
|
%
|
Asset Retirement Obligation
|
||||
Asset retirement obligation at 12/31/13
|
$
|
6,158
|
||
Adjustment
|
(1,708
|
)
|
||
Accretion Expense
|
266
|
|||
Asset retirement obligation at 6/30/14
|
$
|
4,716
|
Stock Price on Measurement Date
|
$
|
0.015
|
||
Exercise Price of Warrants
|
$
|
0.02
|
||
Term of Warrants (years)
|
2.26
|
|||
Computed Volatility
|
440
|
%
|
||
Annual Dividends
|
0.00
|
%
|
||
Discount Rate
|
0.44
|
%
|
Stock Price on Measurement Date
|
$
|
0.015
|
||
Exercise Price of Warrants
|
$
|
0.05
|
||
Term of Warrants (years)
|
5.00
|
|||
Computed Volatility
|
440
|
%
|
||
Annual Dividends
|
0.00
|
%
|
||
Discount Rate
|
1.31
|
%
|
Stock Price on Measurement Date
|
$
|
0.029
|
||
Exercise Price of Warrants
|
$
|
0.05
|
||
Term of Warrants (years)
|
5.00
|
|||
Computed Volatility
|
375
|
%
|
||
Annual Dividends
|
0.00
|
%
|
||
Discount Rate
|
2.06
|
%
|
Stock Price on Measurement Date
|
$
|
0.11
|
||
Exercise Price of Warrants
|
$
|
0.10
|
||
Term of Warrants (years)
|
5.00
|
|||
Computed Volatility
|
324
|
%
|
||
Annual Dividends
|
0.00
|
%
|
||
Discount Rate
|
2.12
|
%
|
Stock Price on Measurement Date
|
$
|
0.08
|
||
Exercise Price of Warrants
|
$
|
0.115
|
||
Term of Warrants (years)
|
5.00
|
|||
Computed Volatility
|
158
|
%
|
||
Annual Dividends
|
0.00
|
%
|
||
Discount Rate
|
0.83
|
%
|
Stock Price on Measurement Date
|
$
|
0.12
|
||
Exercise Price of Warrants
|
$
|
0.13
|
||
Term of Warrants (years)
|
5.00
|
|||
Computed Volatility
|
157
|
%
|
||
Annual Dividends
|
0.00
|
%
|
||
Discount Rate
|
1.04
|
%
|
Stock Price on Measurement Date
|
$
|
0.095
|
||
Exercise Price of Warrants
|
$
|
0.09
|
||
Term of Warrants (years)
|
5.00
|
|||
Computed Volatility
|
155
|
%
|
||
Annual Dividends
|
0.00
|
%
|
||
Discount Rate
|
0.83
|
%
|
Stock Price on Measurement Date
|
$
|
0.098
|
||
Exercise Price of Warrants
|
$
|
0.09
|
||
Term of Warrants (years)
|
5.00
|
|||
Computed Volatility
|
155
|
%
|
||
Annual Dividends
|
0.00
|
%
|
||
Discount Rate
|
1.33
|
%
|
Stock Price on Measurement Date
|
$
|
0.07
|
||
Exercise Price of Warrants
|
$
|
0.07
|
||
Term of Warrants (years)
|
5.00
|
|||
Computed Volatility
|
145
|
%
|
||
Annual Dividends
|
0.00
|
%
|
||
Discount Rate
|
0.75
|
%
|
Stock Price on Measurement Date
|
$
|
0.07
|
||
Exercise Price of Warrants
|
$
|
0.06
|
||
Term of Warrants (years)
|
5.00
|
|||
Computed Volatility
|
142
|
%
|
||
Annual Dividends
|
0.00
|
%
|
||
Discount Rate
|
0.69
|
%
|
Stock Price on Measurement Date
|
$
|
0.075
|
||
Exercise Price of Warrants
|
$
|
0.07
|
||
Term of Warrants (years)
|
5.00
|
|||
Computed Volatility
|
140
|
%
|
||
Annual Dividends
|
0.00
|
%
|
||
Discount Rate
|
0.71
|
%
|
Stock Price on Measurement Date
|
$
|
0.075
|
||
Exercise Price of Warrants
|
$
|
0.14
|
||
Term of Warrants (years)
|
5.00
|
|||
Computed Volatility
|
140
|
%
|
||
Annual Dividends
|
0.00
|
%
|
||
Discount Rate
|
0.71
|
%
|
Stock Price on Measurement Date
|
$
|
0.044
|
||
Exercise Price of Warrants
|
$
|
0.02 – 0.09
|
||
Term of Warrants (years)
|
2.12 – 3.3
|
|||
Computed Volatility
|
144
|
%
|
||
Annual Dividends
|
0.00
|
%
|
||
Discount Rate
|
0.58
|
%
|
Stock Price on Measurement Date
|
$
|
0.044
|
||
Exercise Price of Warrants
|
$
|
0.02 – 0.09
|
||
Term of Warrants (years)
|
5.12
|
|||
Computed Volatility
|
144
|
%
|
||
Annual Dividends
|
0.00
|
%
|
||
Discount Rate
|
0.58
|
%
|
Weighted
|
||||||||||||
Weighted
|
Average
|
|||||||||||
Average
|
Remaining
|
|||||||||||
Number
|
Exercise Price
|
Contractual
|
||||||||||
Outstanding
|
Per Share
|
Life (Years)
|
||||||||||
Outstanding at December 31, 2009
|
-
|
-
|
-
|
|||||||||
Granted
|
13,000,000
|
0.024
|
2.62
|
|||||||||
Exercised
|
-
|
-
|
-
|
|||||||||
Canceled/forfeited/expired
|
-
|
-
|
-
|
|||||||||
Outstanding at December 31, 2010
|
13,000,000
|
0.024
|
2.62
|
|||||||||
Granted
|
2,250,000
|
0.10
|
5.00
|
|||||||||
Exercised
|
-
|
-
|
-
|
|||||||||
Canceled/forfeited/expired
|
-
|
-
|
-
|
|||||||||
Outstanding at December 31, 2011
|
15,250,000
|
0.037
|
3.75
|
(1)
|
||||||||
Granted
|
4,800,000
|
0.10
|
5.00
|
|||||||||
Exercised
|
(500,000
|
)
|
0.05
|
-
|
||||||||
Canceled/forfeited/expired
|
-
|
-
|
-
|
|||||||||
Outstanding at December 31, 2012
|
19,550,000
|
0.045
|
2.75
|
(1)
|
||||||||
Granted
|
4,000,000
|
0.04
|
5.00
|
|||||||||
Exercised
|
-
|
-
|
-
|
|||||||||
Canceled/forfeited/expired
|
-
|
-
|
-
|
|||||||||
Outstanding at December 31, 2013
|
23,550,000
|
0.045
|
4.75
|
(2)
|
||||||||
Granted
|
-
|
-
|
-
|
|||||||||
Exercised
|
-
|
-
|
-
|
|||||||||
Canceled/forfeited/expired
|
-
|
-
|
-
|
|||||||||
Outstanding at June 30, 2014
|
23,550,000
|
0.045
|
4.75
|
(2)
|
Dec 31, 2013
|
Dec 31, 2012
(restated)
|
|||||||
ASSETS
|
||||||||
Current Assets
|
||||||||
Cash
|
$
|
133,873
|
$
|
42,008
|
||||
Total Current Assets
|
133,873
|
42,008
|
||||||
Other Assets
|
||||||||
Certificates of Deposit
|
172,880
|
172,499
|
||||||
Prepaid Expenses
|
57,373
|
-
|
||||||
Deferred Financing Costs, net
|
22,966
|
14,471
|
||||||
Mining Claims – Unproved
|
1,797,488
|
1,797,488
|
||||||
Property, Plant & Equipment, net of accumulated depreciation
|
608,038
|
635,212
|
||||||
Available For Sale Securities
|
22,500
|
12,550
|
||||||
Reclamation Bond – Fraser River
|
5,000
|
2,000
|
||||||
Total Other Assets
|
2,686,245
|
2,634,220
|
||||||
TOTAL ASSETS
|
$
|
2,820,118
|
$
|
2,676,228
|
||||
LIABILITIES & STOCKHOLDERS’ EQUITY (DEFICIT)
|
||||||||
Liabilities
|
||||||||
Current Liabilities
|
||||||||
Accounts Payable
|
$
|
41,611
|
$
|
56,617
|
||||
Accrued Expenses - Related Party
|
820,474
|
884,474
|
||||||
Accrued Expenses – Ruby Mine
|
-
|
12,250
|
||||||
Accrued Interest
|
101,366
|
41,363
|
||||||
Convertible notes payable (net of discounts of $264,389 and $166,307, respectively)
|
836,858
|
608,193
|
||||||
Advance Gold Sales (net of discounts of $4,289 and $0, respectively)
|
195,711
|
-
|
||||||
Deferred Gain
|
-
|
9,835
|
||||||
Derivative Liabilities – Convertible Debt
|
696,648
|
496,827
|
||||||
Derivative Liabilities – Advances on Gold
|
22,223
|
-
|
||||||
Note Payable – Ruby Mine Mortgage
|
627,101
|
1,774,822
|
||||||
Note Payable - Equipment
|
41,687
|
-
|
||||||
Total Current Liabilities
|
3,383,679
|
3,884,381
|
||||||
Long-Term Liabilities
|
||||||||
Note Payable – Ruby Mine Mortgage , net of current portion
|
1,205,537
|
-
|
||||||
Asset Retirement Obligation
|
6,158
|
5,584
|
||||||
Total Long-Term Liabilities
|
1,211,695
|
5,584
|
||||||
Total Liabilities
|
$
|
4,595,374
|
$
|
3,889,965
|
||||
Commitment & Contingencies
|
||||||||
Common shares subject to redemption, stated at estimated redemption value, 10,217,468 and 4,517,601 shares outstanding at December 31, 2013 and December 31, 2012, respectively
|
667,758
|
367,490
|
||||||
Total Commitment & Contingencies
|
$
|
667,758
|
$
|
367,490
|
||||
Stockholders’ Equity (Deficit)
|
||||||||
Preferred stock, Series I, $0.001 par value, 100 shares authorized, 100 shares issued and outstanding at December 31, 2013 and December 31, 2012, respectively
|
-
|
-
|
||||||
Convertible Preferred stock, Series A, $0.001 par value, 8,000,000 shares authorized, 4,000,000 and 4,000,000 shares issued and outstanding at December 31, 2013 and December 31, 2012, respectively
|
4,000
|
4,000
|
||||||
Common stock, $0.001 par value, 250,000,000 shares authorized, 127,897,079 and 97,485,130 shares issued and outstanding at December 31, 2013 and December 31, 2012, respectively
|
127,898
|
97,485
|
||||||
Additional Paid-In Capital
|
12,962,791
|
11,805,636
|
||||||
Accumulated Other Comprehensive Income
|
(2,550
|
)
|
(12,500
|
)
|
||||
Deficit Accumulated During Exploration Stage
|
(15,535,153
|
)
|
(13,475,848
|
)
|
||||
Total Stockholders’ Equity (Deficit)
|
(2,443,014
|
)
|
(1,581,227
|
)
|
||||
TOTAL LIABILITIES, COMMITMENTS & CONTINGENCIES, & STOCKHOLDERS’ EQUITY (DEFICIT)
|
$
|
2,820,118
|
$
|
2,676,228
|
12 months ended
December 31, 2013
|
12 months ended
December 31, 2012
(restated)
|
Since inception
(June 18, 2004 to
December 31, 2013)
|
||||||||||
Revenues
|
||||||||||||
Revenue
|
$
|
-
|
$
|
-
|
$
|
-
|
||||||
Cost of Revenue
|
-
|
-
|
-
|
|||||||||
Gross Profit
|
-
|
-
|
-
|
|||||||||
Operating Expenses
|
||||||||||||
Commissions & Consulting Fees
|
4,800
|
9,000
|
316,800
|
|||||||||
General & Administrative Costs
|
342,469
|
339,524
|
9,503,416
|
|||||||||
Mining Property Costs
|
847,496
|
591,926
|
2,519,847
|
|||||||||
Depreciation Expense
|
99,160
|
98,673
|
258,393
|
|||||||||
Impairment Expense
|
-
|
5,341
|
145,995
|
|||||||||
Accretion Expense
|
574
|
513
|
1,330
|
|||||||||
Professional Services
|
117,712
|
79,714
|
368,144
|
|||||||||
Total Operating Expenses
