First Colombia Gold (FCGD) 10-Q/A 29 May 14 2014 Q1 Quarterly report (amended) Financial data

Document_and_Entity_Informatio

Document and Entity Information	3 Months Ended
	Mar. 31, 2014	Mar. 03, 2014
Document And Entity Information	'	'
Entity Registrant Name	'FIRST COLOMBIA GOLD CORP.	'
Entity Central Index Key	'0001045929	'
Document Type	'10-Q	'
Document Period End Date	31-Mar-14	'
Amendment Flag	'false	'
Current Fiscal Year End Date	'--12-31	'
Is Entity a Well-known Seasoned Issuer?	'No	'
Is Entity a Voluntary Filer?	'No	'
Is Entity's Reporting Status Current?	'Yes	'
Entity Filer Category	'Smaller Reporting Company	'
Entity Common Stock, Shares Outstanding	'	1,075,021
Document Fiscal Period Focus	'Q1	'
Document Fiscal Year Focus	'2014	'

Condensed_Consolidated_Balance

Condensed Consolidated Balance Sheets (USD $)	Mar. 31, 2014	Dec. 31, 2013
Current Assets	'	'
Prepaid expenses	$1,145	$1,145
Other receivable	13,500	16,500
Total current assets	14,645	17,645
Property and equipment	3,672	4,113
Total Assets	18,317	21,758
Current Liabilities	'	'
Accounts payable and accrued liabilities	247,252	230,855
Accounts payable, related parties	18,346	38,346
Convertible notes payable, net of discounts of $32,080 and $38,697, respectively	54,135	39,798
Derivative liabilities	390,250	671,998
Total Current Liabilities	709,983	980,997
Notes payable	241,100	241,100
Total Liabilities	951,083	1,222,098
Stockholders' Deficit	'	'
150,000,000 blank check preferred shares, no par value	'	'
50,000,000 designated class A preferred shares, par value $0.001, issues and outstanding on 31 March 2014 - 47,568,500 and on 31 December 2013 - 47,568,500	47,569	47,569
33,181,818 designated class B preferred shares, par value $0.001, 31 March 2014, 2,000,000 shares issued and outstanding	2,000	'
850,000,000 common shares, par value $0.00001, 31 March 2014 - 116,758,029 common shares and 31 December 2013 - 1,158,029 common shares, issued and outstanding	1,168	12
Additional paid-in capital	19,014,901	18,958,991
Deficit, accumulated during the exploration stage	-19,998,413	-20,212,689
Total Stockholders' Deficit	-932,766	-1,206,117
Total liabilities and stockholders' deficit	$18,317	$21,758

Condensed_Consolidated_Balance1

Condensed Consolidated Balance Sheets (Parenthetical) (USD $)	Mar. 31, 2014	Dec. 31, 2013
Current Liabilities	'	'
Discount on convertible notes payable	$32,080	$38,697
Stockholders' Deficit	'	'
Preferred Stock Par Value	'	'
Preferred Stock Shares Authorized	50,000,000	150,000,000
Class A Preferred Stock, par value	$0.00	$0.00
Class A Preferred Stock, sahres authorized	50,000,000	50,000,000
Class A Preferred Stock, sahres issued	47,568,500	47,568,500
Class A Preferred Stock, sahres outstanding	47,568,500	47,568,500
Class B Preferred Stock, par value	$0.00	$0.00
Class B Preferred Stock, sahres authorized	33,181,818	33,181,818
Class B Preferred Stock, sahres issued	2,000,000	'
Class B Preferred Stock, sahres outstanding	2,000,000	'
Common Stock Par Value	$0.00	$0.00
Common Stock Shares Authorized	850,000,000	850,000,000
Common Stock Shares Issued	116,758,029	1,158,029
Common Stock Shares Outstanding	116,758,029	1,158,029