|
1,412,211
|
1,124,691
|
13,113,925
|
|||||||||
Net Operating Loss
|
(1,412,211
|
)
|
(1,124,691
|
)
|
(13,113,925
|
)
|
||||||
Other Income (Expenses)
|
||||||||||||
Gain on Mineral Claim Sales
|
243,499
|
4,500
|
471,243
|
|||||||||
Other Income from Mineral Claims
|
-
|
32,500
|
309,649
|
|||||||||
Interest Income
|
543
|
831
|
2,015
|
|||||||||
Interest Expense
|
(754,250
|
)
|
(644,773
|
)
|
(1,661,209
|
)
|
||||||
Gain/Loss on Derivative Liability
|
(52,581
|
)
|
(386,833
|
) |
(439,414
|
)
|
||||||
Loss on Conversion of Debt
|
-
|
-
|
(137,000
|
)
|
||||||||
Loss on Equity Modification
|
(85,399
|
) |
-
|
(85,399
|
) | |||||||
Bad Debt (Expense) / Recovery
|
-
|
982
|
(47,185
|
)
|
||||||||
Loss on Settlement
|
-
|
-
|
(62,095
|
)
|
||||||||
Other Expense
|
-
|
(2,222
|
) |
(2,222
|
)
|
|||||||
Other Income
|
1,094
|
-
|
1,094
|
|||||||||
Realized Gain (Loss) on Investment
|
-
|
-
|
(97,109
|
)
|
||||||||
Net Other Income (Expenses)
|
(647,094
|
)
|
(995,015
|
)
|
(1,747,632
|
)
|
||||||
Loss From Continuing Operations
|
(2,059,305
|
)
|
(2,119,706
|
)
|
(14,861,557
|
)
|
||||||
Loss From Discontinued Operations
|
-
|
-
|
(673,596
|
)
|
||||||||
Net Loss
|
(2,059,305
|
)
|
(2,119,706
|
)
|
(15,535,153
|
)
|
||||||
Accretion of Discount on Redeemable Common Stock
|
(52,346
|
) |
(29,516)
|
(81,862
|
) | |||||||
Excess Cash Received Compared to Redeemable Amount of Stock
|
-
|
-
|
974
|
|||||||||
Interest on Redeemable Common Stock
|
(50,922
|
) |
(22,701
|
) |
(73,870
|
) | ||||||
Net Loss Attributable to Common Shareholders
|
(2,162,573
|
) |
(2,171,923
|
) |
(15,689,911
|
) | ||||||
Unrealized (Loss)/Gain on Available For Sale Securities
|
9,950
|
(12,500
|
) |
(2,550
|
)
|
|||||||
Total Comprehensive Loss
|
(2,152,623
|
)
|
(2,184,423
|
)
|
(15,692,461
|
)
|
||||||
WEIGHTED AVG NUMBER OF SHARES OUTSTANDING (Basic)
|
114,375,322
|
99,799,411
|
||||||||||
Basic Net Gain (Loss) per Share
|
$
|
(0.02
|
)
|
$
|
(0.02
|
)
|
||||||
WEIGHTED AVG NUMBER OF SHARES OUTSTANDING (Diluted)
|
114,375,322
|
99,799,411
|
||||||||||
Diluted Net Gain (Loss) per Share
|
$
|
(0.02
|
)
|
$
|
(0.02
|
)
|
Preferred Stock
|
Common Stock
|
|||||||||||||||||||||||||||||||||||||||||||||||||||
Series A
Shares
|
Series G
Shares
|
Series I
Shares
|
Series A
Amount
|
Series G
Amount
|
Series I
Amount
|
Shares
|
Amount
|
Additional
Paid-In
Capital
|
Stock
Payable
|
Accumulated Deficit
|
Accumulated OCI
|
Total Stockholders’ Deficit
|
||||||||||||||||||||||||||||||||||||||||
Inception 6/18/2004
|
-
|
-
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
||||||||||||||||||||||||||||||
Founder's Shares issued
|
1,200,000
|
-
|
-
|
1,200
|
-
|
-
|
320,000
|
320
|
(1,520
|
)
|
-
|
-
|
-
|
-
|
||||||||||||||||||||||||||||||||||||||
Shares issued for merger
|
1,200,000
|
-
|
-
|
1,200
|
-
|
-
|
320,000
|
320
|
(1,520
|
)
|
-
|
-
|
-
|
-
|
||||||||||||||||||||||||||||||||||||||
Common Stock issued for cash
|
-
|
-
|
-
|
-
|
-
|
-
|
200,000
|
200
|
4,800
|
-
|
-
|
-
|
5,000
|
|||||||||||||||||||||||||||||||||||||||
Net loss for year
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
(95,587
|
)
|
-
|
(95,587
|
)
|
|||||||||||||||||||||||||||||||||||||
Balance at 12/31/2004
|
2,400,000
|
-
|
-
|
$
|
2,400
|
$
|
-
|
$
|
-
|
840,000
|
$
|
840
|
$
|
1,760
|
$
|
-
|
$
|
(95,587
|
)
|
$
|
-
|
$
|
(90,587
|
)
|
||||||||||||||||||||||||||||
Common Stock issued to convert debt
|
-
|
-
|
-
|
-
|
-
|
-
|
12,127
|
12
|
180,213
|
-
|
-
|
-
|
180,225
|
|||||||||||||||||||||||||||||||||||||||
Common Stock issued for services
|
-
|
-
|
-
|
-
|
-
|
-
|
121,491
|
121
|
2,586,046
|
-
|
-
|
-
|
2,586,167
|
|||||||||||||||||||||||||||||||||||||||
Common Stock issued for cash
|
-
|
-
|
-
|
-
|
-
|
-
|
102,643
|
103
|
517,597
|
-
|
-
|
-
|
517,700
|
|||||||||||||||||||||||||||||||||||||||
Net loss for year
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
(1,816,896
|
)
|
-
|
(1,816,896
|
)
|
|||||||||||||||||||||||||||||||||||||
Balance at 12/31/2005
|
2,400,000
|
-
|
-
|
$
|
2,400
|
$
|
-
|
$
|
-
|
1,076,261
|
$
|
1,076
|
$
|
3,285,616
|
$
|
-
|
$
|
(1,912,483
|
)
|
$
|
-
|
$
|
1,376,609
|
Preferred Stock
|
Common Stock
|
|||||||||||||||||||||||||||||||||||||||||||||||||||
Series A
Shares
|
Series G
Shares
|
Series I
Shares
|
Series A
Amount
|
Series G
Amount
|
Series I
Amount
|
Shares
|
Amount
|
Additional
Paid-In
Capital
|
Stock
Payable
|
Accumulated Deficit
|
Accumulated OCI
|
Total Stockholders’ Deficit
|
||||||||||||||||||||||||||||||||||||||||
Common Stock issued to convert debt
|
-
|
-
|
-
|
-
|
-
|
-
|
1,202,000
|
1,202
|
2,206,398
|
-
|
-
|
-
|
2,207,600
|
|||||||||||||||||||||||||||||||||||||||
Common Stock issued for services
|
-
|
-
|
-
|
-
|
-
|
-
|
1,309,000
|
1,309
|
1,543,191
|
-
|
-
|
-
|
1,544,500
|
|||||||||||||||||||||||||||||||||||||||
Expenses paid by shareholder
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
164,371
|
-
|
-
|
-
|
164,371
|
|||||||||||||||||||||||||||||||||||||||
Net loss for year
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
(5,504,237
|
)
|
-
|
(5,504,237
|
)
|
|||||||||||||||||||||||||||||||||||||
Balance at 12/31/2006
|
2,400,000
|
-
|
-
|
$
|
2,400
|
$
|
-
|
$
|
-
|
3,587,261
|
$
|
3,587
|
$
|
7,199,576
|
$
|
-
|
$
|
(7,416,720
|
)
|
$
|
-
|
$
|
(211,157
|
)
|
Preferred Stock
|
Common Stock
|
|||||||||||||||||||||||||||||||||||||||||||||||||||
Series A
Shares
|
Series G
Shares
|
Series I
Shares
|
Series A
Amount
|
Series G
Amount
|
Series I
Amount
|
Shares
|
Amount
|
Additional
Paid-In
Capital
|
Stock
Payable
|
Accumulated Deficit
|
Accumulated OCI
|
Total Stockholders’ Deficit
|
||||||||||||||||||||||||||||||||||||||||
Beneficial Conversion Features on notes payable
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
62,000
|
-
|
-
|
-
|
62,000
|
|||||||||||||||||||||||||||||||||||||||
Common Stock issued to convert debt
|
-
|
-
|
-
|
-
|
-
|
-
|
1,350,000
|
1,350
|
120,150
|
-
|
-
|
-
|
121,500
|
|||||||||||||||||||||||||||||||||||||||
Common Stock issued for services
|
-
|
-
|
-
|
-
|
-
|
-
|
10,575,000
|
10,575
|
959,425
|
-
|
-
|
-
|
970,000
|
|||||||||||||||||||||||||||||||||||||||
Common Stock issued as interest on loan
|
-
|
-
|
-
|
-
|
-
|
-
|
10,000
|
10
|
1,490
|
-
|
-
|
-
|
1,500
|
|||||||||||||||||||||||||||||||||||||||
Preferred Shares issued for services
|
-
|
-
|
100
|
-
|
-
|
-
|
-
|
-
|
101,000
|
-
|
-
|
-
|
101,000
|
|||||||||||||||||||||||||||||||||||||||
Common Stock issued for conversion of preferred shares
|
(2,400,000
|
)
|
-
|
-
|
(2,400
|
)
|
-
|
-
|
1,200,000
|
1,200
|
1,200
|
-
|
-
|
-
|
-
|
|||||||||||||||||||||||||||||||||||||
Shares bought back and retired
|
-
|
-
|
-
|
-
|
-
|
-
|
(200,000
|
)
|
(200
|
)
|
(1,800
|
)
|
-
|
-
|
-
|
(2,000
|
)
|
|||||||||||||||||||||||||||||||||||
Expenses paid by shareholder
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
70,623
|
-
|
-
|
-
|
70,623
|
|||||||||||||||||||||||||||||||||||||||
Net loss for year
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
(1,490,871
|
)
|
-
|
(1,490,871
|
)
|
|||||||||||||||||||||||||||||||||||||
Balance at 12/31/2007
|
-
|
-
|
100
|
$
|
2,400
|
$
|
-
|
$
|
-
|
16,522,261
|
$
|
16,522
|
$
|
8,513,664
|
$
|
-
|
$
|
(8,907,591
|
)
|
$
|
-
|
$
|
(377,405
|
)
|
Preferred Stock
|
Common Stock
|
|||||||||||||||||||||||||||||||||||||||||||||||||||
Series A
Shares
|
Series G
Shares
|
Series I
Shares
|
Series A
Amount
|
Series G
Amount
|
Series I
Amount
|
Shares
|
Amount
|
Additional
Paid-In
Capital
|
Stock
Payable
|
Accumulated Deficit
|
Accumulated OCI
|
Total Stockholders’ Deficit
|
||||||||||||||||||||||||||||||||||||||||
Rounding of shares due to stock split
|
-
|
-
|
-
|
-
|
-
|
-
|
26
|
-
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||||||||||||||||||||||||||
Common Stock issued for services
|
-
|
-
|
-
|
-
|
-
|
-
|
5,500,000
|
5,500
|
224,500
|
-
|
-
|
-
|
230,000
|
|||||||||||||||||||||||||||||||||||||||
Common Stock issued for cash
|
-
|
-
|
-
|
-
|
-
|
-
|
2,275,000
|
2,275
|
7,725
|
-
|
-
|
-
|
10,000
|
|||||||||||||||||||||||||||||||||||||||
Contribution from investor
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
10,000
|
-
|
-
|
-
|
10,000
|
|||||||||||||||||||||||||||||||||||||||
Mark to market AFS securities
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
22,780
|
22,780
|
|||||||||||||||||||||||||||||||||||||||
Net loss for year
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
(328,478
|
)
|
-
|
(328,478
|
)
|
|||||||||||||||||||||||||||||||||||||
Balance at 12/31/2008
|
-
|
-
|
100
|
$
|
-
|
$
|
-
|
$
|
-
|
24,297,287
|
$
|
24,297
|
$
|
8,755,889
|
$
|
-
|
$
|
(9,236,069
|
)
|
$
|
22,780
|
$
|
(433,103
|
)
|
Preferred Stock
|
Common Stock
|
|||||||||||||||||||||||||||||||||||||||||||||||||||
Series A
Shares
|
Series G
Shares
|
Series I
Shares
|
Series A
Amount
|
Series G
Amount
|
Series I
Amount
|
Shares
|
Amount
|
Additional
Paid-In
Capital
|
Stock
Payable
|
Accumulated Deficit
|
Accumulated OCI
|
Total Stockholders’ Deficit
|
||||||||||||||||||||||||||||||||||||||||
Common Stock issued for services
|
-
|
-
|
-
|
-
|
-
|
-
|
2,500,000
|
2,500
|
27,250
|
-
|
-
|
-
|
29,750
|
|||||||||||||||||||||||||||||||||||||||
Preferred Stock issued for services
|
4,000,000
|
100,000
|
-
|
4,000
|
100
|
-
|
-
|
-
|
249,685
|
-
|
-
|
-
|
253,785
|
|||||||||||||||||||||||||||||||||||||||
Common Stock issued for cash
|
-
|
-
|
-
|
-
|
-
|
-
|
21,800,000
|
21,800
|
151,200
|
-
|
-
|
-
|
173,000
|
|||||||||||||||||||||||||||||||||||||||
Common Stock issued for deferred compensation
|
-
|
-
|
-
|
-
|
-
|
-
|
10,000,000
|
10,000
|
177,500
|
-
|
-
|
-
|
187,500
|
|||||||||||||||||||||||||||||||||||||||
Loss realized on AFS securities
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
(22,780
|
)
|
(22,780
|
)
|
|||||||||||||||||||||||||||||||||||||
Stock payable for commitment fee on equity offering
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
(115,310
|
)
|
115,310
|
-
|
-
|
-
|
||||||||||||||||||||||||||||||||||||||
Net loss for year
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
(786,979
|
)
|
-
|
(786,979
|
)
|
|||||||||||||||||||||||||||||||||||||
Balance at 12/31/2009
|
4,000,000
|
100,000
|
100
|
$
|
4,000
|
$
|
100
|
$
|
-
|
58,597,287
|
$
|
58,597
|
$
|
9,246,214
|
$
|
115,310
|
$
|
(10,023,048
|
)
|
$
|
22,780
|
$
|
(598,827
|
)
|
Preferred Stock
|
Common Stock
|
|||||||||||||||||||||||||||||||||||||||||||||||||||
Series A
Shares
|
Series G
Shares
|
Series I
Shares
|
Series A
Amount
|
Series G
Amount
|
Series I
Amount
|
Shares
|
Amount
|
Additional
Paid-In
Capital
|
Stock
Payable
|
Accumulated Deficit
|
Accumulated OCI
|
Total Stockholders’ Deficit
|
||||||||||||||||||||||||||||||||||||||||
Common Stock issued for commitment fee on equity offering
|
-
|
-
|
-
|
-
|
-
|
-
|
6,589,147
|
6,589
|
108,721
|
(115,310
|
)
|
-
|
-
|
-
|
||||||||||||||||||||||||||||||||||||||
Common Stock issued for cash
|
-
|
-
|
-
|
-
|
-
|
-
|
5,000,000
|
5,000
|
45,000
|
-
|
-
|
-
|
50,000
|
|||||||||||||||||||||||||||||||||||||||
Discount on convertible notes from beneficial conversion features and attached warrants
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
107,406
|
-
|
-
|
-
|
107,406
|
|||||||||||||||||||||||||||||||||||||||
Common Stock issued for Ruby Mine Purchase Option
|
-
|
-
|
-
|
-
|
-
|
-
|
10,000,000
|
10,000
|
140,000
|
-
|
-
|
-
|
150,000
|
|||||||||||||||||||||||||||||||||||||||
Warrants issued for Purchase Option – Ruby Mine
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
149,896
|
-
|
-
|
-
|
149,896
|
|||||||||||||||||||||||||||||||||||||||
Net loss for year
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
(287,345
|
)
|
-
|
(287,345
|
)
|
|||||||||||||||||||||||||||||||||||||
Balance at 12/31/2010
|
4,000,000
|
100,000
|
100
|
$
|
4,000
|
$
|
100
|
$
|
-
|
80,186,434
|
$
|
80,186
|
$
|
9,797,237
|
$
|
-
|
$
|
(10,310,393
|
)
|
$
|
-
|
$
|
(428,870
|
)
|
Preferred Stock
|
Common Stock
|
|||||||||||||||||||||||||||||||||||||||||||||||||||
Series A
Shares
|
Series G
Shares
|
Series I
Shares
|
Series A
Amount
|
Series G
Amount
|
Series I
Amount
|
Shares
|
Amount
|
Additional
Paid-In
Capital
|
Stock
Payable
|
Accumulated
Deficit
|
Accumulated
OCI
|
Total
Stockholders’
Deficit
|
||||||||||||||||||||||||||||||||||||||||
Common Stock issued for cash
|
-
|
-
|
-
|
-
|
-
|
-
|
9,433,985
|
9,434
|
758,566
|
-
|
-
|
-
|
768,000
|
|||||||||||||||||||||||||||||||||||||||
Common Stock issued for convertible debt conversion
|
-
|
-
|
-
|
-
|
-
|
-
|
4,459,092
|
4,459
|
169,393
|
-
|
-
|
-
|
173,852
|
|||||||||||||||||||||||||||||||||||||||
Common Stock issued for services
|
-
|
-
|
-
|
-
|
-
|
-
|
42,857
|
43
|
2,957
|
-
|
-
|
-
|
3,000
|
|||||||||||||||||||||||||||||||||||||||
Common Stock issued for settlement of services
|
-
|
-
|
-
|
-
|
-
|
-
|
550,000
|
550
|
61,545
|
-
|
-
|
-
|
62,095
|
|||||||||||||||||||||||||||||||||||||||
Common Stock issued for deferred compensation
|
-
|
-
|
-
|
-
|
-
|
-
|
2,000,000
|
2,000
|
178,000
|
-
|
-
|
-
|
180,000
|
|||||||||||||||||||||||||||||||||||||||
Common Stock issued for directors compensation
|
-
|
-
|
-
|
-
|
-
|
-
|
111,112
|
111
|
9,889
|
-
|
-
|
-
|
10,000
|
|||||||||||||||||||||||||||||||||||||||
Discount on convertible notes from beneficial conversion feature
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
70,568
|
-
|
-
|
-
|
70,568
|
|||||||||||||||||||||||||||||||||||||||
Term Extension of Ruby warrants
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
2,519
|
-
|
-
|
-
|
2,519
|
|||||||||||||||||||||||||||||||||||||||
Warrants issued for Purchase Option – Ruby Mine
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
219,940
|
-
|
-
|
-
|
219,940
|
|||||||||||||||||||||||||||||||||||||||
Stock payable for warrant exercise
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
25,000
|
-
|
-
|
25,000
|
|||||||||||||||||||||||||||||||||||||||
Excess cash received compared to redeemable amount for stock
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
974
|
-
|
-
|
-
|
974
|
|||||||||||||||||||||||||||||||||||||||
Interest on redeemable stock
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
(247
|
)
|
-
|
-
|
-
|
(247
|
)
|
|||||||||||||||||||||||||||||||||||||
Net loss for year (restated)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
(1,045,749
|
)
|
-
|
(1,045,749
|
)
|
|||||||||||||||||||||||||||||||||||||
Balance at 12/31/2011 (restated)
|
4,000,000
|
100,000
|
100
|
$
|
4,000
|
$
|
100
|
$
|
-
|
96,783,480
|
$
|
96,783
|
$
|
11,271,341
|
$
|
25,000
|
$
|
(11,356,142
|
)
|
$
|
-
|
$
|
41,082
|
Preferred Stock
|
Common Stock
|
|||||||||||||||||||||||||||||||||||||||||||||||||||
Series A
Shares
|
Series G
Shares
|
Series I
Shares
|
Series A
Amount
|
Series G
Amount
|
Series I
Amount
|
Shares
|
Amount
|
Additional
Paid-In
Capital
|
Stock
Payable
|
Accumulated
Deficit
|
Accumulated
OCI
|
Total
Stockholders’
Deficit
|
||||||||||||||||||||||||||||||||||||||||
Cancellation of Series G Preferred
|
-
|
(100,000
|
)
|
-
|
(100)
|
-
|
-
|
-
|
100
|
-
|
-
|
-
|
-
|
|||||||||||||||||||||||||||||||||||||||
Common Stock issued for services
|
-
|
-
|
-
|
-
|
-
|
-
|
116,650
|
117
|
10,543
|
-
|
-
|
-
|
10,660
|
|||||||||||||||||||||||||||||||||||||||
Common Stock issued for deferred financing costs
|
-
|
-
|
-
|
-
|
-
|
-
|
85,000
|
85
|
5,525
|
-
|
-
|
-
|
5,610
|
|||||||||||||||||||||||||||||||||||||||
Common Stock issued for stock payable
|
-
|
-
|
-
|
-
|
-
|
-
|
500,000
|
500
|
24,500
|
(25,000
|
)
|
-
|
-
|
-
|
||||||||||||||||||||||||||||||||||||||
Mark to market AFS securities
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
(12,500
|
)
|
(12,500
|
)
|
|||||||||||||||||||||||||||||||||||||
Settlement of Derivative Liability
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
49,795
|
-
|
-
|
-
|
49,795
|
|||||||||||||||||||||||||||||||||||||||
Discount on convertible notes from beneficial conversion feature and attached warrants
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
321,002
|
-
|
-
|
-
|
321,002
|
|||||||||||||||||||||||||||||||||||||||
Warrants issued for modification of payment terms on mortgage payable
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
175,047
|
-
|
-
|
-
|
175,047
|
|||||||||||||||||||||||||||||||||||||||
Accretion of discount on redeemable common stock
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
(29,516
|
)
|
-
|
-
|
-
|
(29,516
|
)
|
|||||||||||||||||||||||||||||||||||||
Interest on redeemable common stock
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
(22,701
|
)
|
-
|
-
|
-
|
(22,701
|
)
|
|||||||||||||||||||||||||||||||||||||
Net loss for period
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
(2,119,706
|
)
|
-
|
(2,119,706
|
)
|
|||||||||||||||||||||||||||||||||||||
Balance at 12/31/2012
(restated)
|
4,000,000
|
-
|
100
|
$
|
4,000
|
$
|
-
|
$
|
-
|
97,485,130
|
$
|
97,485
|
$
|
11,805,636
|
$
|
-
|
$
|
(13,475,848
|
)
|
$
|
(12,500
|
)
|
$
|
(1,581,227
|
)
|
|||||||||||||||||||||||||||
Common Stock issued for cash
|
-
|
-
|
-
|
-
|
-
|
-
|
13,564,152
|
13,564
|
445,736
|
-
|
-
|
-
|
459,300
|
|||||||||||||||||||||||||||||||||||||||
Common Stock issued for convertible debt conversion
|
-
|
-
|
-
|
-
|
-
|
-
|
11,229,545
|
11,230
|
272,691
|
-
|
-
|
-
|
283,921
|
|||||||||||||||||||||||||||||||||||||||
Common Stock issued for services
|
-
|
-
|
-
|
-
|
-
|
-
|
191,724
|
192
|
9,071
|
-
|
-
|