Condensed_Consolidated_Stateme

Condensed Consolidated Statements of Operations (Unaudited) (USD $)	3 Months Ended		199 Months Ended
	Mar. 31, 2014	Mar. 31, 2013	Mar. 31, 2014
Expenses	'	'	'
Depreciation and amortization	$441	$441	$85,938
General and administrative	25,619	50,844	7,885,413
Impairment loss on mineral properties	'	'	5,069,650
Mineral property exploration expenditures	2,500	13,000	5,157,174
Total Operating Expense	28,560	64,285	18,198,175
Loss from operations	-28,560	-64,285	-18,198,175
Other items	'	'	'
Gain on extinguishment of debt	'	45,357	89,730
Gain on sale of oil and gas property	'	'	10,745
Interest income	'	'	102,561
Interest expense	-40,619	-80,036	-2,138,830
Gain/(Loss) on derivative liabilities	283,455	-315,402	-162,728
Recovery of expenses	'	'	4,982
Write-down of incorporation cost	'	'	-12,500
Write-down of assets	'	'	-14,111
Total Other Items	242,836	-350,081	-2,120,151
Net operating income (loss) before income taxes	214,276	-414,366	-20,318,326
Future income tax recovery	'	'	2,319,871
Net operating loss from continuing operations	214,276	-414,366	-17,998,455
Discontinued operations of Beardmore Holdings, Inc.	'	'	-1,999,958
Net operating loss and comprehensive loss for the period	$214,276	($414,366)	($19,998,413)
Income (loss) per common share - basic and diluted	'	'	'
Continuing operations	$0	($2.03)	'
Discontinued operations	'	'	'
Income (loss) and comprehensive income (loss)	$0	$0	'
Weighted average shares outstanding of common - basic	33,911,362	204,162	'
Weighted average shares outstanding of common - diluted	115,486,987	204,162	'

Condensed_Consolidated_Stateme1

Condensed Consolidated Statement of Cash Flows (Unaudited) (USD $)	3 Months Ended		199 Months Ended
	Mar. 31, 2014	Mar. 31, 2013	Mar. 31, 2014
Cash Flows Used in Operating Activities:	'	'	'
Net Income (Loss)	$214,276	($414,366)	($17,998,455)
Adjustments:	'	'	'
Amortization	441	441	85,938
Accrued interest	'	'	'
Consulting fees	'	'	40,200
Debt discount amortization and origination interest	35,841	63,297	480,228
Gain on extinguishment of debt	'	-45,357	-74,730
Future income tax recovery	'	'	-2,319,871
Gain on sale of oil and gas property	'	'	-10,745
Gain/(Loss) on derivative liabilities	-283,455	315,402	162,728
Stock-based compensation (recovery)	'	'	3,609,399
Write-down of mineral property interests	'	'	5,069,650
Changes in operating assets and liabilities	'	'	'
Other Receivable & Prepaid Expenses	3,000	27,500	-14,645
Increase (decrease) in accounts payable and accrued liabilities	16,397	27,983	2,305,319
Net Cash used in Continuing Operating Activities	-13,500	-25,100	-8,664,984
Net cash used in discontinued operations	'	'	-186,440
Net Cash used in Operating Activities	'	-25,100	-8,851,424
Net Cash Used In Investing Activities	'	'	'
Proceeds from sale of oil and gas property	'	'	46,200
Oil and gas property acquisitions	'	'	-2,846
Oil and gas exploration	'	'	-22,609
Mineral property acquisition	'	-2,400	1,763,241
Purchase of equipment	'	'	-53,550
Website development cost	'	'	-40,000
Net Cash Provided by (Used In) Investing Activities	'	-2,400	1,690,436
Cash Flows From Financing Activities:	'	'	'
Proceeds from notes payable	13,500	27,500	249,495
Cost of repurchase of common stock	'	'	-1,000
Warrants exercised	'	'	100,000
Issuance of common stock, net of share issue costs	'	'	8,311,915
Net Cash Provided by (Used In) Continuing Financing Activities	13,500	27,500	8,660,410
Net cash used in discontinued operations	'	'	-1,499,422
Net Cash Provided by (Used In) Financing Activities	'	'	7,160,988
Net Increase (Decrease) in Cash	0	0	0
Cash at Beginning of Period	'	'	'
Cash at End of Period	'	'	'
Supplemental disclosure of cash flow information:	'	'	'
Foreign exchange loss	'	'	21,787
Common shares issued for oil and gas property	'	'	10,000
Common shares issued for services	'	'	50,000
Donated consulting services	'	'	16,200
Common shares issued for acquisition of Finmetal	'	'	1,280,000
Restricted sares issued for stock-based compensaton	'	'	2,418,000
Common shares issued for finders fee	'	'	254,500
Notes payable issued for settlement of note payable	'	'	241,200
Common shares issued upon conversion of promissory notes	5,780	'	187,490
Preferred A shares issued for settlement of accounts payable	'	'	104,651
Preferred B shares issued for settlement of accounts payable	$20,000	'	$48,000