-
|
9,263
|
|||||||||||||||||||||||||||||||||||||||
Common Stock issued for directors compensation
|
-
|
-
|
-
|
-
|
-
|
-
|
277,778
|
278
|
9,722
|
-
|
-
|
-
|
10,000
|
|||||||||||||||||||||||||||||||||||||||
Common Stock issued for deferred compensation
|
-
|
-
|
-
|
-
|
-
|
-
|
5,000,000
|
5,000
|
175,000
|
-
|
-
|
-
|
180,000
|
|||||||||||||||||||||||||||||||||||||||
Common Stock issued for deferred financing costs
|
-
|
-
|
-
|
-
|
-
|
-
|
148,750
|
149
|
6,332
|
-
|
-
|
-
|
6,481
|
|||||||||||||||||||||||||||||||||||||||
Mark to market AFS securities
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
9,950
|
9,950
|
|||||||||||||||||||||||||||||||||||||||
Settlement of Derivative Liability
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
256,472
|
-
|
-
|
-
|
256,472
|
|||||||||||||||||||||||||||||||||||||||
Loss on Equity Modification
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
85,399
|
-
|
-
|
-
|
85,399
|
|||||||||||||||||||||||||||||||||||||||
Accretion of discount on redeemable common stock
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
(52,346
|
)
|
-
|
-
|
-
|
(52,346
|
) | |||||||||||||||||||||||||||||||||||||
Interest on redeemable common stock
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
(50,922
|
)
|
-
|
-
|
-
|
(50,922
|
) | |||||||||||||||||||||||||||||||||||||
Net loss for period
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
(2,059,305
|
)
|
-
|
(2,059,305
|
)
|
|||||||||||||||||||||||||||||||||||||
Balance at 12/31/2013
|
4,000,000
|
-
|
100
|
$
|
4,000
|
$
|
-
|
$
|
-
|
127,897,079
|
$
|
127,898
|
$
|
12,962,791
|
$
|
-
|
$
|
(15,535,153
|
)
|
$
|
(2,550
|
) |
$
|
(2,443,014
|
) |
12 months Ended
December 31, 2013
|
12 months Ended
December 31, 2012
(restated)
|
Since inception
(June 18, 2004 to
December 31, 2013)
|
||||||||||
CASH FLOWS FROM OPERATING ACTIVITIES
|
||||||||||||
Net Loss
|
$
|
(2,059,305
|
)
|
$
|
(2,119,706
|
)
|
$
|
(15,535,153
|
)
|
|||
Adjustments to reconcile Net Loss to net cash used in operations:
|
||||||||||||
Gain on option payments received – non-cash
|
-
|
(25,050
|
)
|
(135,985
|
)
|
|||||||
Gain on sale of claims
|
(183,499
|
)
|
(4,500
|
)
|
(366,333
|
)
|
||||||
Gain on sale of claims – non-cash
|
(60,000
|
) |
-
|
(60,000
|
) | |||||||
Common Stock issued for services
|
9,263
|
10,660
|
5,132,940
|
|||||||||
Common Stock issued to director for services
|
10,000
|
-
|
20,000
|
|||||||||
Common Stock issued for mining exploration stage property
|
-
|
-
|
351,400
|
|||||||||
Warrants issued to modify payment terms of note
|
-
|
175,047
|
175,047
|
|||||||||
Preferred Stock issued for bonus
|
-
|
-
|
253,785
|
|||||||||
Loss on conversion of debt and deferred compensation
|
-
|
-
|
2,150,513
|
|||||||||
Loss on AFS securities “other than temporary”
|
-
|
-
|
106,985
|
|||||||||
Loss on settlement - Common Shares issued
|
-
|
-
|
62,095
|
|||||||||
Loss on equity modification
|
85,399
|
-
|
85,399
|
|||||||||
Bad debt expense
|
-
|
-
|
48,167
|
|||||||||
Gain realized on transfer of AFS – securities
|
-
|
-
|
(9,875
|
)
|
||||||||
Amortization of discount on debt
|
369,684
|
356,552
|
945,642
|
|||||||||
Amortization of deferred financing cost
|
34,936
|
15,639
|
50,575
|
|||||||||
Amortization of gold advances discount
|
17,934
|
-
|
17,934
|
|||||||||
Change in derivative liability
|
52,581
|
386,833
|
439,414
|
|||||||||
Common Stock issued as interest on loan
|
-
|
-
|
1,500
|
|||||||||
Depreciation Expense
|
99,160
|
98,673
|
258,393
|
|||||||||
Accretion Expense
|
574
|
513
|
1,330
|
|||||||||
Impairment Expense
|
-
|
5,341
|
145,995
|
|||||||||
Extension Expense for Ruby mortgage
|
160,000
|
-
|
160,000
|
|||||||||
Changes in operating assets and liabilities:
|
||||||||||||
Accounts receivable
|
-
|
982
|
(29,018
|
) | ||||||||
Prepaid Expenses
|
2,627
|
-
|
12,537
|
|||||||||
Other assets
|
(3,381
|
) |
1,376
|
(2,005
|
) | |||||||
Accrued expenses – related party
|
116,000
|
100,000
|
1,316,593
|
|||||||||
Accrued expenses
|
61,270
|
54,149
|
115,419
|
|||||||||
Accounts Payable
|
(15,005
|
) |
50,675
|
35,670
|
||||||||
Other current assets
|
-
|
-
|
(29,316
|
)
|
||||||||
Net Cash Used in Operating Activities
|
(1,301,762
|
)
|
(892,816
|
)
|
(4,280,352
|
)
|
||||||
CASH FLOWS FROM INVESTING ACTIVITIES
|
||||||||||||
Cash paid for purchase of fixed assets
|
(15,912
|
) |
-
|
(28,371
|
)
|
|||||||
Cash received from sales of claims
|
173,664
|
14,335
|
366,333
|
|||||||||
Cash paid for claims acquired
|
-
|
-
|
(16,311
|
)
|
||||||||
Cash paid for Ruby Purchase
|
-
|
-
|
(361,093
|
)
|
||||||||
Cash paid for purchase of Taber Mine Option
|
-
|
-
|
(4,000
|
)
|
||||||||
Net Cash Provided by/Used in Investing Activities
|
157,752
|
14,335
|
(43,442
|
)
|
||||||||
CASH FLOWS FROM FINANCING ACTIVITIES
|
||||||||||||
Proceeds from sale of redeemable common stock
|
197,000
|
201,464
|
488,464
|
|||||||||
Proceeds from sale of common stock
|
459,300
|
-
|
1,982,000
|
|||||||||
Advances - Gold
|
200,000
|
-
|
200,000
|
|||||||||
Cash paid for deferred financing costs
|
(36,950
|
)
|
(24,500
|
)
|
(61,450
|
)
|
||||||
Contributions from related party
|
-
|
-
|
244,994
|
|||||||||
Warrants exercised, shares not yet issued
|
-
|
-
|
25,000
|
|||||||||
Debt Repayments
|
(229,572
|
)
|
(114,363
|
)
|
(447,250
|
)
|
||||||
Shares re-purchased and retired
|
-
|
-
|
(2,000
|
)
|
||||||||
Borrowings on convertible debt
|
646,097
|
728,000
|
2,027,909
|
|||||||||
Net Cash Provided by Financing Activities
|
1,235,875
|
790,601
|
4,457,667
|
|||||||||
Net cash increase (decrease) for period
|
91,865
|
(87,880
|
)
|
133,873
|
||||||||
Cash at beginning of period
|
42,008
|
129,888
|
-
|
|||||||||
Cash at end of period
|
133,873
|
42,008
|
133,873
|
|||||||||
Supplementary Cash Flow Information:
|
||||||||||||
Cash Paid for Interest
|
97,538
|
55,637
|
177,360
|
|||||||||
Cash Paid for Taxes
|
-
|
-
|
-
|
|||||||||
Non-Cash Investing & Financing Activities:
|
||||||||||||
Common Stock issued for conversion of preferred shares
|
$
|
-
|
$
|
-
|
$
|
2,400
|
||||||
Common Stock issued for conversion of debt and accrued salary
|
$
|
180,000
|
$
|
-
|
$
|
433,912
|
||||||
Warrants issued for purchase option - Ruby Mine
|
$
|
-
|
$
|
-
|
$
|
369,837
|
||||||
Term extension of Ruby Mine warrants
|
$
|
-
|
$
|
-
|
$
|
2,519
|
||||||
Stock Issued for purchase option - Ruby Mine
|
$
|
-
|
$
|
-
|
$
|
150,000
|
||||||
Discount from beneficial conversion feature and warrants attached to convertible notes payable
|
$
|
-
|
$
|
321,002
|
$
|
177,974
|
||||||
Transfer of available for sale securities to relieve accrued salary
|
$
|
-
|
$
|
-
|
$
|
12,838
|
||||||
Accrued salary relieved for shares issued
|
$
|
-
|
$
|
-
|
$
|
279,999
|
||||||
Common and preferred shares issued as founders shares
|
$
|
-
|
$
|
-
|
$
|
3,040
|
||||||
Capitalized costs for Ruby Mine purchase option transferred to fixed assets and mineral assets upon acquisition
|
$
|
-
|
$
|
-
|
$
|
801,442
|
||||||
Note payable for Ruby Mine acquisition
|
$
|
-
|
$
|
-
|
$
|
1,990,000
|
||||||
Liabilities assumed with Ruby Mine acquisition
|
$
|
-
|
$
|
-
|
$
|
174,118
|
||||||
Revision to Asset Retirement Obligation
|
$
|
-
|
$
|
76
|
$
|
166,790
|
||||||
Common stock issued for conversion of convertible debt
|
$
|
283,920
|
$
|
-
|
$
|
457,772
|
||||||
Equipment acquired with note payable
|
$
|
56,071
|
$
|
-
|
$
|
56,071
|
||||||
Common stock issued for stock payable
|
$
|
-
|
$
|
25,000
|
$
|
25,000
|
||||||
Equity draw on redeemable common stock applied towards note principal owed
|
$
|
-
|
$
|
25,536
|
$
|
25,536
|
||||||
Common Stock issued for deferred financing costs
|
$
|
6,481
|
$
|
5,610
|
$
|
12,091
|
||||||
Debt discount due to derivative liability
|
$
|
403,712
|
$
|
159,789
|
$
|
539,919
|
||||||
Cancellation of preferred shares
|
$
|
-
|
$
|
100
|
$
|
100
|
||||||
Settlement of Derivative liability
|
$
|
256,472
|
$
|
49,795
|
$
|
306,267
|
||||||
Discount on gold advance
|
$
|
22,223
|
$
|
-
|
$
|
22,223
|
||||||
Accretion of Discount on Redeemable Common Stock
|
$
|
52,346
|
$
|
29,516
|
$
|
81,862
|
||||||
Excess Cash Received Compared to Redeemable Amount of Stock
|
$
|
-
|
$
|
-
|
$
|
974
|
||||||
Interest on Redeemable Common Stock
|
$
|
50,922
|
$
|
22,701
|
$
|
73,870
|
||||||
Unrealized loss on AFS
|
$
|
9,950
|
$
|
12,500
|
$
|
2,550
|
Level 1. Observable inputs such as quoted prices in active markets;
|
Level 2. Inputs, other than quoted prices in active markets, that are observable either directly or indirectly; and
|
Level 3. Unobservable inputs in which there is little or no market data, which require the reporting entity to develop its own assumptions.
|
Balance at
December 31, 2012
|
New
Issuances(1)
|
Conversions
|
Changes in
Fair Values
|
Balance at
December 31,
2013
|
|||||||||||||
Level 3 –
|
|||||||||||||||||
Derivative liabilities from:
|
|||||||||||||||||
Conversion features – embedded derivative
|
$
|
82,237
|
$
|
336,657
|
$
|
(217,295
|
) |
$
|
(44,838
|
) |
$
|
156,761
|
|||||
Conversion features – tainted equity
|
208,971
|
248,553
|
(39,177
|
) |
(26,661
|
) |
391,686
|
||||||||||
Warrants – tainted equity
|
205,619
|
22,616
|
-
|
(80,034
|
) |
148,201
|
|||||||||||
$
|
496,827
|
$
|
607,826
|
$
|
(256,472
|
) |
$
|
(151,533
|
) |
$
|
696,648
|
(1)
|
$204,114 was recorded as a loss on derivative at issuance. This loss is netted within Gain/Loss on Derivative Liability on the Statement of Operations.
|
Total
|
||||||||||||||||
Unrealized
|
||||||||||||||||
Description
|
Level 1
|
Level 2
|
Level 3
|
Loss
|
||||||||||||
Available For Sale Securities
|
$
|
12,550
|
$
|
-
|
$
|
-
|
$
|
12,500
|
||||||||
Totals
|
$
|
12,550
|
$
|
-
|
$
|
-
|
$
|
12,500
|
Total
|
||||||||||||||||
Unrealized
|
||||||||||||||||
Description
|
Level 1
|
Level 2
|
Level 3
|
Gain
|
||||||||||||
Available For Sale Securities
|
$
|
22,500
|
$
|
-
|
$
|
-
|
$
|
2,500
|
||||||||
Totals
|
$
|
22,500
|
$
|
-
|
$
|
-
|
$
|
2,500
|
Total
|
||||||||||||||||
Unrealized
|
||||||||||||||||
Description
|
Level 1
|
Level 2
|
Level 3
|
Loss
|
||||||||||||
Derivate Liability – Advances on Gold
|
$
|
-
|
$
|
22,223 -
|
$
|
-
|
$
|
22,223
|
||||||||
Totals
|
$
|
-
|
$
|
22,223 -
|
$
|
-
|
$
|
22,223
|
Fair Value Measurements at December 31, 2013
|
||||||||||||
Level 1
|
Level 2
|
Level 3
|
||||||||||
Assets
|
||||||||||||
Cash
|
$
|
133,873
|
$
|
-
|
$
|
-
|
||||||
Certificates of Deposit
|
172,880
|
|||||||||||
Total assets
|
306,753
|
-
|
-
|
|||||||||
Liabilities
|
||||||||||||
Advance Gold Sales
|
-
|
195,711
|
-
|
|||||||||
Convertible notes
|
-
|
836,858
|
-
|
|||||||||
Note payable, Ruby
|
-
|
1,832,638
|
-
|
|||||||||
Notes payable, equipment
|
-
|
41,687
|
-
|
|||||||||
Total liabilities
|
-
|
2,906,894
|
-
|
|||||||||
$
|
306,753
|
$
|
(2,906,894
|
)
|
$
|
-
|
Fair Value Measurements at December 31, 2012
|
||||||||||||
Level 1
|
Level 2
|
Level 3
|
||||||||||
Assets
|
||||||||||||
Cash
|
$
|
42,008
|
$
|
-
|
$
|
-
|
||||||
Certificates of Deposit
|
172,499
|
|||||||||||
Total assets
|
214,507
|
-
|
-
|
|||||||||
Liabilities
|
||||||||||||
Convertible notes
|
-
|
608,193
|
-
|
|||||||||
Note payable - Ruby
|
-
|
1,774,822
|
-
|
|||||||||
Total liabilities
|
-
|
2,383,015
|
-
|
|||||||||
$
|
214,507
|
$
|
(2,383,015
|
)
|
$
|
-
|
December 31, 2013
|
December 31, 2012
|
|||||||
Net Loss
|
$
|
(2,059,305
|
)
|
$
|
(2,119,706
|
)
|
||
Weighted-average common shares Outstanding (Basic)
|
114,375,322
|
99,799,411
|
||||||
Weighted-average common stock Equivalents
|
56,852,098
|
47,532,822
|
||||||
Deduction of stock Equivalents not included due to net loss
|
(56,852,098
|
)
|
(47,532,822
|
)
|
||||
Weighted-average common shares Outstanding (Diluted)
|
114,375,322
|
99,799,411
|
||||||
Basic and Diluted Net Gain (Loss) per Share
|
$
|
(0.02
|
)
|
$
|
(0.02
|
)
|
December 31,
|
December 31,
|
|||||||
2013
|
2012
|
|||||||
Buildings
|
$
|
558,885
|
$
|
558,885
|
||||
Machinery and equipment
|
138,820
|
66,834
|
||||||
Vehicles
|
281,602
|
281,602
|
||||||
Total property, plant and equipment
|
979,307
|
907,321
|
||||||
Less: impairment expense(2)
|
(124,343
|
)
|
(124,343
|
)
|
||||
Less: accumulated depreciation(3)
|
(246,926
|
)
|
(147,766
|
)
|
||||
Property, plant and equipment, net
|
$
|
608,038
|
$
|
635,212
|
December 31,
|
December 31,
|
|||||||
2013
|
2012
|
|||||||
Mining claims (1)
|
$
|
1,792,660
|
$
|
1,792,660
|
||||
Asset retirement costs
|
4,828
|
4,828
|
||||||
Total mineral claim assets
|
1,797,488
|
1,797,488
|
||||||
Less: accumulated depletion(3)
|
-
|
-
|
||||||
Mining claims, net
|
$
|
1,797,488
|
$
|
1,797,488
|
December 31,
2013
|
December 31,
2012
|
|||||||
Mortgage payable – Ruby Mine
|
$
|
1,832,638
|
$
|
1,774,822
|
||||
Secured note payable with annual interest rate of 8%
|
41,687
|
-
|
||||||
Discount on note payable
|
-
|
-
|
||||||
Net note payable
|
1,874,325
|
1,774,822
|
||||||
Convertible notes:
|
||||||||
Secured convertible notes payable with annual interest rate of 10%
|
155,000
|
-
|
||||||
Unsecured convertible notes payable with annual interest rate of 9.9%
|
275,000
|
275,000
|
||||||
Unsecured convertible notes payable with annual interest rate of 8%
|
-
|
113,000
|
||||||
Unsecured convertible notes payable with annual interest rate of 7%
|
496,097
|
260,000
|
||||||
Unsecured convertible notes payable with annual interest rate of 5%
|
175,050
|
126,500
|
||||||
Discount on debt from derivative valuation
|
(264,389
|
)
|
(166,307
|
) | ||||
Total convertible notes
|
836,858
|
608,193
|
||||||
Total Debt
|
$
|
2,711,183
|
$ |
2,383,015
|
Derivative Liability at December 31, 2012
|
$
|
496,827
|
||
Gain on Derivative Liability
|
(151,533
|
) | ||
Settlement to APIC from Conversion
|
(256,472
|
)
|
||
Additions to Liability for Convertible Debt recorded as debt discount
|
403,712
|
|||
Additions to Liability for Convertible Debt expensed due to value of derivative exceeding debt
|
204,114
|
|||
Derivative Liability at December 31, 2013
|
$
|
696,648
|
Derivative Liabilities:
|
December 31,
2013
|
December 31,
2012
|
||||||
Embedded derivative liability in convertible debt
|
$
|
156,761
|
$
|
82,237
|
||||
Derivative liability due to tainted equity – convertible debt
|
391,686
|
208,971
|
||||||
Derivative liability due to tainted equity – warrants
|
148,201
|
205,619
|
||||||
Total Derivative Liability
|
$
|
696,648
|
$
|
496,827
|
Cash received for 880,982 shares issued after October 24, 2011
|
$
|
89,000
|
||
Mark redeemable common stock down to the redeemable amount
|
(974
|
)
|
||
Interest on redeemable common stock
|
247
|
|||
Redeemable common stock value at December 31, 2011
|
$
|
88,273
|
||
Cash and note relief received for 3,636,619 shares issued
|
227,000
|
|||
Mark redeemable common stock up to the redeemable amount
|
29,516
|
|||
Interest on redeemable common stock
|
22,701
|
|||
Redeemable common stock value at December 31, 2012
|
$
|
367,490
|
||
Cash received for 5,699,885 shares issued
|
197,000
|
|||
Mark redeemable common stock up to the redeemable amount
|
52,346
|
|||
Interest on redeemable common stock
|
50,922
|
|||
Redeemable common stock value at December 31, 2013
|
$
|
667,758
|
2013
|
2012
|
|||||||
Deferred Tax Asset:
|
||||||||
Net Operating Loss Carryforwards
|
$
|
3,129,410
|
$
|
2,138,602
|
||||
Current Year Net Operating Loss/(Gain)