1_Nature_Basis_of_Presentation

1. Nature, Basis of Presentation and Continuance of Operations	3 Months Ended
	Mar. 31, 2014
Notes to Financial Statements	'
Nature, Basis of Presentation and Continuance of Operations	'
	First Colombia Gold Corp. (the “Company”) was incorporated under the laws of the State of Nevada, U.S.A. under the name “Gondwana Energy, Ltd.” on 5 September 1997. On 23 January 2007, the Company changed its name to “Finmetal Mining Ltd.”. On 27 November 2006, the Company completed the acquisition of 100% of the shares of Finmetal Mining OY (“Finmetal OY”), a company incorporated under the laws of Finland. During the fiscal year ended 31 December 2006, the Company changed its operational focus from development of oil and gas properties, to acquisition of, exploration for and development of mineral properties in Finland.
	On 22 May 2008, the Company changed its name to “Amazon Goldsands Ltd.” and on 18 September 2008, the Company entered into a Mineral Rights Option Agreement and concurrently re-focused on the acquisition of, exploration for and development of mineral properties located in Peru. On 29 November 2010, the Company changed its name to “First Colombia Gold Corp.”. The Company changed its name pursuant to a parent/subsidiary merger between the Company (as Amazon Goldsands Ltd.) and its wholly-owned non-operating subsidiary, First Colombia Gold Corp., which was established for the purpose of giving effect to this name change. In 2011 the Company expanded geographic focus to include North America, acquiring two mineral property interests while terminating its agreements related to the mineral property located in Peru in September 2011.
	The Company is an exploration stage enterprise, as defined in Accounting Standards Codification (the “Codification” or “ASC”) 915-10, “Development Stage Entities”. The Company is devoting all of its present efforts in securing and establishing a new business. Its planned principal operations have not commenced and no revenue has been derived during the organization period.
	The business of mining and exploring for minerals involves a high degree of risk and there can be no assurance that current exploration programs will result in profitable mining operations. The recoverability of the carrying value of exploration properties and the Company’s continued existence are dependent upon the preservation of its interest in the underlying properties, the discovery of economically recoverable reserves, the achievement of profitable operations, or the ability of the Company to raise alternative financing, if necessary, or alternatively upon the Company’s ability to dispose of its interests on an advantageous basis. Changes in future conditions could require material write downs of the carrying values.
	Although the Company has taken steps to verify the title to the properties on which it is conducting exploration and in which it has an interest, in accordance with industry standards for the current stage of exploration of such properties, these procedures do not guarantee the Company’s title. Property title may be subject to unregistered prior agreements and non-compliance with regulatory requirements.
	The accompanying consolidated financial statements of the Company have been prepared in accordance with accounting principles generally accepted in the United States of America (“GAAP”) applicable to exploration stage enterprises, and are expressed in U.S. dollars. The Company’s fiscal year end is 31 December.
	The Company’s consolidated financial statements as at 31 March  2014 and the three months then ended have been prepared on a going concern basis, which contemplates the realization of assets and the settlement of liabilities and commitments in the normal course of business.
	The Company had net income of $214,276 for the quarter ended 31 March 2014 (2013– Net loss of $414,366, cumulative – $17,998,455) and has a working capital deficit of $695,338 at 31 March 2014 (31 December 2013 – $963,352), but management cannot provide assurance that the Company will ultimately achieve profitable operations or become cash flow positive, or raise additional debt and/or equity capital. The Company’s solvency, ability to meet its liabilities as they become due and to continue its operations, is essentially solely dependent on funding provided by Asher Enterprises, Inc. (“Asher”). If Asher is unwilling to provide ongoing funding to the Company and/or if the Company is unable to raise additional capital in the immediate future, the Company will need to curtail operations, liquidate assets, seek additional capital on less favorable terms and/or pursue other remedial measures or cease operations. This material uncertainty may cast significant doubt about the ability of the Company to continue as a going concern. These consolidated financial statements do not include any adjustments that might be necessary should the Company be unable to continue as a going concern including adjustments related to employee severance pay and other costs related to ceasing operations.
	Company and/or if the Company is unable to raise additional capital in the immediate future, the Company will need to curtail operations, liquidate assets, seek additional capital on less favorable terms and/or pursue other remedial measures or cease operations. This material uncertainty may cast significant doubt about the ability of the Company to continue as a going concern. These consolidated financial statements do not include any adjustments that might be necessary should the Company be unable to continue as a going concern including adjustments related to employee severance pay and other costs related to ceasing operations.
	These unaudited interim consolidated financial statements have been prepared in accordance with accounting principles generally accepted in the United States of America for interim financial information and the SEC instructions to Form 10-Q. In the opinion of management, all adjustments considered necessary for a fair presentation have been included. Operating results for the interim period ended March 31, 2014 are not necessarily indicative of the results that can be expected for the full year.

2_Significant_Accounting_Polic

2. Significant Accounting Policies	3 Months Ended
	Mar. 31, 2014
Notes to Financial Statements	'
Significant Accounting Policies	'
	The following is a summary of significant accounting policies used in the preparation of these consolidated financial statements.
	Principles of consolidation
	The accompanying consolidated financial statements include the accounts of the Company and its wholly-owned subsidiary, Finmetal OY, a company incorporated under the laws of Finland, since its date of acquisition on 27 November 2006 and the results of Beardmore Holdings, Inc. (“Beardmore”), a company incorporated under the laws of Panama, to the date of disposal on 21 September 2011. All inter-company balances and transactions have been eliminated in these consolidated financial statements.
	Cash and cash equivalents
	The Company considers all highly liquid instruments with a maturity of three months or less at the time of issuance to be cash equivalents. As at 31 March 2014 and as at 31 December 2013, the Company had -0- cash and cash equivalents.
	Property and equipment
	Furniture, computer equipment, office equipment and computer software are carried at cost and are amortized over their estimated useful lives of three to five years at rates as follows:
	Furniture, computer and office equipment	Five years
	Computer software	Three Years
	The property and equipment is written down to its net realizable value if it is determined that its carrying value exceeds estimated future benefits to the Company.
	Mineral property costs
	Mineral property acquisition costs are initially capitalized as tangible assets when purchased. At the end of each fiscal quarter, the Company assesses the carrying costs for impairment. If proven and probable reserves are established for a property and it has been determined that a mineral property can be economically developed, costs will be amortized using the units-of-production method over the estimated life of the probable reserve.
	Mineral property exploration costs are expensed as incurred.
	Estimated future removal and site restoration costs, when determinable, are provided over the life of proven reserves on a units-of-production basis. Costs, which include production equipment removal and environmental remediation, are estimated each period by management based on current regulations, actual expenses incurred, and technology and industry standards. Any charge is included in exploration expense or the provision for depletion and depreciation during the period and the actual restoration expenditures are charged to the accumulated provision amounts as incurred.
	As of the date of these consolidated financial statements, the Company has not established any proven or probable reserves on its mineral properties and incurred only acquisition and exploration costs.
	Although the Company has taken steps to verify title to mineral properties in which it has an interest, according to the usual industry standards for the stage of exploration of such properties, these procedures do not guarantee the Company’s title. Such properties may be subject to prior agreements or transfers and title may be affected by undetected defects.
	Environmental costs
	Environmental expenditures that are related to current operations are charged to operations or capitalized as appropriate. Expenditures that relate to an existing condition caused by past operations, and which do not contribute to current or future revenue generation, are charged to operations. Liabilities are recorded when environmental assessments and/or remedial efforts are probable, and the cost can be reasonably estimated. Generally, the timing of these accruals coincides with the earlier of completion of a feasibility study or the Company’s commitments to a plan of action based on the then known facts.
	Stock-based compensation
	Effective 1 January 2006, the Company adopted the provisions of ASC 718, “Compensation – Stock Compensation”, which establishes accounting for equity instruments exchanged for employee services. Under the provisions of ASC 718, stock-based compensation cost is measured at the grant date, based on the calculated fair value of the award, and is recognized as an expense over the employees’ requisite service period (generally the vesting period of the equity grant).
	Basic and diluted loss per share
	The Company computes net loss per share in accordance with ASC 260, “Earnings per Share”. ASC 260 requires presentation of both basic and diluted earnings per share (“EPS”) on the face of the income statement. Basic EPS is computed by dividing net loss available to common stockholders (numerator) by the weighted average number of shares outstanding (denominator) during the period. Diluted EPS gives effect to all dilutive potential common shares outstanding during the period using the treasury stock method and convertible preferred stock using the if-converted method. In computing diluted EPS, the average stock price for the period is used in determining the number of shares assumed to be purchased from the exercise of stock options or warrants. Diluted EPS excluded all dilutive potential shares if their effect was anti-dilutive. As of March 31, 2013, the Company had 48,275,166 potential common shares, from its convertible debt and convertible preferred stock.