|
1,475,804
|
990,808
|
||||||
Total Operating Loss Carryforward
|
4,605,214
|
3,129,410
|
||||||
Enacted Future Tax Rate
|
35
|
%
|
35
|
%
|
||||
Deferred Tax Asset for NOL
|
1,611,825
|
1,095,294
|
||||||
Deferred Tax Asset for Temporary Differences Between Book and Tax Income
|
19,801
|
69,932
|
||||||
Gross Deferred Tax Asset
|
1,631,626
|
1,165,226
|
||||||
Valuation Allowance
|
(1,631,626
|
)
|
(1,165,226
|
)
|
||||
Net Deferred Tax Asset
|
$ |
-
|
$ |
-
|
Date
|
Type of Stock
|
Number of
Shares
|
Value
|
|||||||
2/12/2007
|
Preferred
|
100
|
$
|
101,000
|
||||||
2/9/2007
|
Common
|
250,000
|
$
|
31,250
|
||||||
12/21/2007
|
Common
|
10,000,000
|
$
|
900,000
|
||||||
12/16/2008
|
Common
|
2,500,000
|
$
|
50,000
|
||||||
8/11/2009
|
Preferred
|
4,100,000
|
$
|
253,785
|
Cost estimate for reclamation work at today's cost
|
$
|
172,914
|
||
Estimated life of mine (years)
|
50
|
|||
Risk adjusted rate (borrowing rate)
|
9.9
|
%
|
||
Estimated inflation rate
|
2.2
|
%
|
Asset Retirement Obligation | ||||
Asset retirement obligation at 12/31/12
|
$
|
5,584
|
||
Accretion Expense
|
574
|
|||
Asset retirement obligation at 12/31/13
|
$
|
6,158
|
Stock Price on Measurement Date
|
$
|
0.015
|
||
Exercise Price of Warrants
|
$
|
0.02
|
||
Term of Warrants (years)
|
2.26
|
|||
Computed Volatility
|
440
|
%
|
||
Annual Dividends
|
0.00
|
%
|
||
Discount Rate
|
0.44
|
%
|
Stock Price on Measurement Date
|
$
|
0.015
|
||
Exercise Price of Warrants
|
$
|
0.05
|
||
Term of Warrants (years)
|
5.00
|
|||
Computed Volatility
|
440
|
%
|
||
Annual Dividends
|
0.00
|
%
|
||
Discount Rate
|
1.31
|
%
|
Stock Price on Measurement Date
|
$
|
0.029
|
||
Exercise Price of Warrants
|
$
|
0.05
|
||
Term of Warrants (years)
|
5.00
|
|||
Computed Volatility
|
375
|
%
|
||
Annual Dividends
|
0.00
|
%
|
||
Discount Rate
|
2.06
|
%
|
Stock Price on Measurement Date
|
$
|
0.11
|
||
Exercise Price of Warrants
|
$
|
0.10
|
||
Term of Warrants (years)
|
5.00
|
|||
Computed Volatility
|
324
|
%
|
||
Annual Dividends
|
0.00
|
%
|
||
Discount Rate
|
2.12
|
%
|
Stock Price on Measurement Date
|
$
|
0.08
|
||
Exercise Price of Warrants
|
$
|
0.115
|
||
Term of Warrants (years)
|
5.00
|
|||
Computed Volatility
|
158
|
%
|
||
Annual Dividends
|
0.00
|
%
|
||
Discount Rate
|
0.83
|
%
|
Stock Price on Measurement Date
|
$
|
0.12
|
||
Exercise Price of Warrants
|
$
|
0.13
|
||
Term of Warrants (years)
|
5.00
|
|||
Computed Volatility
|
157
|
%
|
||
Annual Dividends
|
0.00
|
%
|
||
Discount Rate
|
1.04
|
%
|
Stock Price on Measurement Date
|
$
|
0.095
|
||
Exercise Price of Warrants
|
$
|
0.09
|
||
Term of Warrants (years)
|
5.00
|
|||
Computed Volatility
|
155
|
%
|
||
Annual Dividends
|
0.00
|
%
|
||
Discount Rate
|
0.83
|
%
|
Stock Price on Measurement Date
|
$
|
0.098
|
||
Exercise Price of Warrants
|
$
|
0.09
|
||
Term of Warrants (years)
|
5.00
|
|||
Computed Volatility
|
155
|
%
|
||
Annual Dividends
|
0.00
|
%
|
||
Discount Rate
|
1.33
|
%
|
Stock Price on Measurement Date
|
$
|
0.07
|
||
Exercise Price of Warrants
|
$
|
0.07
|
||
Term of Warrants (years)
|
5.00
|
|||
Computed Volatility
|
145
|
%
|
||
Annual Dividends
|
0.00
|
%
|
||
Discount Rate
|
0.75
|
%
|
Stock Price on Measurement Date
|
$
|
0.07
|
||
Exercise Price of Warrants
|
$
|
0.06
|
||
Term of Warrants (years)
|
5.00
|
|||
Computed Volatility
|
142
|
%
|
||
Annual Dividends
|
0.00
|
%
|
||
Discount Rate
|
0.69
|
%
|
Stock Price on Measurement Date
|
$
|
0.075
|
||
Exercise Price of Warrants
|
$
|
0.07
|
||
Term of Warrants (years)
|
5.00
|
|||
Computed Volatility
|
140
|
%
|
||
Annual Dividends
|
0.00
|
%
|
||
Discount Rate
|
0.71
|
%
|
Stock Price on Measurement Date
|
$
|
0.075
|
||
Exercise Price of Warrants
|
$
|
0.14
|
||
Term of Warrants (years)
|
5.00
|
|||
Computed Volatility
|
140
|
%
|
||
Annual Dividends
|
0.00
|
%
|
||
Discount Rate
|
0.71
|
%
|
Stock Price on Measurement Date
|
$
|
0.044
|
||||
Exercise Price of Warrants
|
$
|
0.02 | – |
0.09
|
||
Term of Warrants (years)
|
2.12 | – |
3.3
|
|||
Computed Volatility
|
144
|
%
|
||||
Annual Dividends
|
0.00
|
%
|
||||
Discount Rate
|
0.58
|
%
|
Stock Price on Measurement Date
|
$
|
0.044
|
||||
Exercise Price of Warrants
|
$
|
0.02 | – |
0.09
|
||
Term of Warrants (years)
|
5.12
|
|||||
Computed Volatility
|
144
|
%
|
||||
Annual Dividends
|
0.00
|
%
|
||||
Discount Rate
|
0.58
|
%
|
Weighted
|
||||||||||||
Weighted
|
Average
|
|||||||||||
Average
|
Remaining
|
|||||||||||
Number
|
Exercise Price
|
Contractual
|
||||||||||
Outstanding
|
Per Share
|
Life (Years)
|
||||||||||
Outstanding at December 31, 2009
|
-
|
-
|
-
|
|||||||||
Granted
|
13,000,000
|
0.024
|
2.62
|
|||||||||
Exercised
|
-
|
-
|
-
|
|||||||||
Canceled/forfeited/expired
|
-
|
-
|
-
|
|||||||||
Outstanding at December 31, 2010
|
13,000,000
|
0.024
|
2.62
|
|||||||||
Granted
|
2,250,000
|
0.10
|
5.00
|
|||||||||
Exercised
|
-
|
-
|
-
|
|||||||||
Canceled/forfeited/expired
|
-
|
-
|
-
|
|||||||||
Outstanding at December 31, 2011
|
15,250,000
|
0.037
|
3.75
|
(1)
|
||||||||
Granted
|
4,800,000
|
0.10
|
5.00
|
|||||||||
Exercised
|
(500,000)
|
0.05
|
-
|
|||||||||
Canceled/forfeited/expired
|
-
|
-
|
-
|
|||||||||
Outstanding at December 31, 2012
|
19,550,000
|
0.045
|
2.75
|
(1)
|
||||||||
Granted
|
4,000,000
|
0.04
|
5.00
|
|||||||||
Exercised
|
-
|
-
|
-
|
|||||||||
Canceled/forfeited/expired
|
-
|
-
|
-
|
|||||||||
Outstanding at December 31, 2013
|
23,550,000
|
0.045
|
4.75
|
(2)
|
Dec 31, 2012
As Previously Reported
|
Adjustments
|
As
Restated
|
||||||||||
ASSETS
|
||||||||||||
Current Assets
|
||||||||||||
Cash
|
$
|
42,008
|
-
|
42,008
|
||||||||
Accounts Receivable
|
-
|
-
|
||||||||||
Total Current Assets
|
42,008
|
-
|
42,008
|
|||||||||
Other Assets
|
||||||||||||
Certificates of Deposit
|
172,499
|
-
|
172,499
|
|||||||||
Deferred Financing Costs, net
|
14,471
|
-
|
14,471
|
|||||||||
Goodwill
|
-
|
-
|
-
|
|||||||||
Mining Claims – Unproved
|
1,797,488
|
-
|
1,797,488
|
|||||||||
Property, Plant & Equipment, net of accumulated depreciation
|
635,212
|
-
|
635,212
|
|||||||||
Other Assets
|
-
|
-
|
-
|
|||||||||
Available For Sale Securities
|
12,550
|
-
|
12,550
|
|||||||||
Reclamation Bond – Fraser River
|
2,000
|
-
|
2,000
|
|||||||||
Total Other Assets
|
2,634,220
|
-
|
2,634,220
|
|||||||||
TOTAL ASSETS
|
$
|
2,676,228
|
-
|
2,676,228
|
||||||||
LIABILITIES & STOCKHOLDERS’ EQUITY (DEFICIT)
|
||||||||||||
Liabilities
|
||||||||||||
Current Liabilities
|
||||||||||||
Accounts Payable
|
$
|
56,617
|
-
|
56,617
|
||||||||
Accrued Expenses - Related Party
|
884,474
|
-
|
884,474
|
|||||||||
Accrued Expenses – Ruby Mine
|
12,250
|
-
|
12,250
|
|||||||||
Accrued Interest
|
41,363
|
-
|
41,363
|
|||||||||
Convertible notes payable (net of discounts of $166,307 and $0, respectively)
|
608,193
|
-
|
608,193
|
|||||||||
Deferred Gain
|
9,835
|
-
|
9,835
|
|||||||||
Derivative Liability
|
496,827
|
-
|
496,827
|
|||||||||
Note Payable – Ruby Mine Mortgage
|
1,774,822
|
-
|
1,774,822
|
|||||||||
Note Payable (net of discounts of $0 and $20,568, respectively)
|
-
|
-
|
-
|
|||||||||
Total Current Liabilities
|
3,884,381
|
-
|
3,884,381
|
|||||||||
Long-Term Liabilities
|
||||||||||||
Asset Retirement Obligation
|
5,584
|
-
|
5,584
|
|||||||||
Total Long-Term Liabilities
|
5,584
|
-
|
5,584
|
|||||||||
Total Liabilities
|
$
|
3,889,965
|
-
|
3,889,965
|
||||||||
Commitment & Contingencies
|
||||||||||||
Common shares subject to redemption, stated at estimated redemption value, 4,517,601 shares outstanding at December 31, 2012
|
$
|
-
|
367,490
|
367,490
|
||||||||
Total Commitment & Contingencies
|
$
|
-
|
367,490
|
367,490
|
||||||||
Stockholders’ Equity (Deficit)
|
||||||||||||
Preferred stock, Series I, $0.001 par value, 100 shares authorized, 100 shares issued and outstanding at December 31, 2012 and December 31, 2011, respectively
|
-
|
-
|
||||||||||
Convertible Preferred stock, Series A, $0.001 par value, 8,000,000 shares authorized, 4,000,000 and 4,000,000 shares issued and outstanding at December 31, 2012 and December 31, 2011, respectively
|
4,000
|
-
|
4,000
|
|||||||||
Convertible Preferred stock, Series G, $0.001 par value, 0 and 1,500,000 shares authorized at December 31, 2012 and December 31, 2011, respectively, 0 and 100,000 shares issued and outstanding at December 31, 2012 and December 31, 2011, respectively
|
-
|
-
|
-
|
|||||||||
Common stock, $0.001 par value, 250,000,000 shares authorized, 97,485,130 and 96,783,480 shares issued and outstanding at December 31, 2012 and December 31, 2011, respectively
|
102,003
|
(4,518
|
)
|
97,485
|
||||||||
Additional Paid-In Capital
|
12,168,608
|
(362,972
|
)
|
11,805,636
|
||||||||
Stock Payable
|
-
|
-
|
-
|
|||||||||
Accumulated Other Comprehensive Income
|
(12,500
|
)
|
-
|
(12,500
|
)
|
|||||||
Deficit Accumulated During Exploration Stage
|
(13,475,848
|
)
|
-
|
(13,475,848
|
)
|
|||||||
Total Stockholders’ Equity (Deficit)
|
(1,213,737
|
)
|
(367,490
|
)
|
(1,581,227
|
)
|
||||||
TOTAL LIABILITIES, COMMITMENTS & CONTINGENCIES, & STOCKHOLDERS’ EQUITY (DEFICIT)
|
$
|
2,676,228
|
-
|
2,676,228
|
12 months ended
December 31, 2012
|
Adjustments
|
As restated
|
||||||||||
Revenues
|
||||||||||||
Revenue
|
$
|
-
|
$
|
-
|
$
|
-
|
||||||
Cost of Revenue
|
-
|
-
|
-
|
|||||||||
Gross Profit
|
-
|
-
|
-
|
|||||||||
Operating Expenses
|
||||||||||||
Commissions & Consulting Fees
|
9,000
|
9,000
|
||||||||||
General & Administrative Costs
|
339,524
|
-
|
339,524
|
|||||||||
Mining Property Costs
|
591,926
|
-
|
591,926
|
|||||||||
Depreciation Expense
|
98,673
|
-
|
98,673
|
|||||||||
Impairment Expense
|
5,341
|
-
|
5,341
|
|||||||||
Accretion Expense
|
513
|
-
|
513
|
|||||||||
Professional Services
|
79,714
|
-
|
79,714
|
|||||||||
Total Operating Expenses
|
1,124,691
|
-
|
1,124,691
|
|||||||||
Net Operating Loss
|
(1,124,691
|
)
|
-
|
(1,124,691
|
)
|
|||||||
Other Income (Expenses)
|
-
|
|||||||||||
Gain on Mineral Claim Sales
|
4,500
|
4,500
|
||||||||||
Other Income from Mineral Claims
|
32,500
|
-
|
32,500
|
|||||||||
Interest Income
|
831
|
-
|
831
|
|||||||||
Interest Expense
|
(644,773
|
)
|
-
|
(644,773
|
)
|
|||||||
Gain/Loss on Derivative Liability
|
(386,833
|
)
|
-
|
(386,833
|
)
|
|||||||
Loss on Conversion of Debt
|
-
|
-
|
-
|
|||||||||
Bad Debt (Expense) / Recovery
|
982
|
-
|
982
|
|||||||||
Loss on Settlement
|
-
|
-
|
-
|
|||||||||
Other Expense
|
(2,222
|
)
|
-
|
(2,222
|
)
|
|||||||
Realized Gain (Loss) on Investment
|
-
|
-
|
-
|
|||||||||
Net Other Income (Expenses)
|
(995,015
|
)
|
-
|
(995,015
|
)
|
|||||||
Loss From Continuing Operations
|
(2,119,706
|
)
|
-
|
(2,119,706
|
)
|
|||||||
Loss From Discontinued Operations
|
-
|
-
|
-
|
|||||||||
Net Loss
|
(2,119,706
|
)
|
-
|
(2,119,706
|
)
|
|||||||
Accretion of Discount on Redeemable Common Stock
|
-
|
(29,516
|
)
|
(29,516
|
)
|
|||||||
Interest on Redeemable Common Stock
|
-
|
(22,701
|
)
|
(22,701
|
)
|
|||||||
Net Loss Attributable to Common Shareholders
|
(2,119,706
|
)
|
(52,217
|
)
|
(2,171,923
|
)
|
||||||
Unrealized Loss on Available For Sale Securities
|
(12,500
|
)
|
-
|
(12,500
|
)
|
|||||||
Total Comprehensive Loss
|
(2,132,206
|
)
|
(2,184,423
|
)
|
||||||||
WEIGHTED AVG NUMBER OF SHARES OUTSTANDING (Basic)
|
99,799,411
|
-
|
99,799,411
|
|||||||||
Basic Net Gain (Loss) per Share
|
$
|
(0.02
|
)
|
-
|
$
|
(0.02
|
)
|
Item 13.
|
Other Expenses of Issuance and Distribution
|
Registration Fee
|
$
|
400
|
||
Edgarization
|
$
|
1,600
|
||
Legal Fees and Expenses
|
$
|
5,000
|
||
Accounting Fees and Expenses
|
$
|
3,000
|
||
Total
|
$
|
10,000
|
Item 14.
|
Indemnification of Directors and Officers
|
Item 15.
|
Recent Sales of Unregistered Securities
|
(a)
|
Exhibits. See the “Exhibit Index” following the signature pages hereto.
|
(b)
|
Financial Statement Schedules. Schedules not listed above have been omitted because the information to be set forth therein is not material, not applicable or is shown in the financial statements or notes thereto.
|
Item 17.
|
Undertakings
|
(i)
|
To include any prospectus required by Section 10(a)(3) of the Securities Act of 1933;
|
(ii)
|
To reflect in the prospectus any facts or events arising after the effective date of the Registration Statement (or the most recent post-effective amendment of the Registration Statement) which, individually or in the aggregate, represent a fundamental change in the information set forth in the Registration Statement. Notwithstanding the foregoing, any increase or decrease in volume of securities offered (if the total dollar value of securities offered would not exceed that which was registered) and any deviation from the low or high end of the estimated maximum offering range may be reflected in the form of prospectus filed with the Commission pursuant to Rule 424(b) if, in the aggregate, the changes in volume and price represent no more than 20 percent change in the maximum aggregate offering price set forth in the "Calculation of Registration Fee" table in the effective Registration Statement; and
|
(iii)
|
To include any material information with respect to the plan of distribution not previously disclosed in the Registration Statement or any material change to such information in the Registration Statement.
|
North Bay Resources Inc.
|
||||||
Dated: October 14, 2014 |
By:
|
/s/ Perry Leopold
|
||||
Perry Leopold
|
||||||
Chief Executive Officer, Chief Financial Officer & Principal Accounting Officer
|
||||||
Signature
|
Title
|
||
/s/ Perry Leopold
|
Chairman of the Board , Principal Executive
|
October 14, 2014
|
|
Perry Leopold
|
Officer, Principal Financial Officer and
Principal Accounting Officer
|
||
/s/ Fred Michini
|
|||
Fred Michini
|
Director
|
October 14, 2014
|
EXHIBIT NUMBER
|
DESCRIPTION
|
|
3 (i)
|
Articles of Incorporation(1)
|
|
3(ii)
|
Bylaws(1)
|
|
3 (iii)
|
Merger and Name Change Certification(1)
|
|
3 (iv) |
Certificate of Amendment to Articles of Incorporation(51)
|
|
4.1
|
Certificate of Designation – Series I Preferred(2)
|
|
4.2
|
Certificate of Designation – Series A Preferred(2)
|
|
4.3
|
Certificate of Designation – Series G Preferred(2)
|
|
4.4
|
Certificate of Elimination – Series G Preferred(24)
|
|
5.1* | ||
10.0
|
Tangiers Securities Purchase Agreement dated October 7, 2009(1)
|
|
10.1
|
Tangiers Securities Registration Rights Agreement dated October 6, 2009(1)
|
|
10.2
|
Fawn Property/Silver Quest Resources Ltd. Joint Venture Agreement(1)
|
|
10.3
|
Coronation Gold Property/Lincoln Resources, Inc. Joint Venture Agreement(1)
|
|
10.4
|
Silver Leaf/Hidalgo Mining International. Joint Venture Agreement(2)
|
|
10.5
|
Gold Hill Project/Hidalgo Mining International Joint Venture Agreement(2)
|
|
10.6
|
Monte Cristo Purchase Agreement(2)
|
|
10.7
|
Fraser River Joint Venture Letter of Intent(2)
|
|
10.8
|
Fraser River Assay Certificate(2)
|
|
10.9
|
Form of Notice of Assignment - June 2, 2009(2)
|
|
10.10
|
PAN Management Agreement(2)
|
|
10.11
|
ARGO - MINFILE No 092N 037(2)
|
|
10.12
|
BOULEAU - MINFILE No 082LSW046(2)
|
|
10.13
|
BOULEAU - MINFILE No 082LSW069(2)
|
|
10.14
|
CHERRY - MINFILE No 082LSE063(2)
|
|
10.15
|
CONNIE HILL - MINFILE No 092F 308(2)
|
|
10.16
|
CORONATION - MINFILE No 082FNW161(2)
|
|
10.17
|
CORONATION - MINFILE No 082FNW161 – Production(2)
|
|
10.18
|
CORONATION - MINFILE No 082FNW164(2)
|
|
10.19
|
CORONATION - MINFILE No 082FNW164 – Production(2)
|
|
10.20
|
CORONATION - MINFILE No 082FNW191(2)
|
|
10.21
|
CORONATION - MINFILE No 082FNW191 – Production(2)
|
|
10.22
|
CORONATION - MINFILE No 082FNW213(2)
|
|
10.23
|
CORONATION - MINFILE No 082FNW213 – Production(2)
|
|
10.24
|
FAWN - MINFILE No 093F 043(2)
|
|
10.25
|
FAWN - MINFILE No 093F 043 – Inventory(2)
|
|
10.26
|
FAWN - BUCK - MINFILE No 093F 050(2)
|
|
10.27
|
FAWN - BUCK - MINFILE No 093F 050 - Inventory(2)
|
|
10.28
|
FRASER RIVER - MINFILE No 092ISW078(2)
|
|
10.29
|
GOLD HILL - MINFILE No 082FSW204(2)
|
|
10.30
|
GOLD HILL - MINFILE No 082FSW204 - Production(2)
|
|
10.31
|
LARDEAU CREEK - MINFILE No 082KNW178(2)
|
|
10.32
|
LOUGHBOROUGH - MINFILE No 092K 048(2)
|
|
10.33
|
LOUGHBOROUGH - MINFILE No 092K 048 - Production(2)
|
|
10.34
|
LYNX - MINFILE No 082LSE055(2)
|
|
10.35
|
MONTE CRISTO - MINFILE No 092GNE013(2)
|
|
10.36
|
MONTE CRISTO - MINFILE No 092GNE019(2)
|
|
10.37
|
NEW ESKAY CREEK - MINFILE No 104B 008(2)
|
|
10.38
|
PINE RIVER - MINFILE No 093O 009(2)
|
|
10.39
|
RACHEL - MINFILE No 082FSW299(2)
|
|
10.40
|
RACHEL - MINFILE No 082FSW299 - Production(2)
|
|
10.41
|
SILVER CUP - MINFILE No 082KNW113(2)
|
|
10.42
|
SILVER CUP - MINFILE No 082KNW116(2)
|
|
10.43
|
SILVER CUP - MINFILE No 082KNW220(2)
|
|
10.44
|
TRUAX - MINFILE No 092JNE060(2)
|
|
10.45
|
TULAMEEN - MINFILE No 092HNE128(2)
|
10.46
|
Tangiers Convertible Promissory Note dated June 17, 2010(3)
|
|
10.47
|
Coronation Gold Property/Lincoln Resources, Inc. Joint Venture Agreement Amendment(3)
|
|
10.48
|
Tangiers Waiver Re: Convertible Promissory Note dated June 17, 2010(4)
|
|
10.49
|
ACG Consulting Agreement(4)
|
|
10.50
|
Silver Quest Joint Venture Agreement Amendment dated September 13, 2010(5)
|
|
10.51
|
Property Option Agreement and Addendum with Ruby Development Company dated September 1, 2010(6)
|
|
10.52
|
Form of Property Purchase Agreement with Ruby Development Company dated September 1, 2010(6)
|
|
10.53
|
Form of Property Purchase Addendum with Ruby Development Company dated September 1, 2010(6)
|
|
10.54
|
Convertible Promissory Note with Tangiers Investors, LP dated September 27, 2010(6)
|
|
10.55
|
Form of Warrants Issued to Ruby Development Company dated October 1, 2010(6)
|
|
10.56
|
Northern California Regional Center Memorandum of Understanding dated October 14, 2010(7)
|
|
10.57
|
Convertible Promissory Note with Tangiers Investors, LP dated December 30, 2010(8)
|
|
10.58
|
Securities Purchase Agreement with Asher Enterprises, Inc. dated January 4, 2011(9)
|
|
10.59
|
Convertible Promissory Note issued to Asher Enterprises, Inc. (9)
|
|
10.60
|
Property Option Amendment No. 1 with Ruby Development Company dated January 26, 2011(11)
|
|
10.61
|
Satisfaction of Tangiers Convertible Promissory Note dated June 17, 2010(12)
|
|
10.62
|
Geological Consulting Services Agreement dated March 7, 2011(13)
|
|
10.63
|
Satisfaction of Tangiers Convertible Promissory Note dated September 27, 2010(14)
|
|
10.64
|
Property Option Amendment No. 2 with Ruby Development Company dated April 22, 2011(15)
|
|
10.65
|
Secured Promissory Note and Security Agreement with Ruby Development Company dated July 1, 2011(16)
|
|
10.66
|
Memorandum of Understanding with Devlin’s Bench Mining Ltd. And P. Wright Contracting Ltd dated October 14, 2011, as amended on January 19, 2012(19)
|
|
10.67
|
Promissory Note with Tangiers Investors, LP dated December 29, 2011(17)
|
|
10.68
|
Convertible Promissory Note with Tangiers Investors, LP dated December 29, 2011(17)
|
|
10.69
|
Form of Warrants Issued to Tangiers Investors, LP dated December 29, 2011(17)
|
|
10.70
|
Six Month Convertible Promissory Note with Tangiers Investors, LP dated February 2, 2012(18)
|
|
10.71
|
Twelve Month Convertible Promissory Note with Tangiers Investors, LP dated February 2, 2012(18)
|
|
10.72
|
Warrants Issued to Tangiers Investors, LP dated February 2, 2012(18)
|
|
10.73
|
Six Month Convertible Promissory Note with Tangiers Investors, LP dated March 15, 2012(20)
|
|
10.74
|
Twelve Month Convertible Promissory Note with Tangiers Investors, LP dated March 15, 2012(20)
|
|
10.75
|
Warrants Issued to Tangiers Investors, LP dated March 15, 2012(20)
|
|
10.76
|
Twelve Month Convertible Promissory Note with Tangiers Investors, LP dated June 19, 2012(21)
|
|
10.77
|
Warrants Issued to Tangiers Investors, LP dated June 19, 2012(21)
|
|
10.78
|
Twelve Month Convertible Promissory Note with JMJ Financial dated July 11, 2012(22)
|
|
10.79
|
Taber Mine Option Agreement, Amendment No. 1, dated July 11, 2012(23)
|
|
10.80
|
Nine Month Convertible Promissory Note with Tonaquint, Inc, dated August 2, 2012(25)
|
|
10.81
|
Securities Purchase Agreement with Tonaquint, Inc, dated August 2, 2012(25)
|
|
10.82
|
Twenty-Four Month Convertible Promissory Note with Tangiers Investors, LP dated October 2, 2012(26)
|
|
10.83
|
Willa Option Agreement with Caribou King Resources Ltd. dated October 24, 2012(27)
|
|
10.84
|
Form of Amendment with Tangiers Investors, LP dated November 14, 2012(28)
|
10.85
|
Fraser River Land Access Agreement dated November 26, 2012(29)
|
|
10.86
|
Secured Promissory Note Extension Agreement with Ruby Development Company dated December 12, 2012(30)
|
|
10.87
|
Amendment No. 1 to the Securities Purchase Agreement with Tangiers Investors, LP dated January 28, 2013(31)
|
|
10.88
|
Modification and Extension Agreement with Ruby Development Company dated March 19, 2013 (33)
|
|
10.89
|
Amendment No. 2 to the Securities Purchase Agreement with Tangiers Investors, LP dated March 28, 2013(33)
|
|
10.90
|
Memorandum of Understanding for Advance Sale of Specimen Gold dated June 4, 2013(35)
|
|
10.91
|
Fraser River Project JV Agreement dated June 24, 2013(36)
|
|
10.92
|
Amendment No. 3 to the Securities Purchase Agreement with Tangiers Investors, LP dated July 24,2013(37)
|
|
10.93
|
Memorandum of Understanding for Advance Sale of Specimen Gold dated August 2, 2013(38)
|
|
10.94
|
Thirteen Month Secured Convertible Promissory Note with Typenex Co-Investment, LLC dated October 1, 2013(39)
|
|
10.95
|
Securities Purchase Agreement with Typenex Co-Investment, LLC dated October 1, 2013(39)
|
|
10.96
|
Nine Month Convertible Promissory Note with LG Capital Funding LLC dated October 7, 2013(40)
|
|
10.97
|
Securities Purchase Agreement with LG Capital Funding LLC dated October 7, 2013(40)
|
|
10.98
|
Amendment to the Modification and Extension Agreement with Ruby Development Company dated November 19, 2013(41)
|
|
10.99
|
Ruby Gold JV Agreement with Ruby Gold, Inc., dated January 9, 2014(42)
|
10.100
|
Twelve Month Convertible Redeemable Note with GEL Properties, LLC dated January 31, 2014(43)
|
|
10.101
|
Nine Month Convertible Redeemable Note with LG Capital Funding, LLC dated February 3, 2014(43)
|
|
10.102
|
Twelve Month Convertible Redeemable Note with Union Capital LLC dated March 13, 2014(44)
|
|
10.103
|
Nine Month Convertible Redeemable Note with LG Capital Funding, LLC dated March 13, 2014(44)
|
|
10.104
|
Six Month Convertible Promissory Note with Beaufort Capital Partners, LLC dated March 27, 2014(45)
|
|
10.105
|
Twelve Month Convertible Promissory Note with Caesar Capital Group, LLC dated April 10, 2014(46)
|
|
10.106
|
Amendment to June 19, 2012 Convertible Promissory Note with Tangiers Investors dated April 22, 2014(47)
|
|
10.107
|
Amendment to October 2, 2012 Convertible Promissory Note with Tangiers Investors dated April 22, 2014(47)
|
|
10.108
|
Twelve Month Convertible Promissory Note with WHC Capital, LLC dated April 21, 2014(49)
|
|
10.109 |
Thirteen Month Secured Convertible Promissory Note with Typenex Co-Investment, LLC dated May 8, 2014(50)
|
|
10.110 |
Twelve Month Convertible Redeemable Note with LG Capital Funding, LLC dated May 9, 2014(50)
|
|
10.111 | Six Month Convertible Promissory Note with JSJ Investments Inc. dated July 14, 2014(52) | |
10.112 |
Nine Month Convertible Promissory Note with KBM Worldwide, Inc. dated August 6, 2014(53)
|
|
10.113 |
Twelve Month Convertible Promissory Note with RLS Premiere Financial LLC dated August 7, 2014(53)
|
|
10.114 |
Twenty Four Month Convertible Promissory Note with JMJ Financial dated September 3, 2014(54)
|
|
10.115 |
Twelve Month Convertible Promissory Note with KBM Worldwide, Inc. dated September 3, 2014(54)
|
|
14
|
Code of Ethics(1)
|
|
21.1
|
Subsidiaries of the Registrant(19)
|
|
23.1*
|
||
23.2*
|
||
23.3
|
Consent of Geologist(6)
|
|
95.1
|
Mine Safety Disclosures(32)(34) |
101.INS*
|
XBRL Instance Document
|
|
101.SCH*
|
XBRL Taxonomy Extension Schema
|
|
101.CAL*
|
XBRL Taxonomy Extension Calculation Linkbase
|
|
101.DEF*
|
XBRL Taxonomy Extension Definition Linkbase
|
|
101.LAB*
|
XBRL Taxonomy Extension Label Linkbase
|
|
101.PRE*
|
XBRL Taxonomy Extension Presentation Linkbase
|