	Financial instruments
	The carrying value of amounts receivable, bank indebtedness, accounts payable and convertible promissory notes approximates their fair value because of the short maturity of these instruments. The Company’s financial risk is the risk that arises from fluctuations in foreign exchange rates and the degree of volatility of these rates. Currently, the Company does not use derivative instruments to reduce its exposure to foreign currency risk.
	Income taxes
	Deferred income taxes are reported for timing differences between items of income or expense reported in the financial statements and those reported for income tax purposes in accordance with ASC 740, “Income Taxes”, which requires the use of the asset/liability method of accounting for income taxes. Deferred income taxes and tax benefits are recognized for the future tax consequences attributable to differences between the financial statement carrying amounts of existing assets and liabilities and their respective tax bases, and for tax losses and credit carry-forwards. Deferred tax assets and liabilities are measured using enacted tax rates expected to apply to taxable income in the years in which those temporary differences are expected to be recovered or settled. The Company provides for deferred taxes for the estimated future tax effects attributable to temporary differences and carry-forwards when realization is more likely than not.
	Long-lived assets impairment
	Long-term assets of the Company are reviewed for impairment whenever events or circumstances indicate that the carrying amount of assets may not be recoverable, pursuant to guidance established in ASC 360-10-35-15, “Impairment or Disposal of Long-Lived Assets”. Management considers assets to be impaired if the carrying value exceeds the future projected cash flows from related operations (undiscounted and without interest charges). If impairment is deemed to exist, the assets will be written down to fair value. Fair value is generally determined using a discounted cash flow analysis. The company recorded an impairment loss of $0 and $0 for the three months ended March 31, 2014 and 2013, respectively.
	Asset retirement obligations
	The Company has adopted ASC 410, “Assets Retirement and Environmental Obligations”, which requires that the fair value of a liability for an asset retirement obligation be recognized in the period in which it is incurred. ASC 410 requires the Company to record a liability for the present value of the estimated site restoration costs with a corresponding increase to the carrying amount of the related long-lived assets. The liability will be accreted and the asset will be depreciated over the life of the related assets. Adjustments for changes resulting from the passage of time and changes to either the timing or amount of the original present value estimate underlying the obligation will be made. As at 31 March 2014 and 31 December 2013, the Company did not have any asset retirement obligations.
	Convertible debt
	The Company has adopted ASC 470-20, “Debt with Conversion and Other Options” and applies this guidance retrospectively to all periods presented upon those fiscal years. The Company records a beneficial conversion feature related to the issuance of convertible debts that have conversion features at fixed or adjustable rates. The beneficial conversion feature for the convertible instruments is recognized and measured by allocating a portion of the proceeds as an increase in additional paid-in capital and as a reduction to the carrying amount of the convertible instrument equal to the intrinsic value of the conversion features. The beneficial conversion feature will be accreted by recording additional non-cash interest expense over the expected life of the convertible notes.
	As of January 1, 2013, it was determined that the conversion features in the convertible debt were derivative liabilities. Accordingly, we have separately measured and accounted for these derivative liabilities, in accordance with ASC 815-15.
	Use of estimates
	The preparation of financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the reported amount of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amount of revenues and expenses during the period. Actual results may differ from those estimates.
	Reclassifications
	Certain prior period amounts have been reclassified to conform to current period presentation.
	Recent Accounting Pronouncements
	The Company does not expect the adoption of any recent accounting pronouncements to have a significant impact on its financial statements.

3_Mineral_Property_Interests

3. Mineral Property Interests	3 Months Ended
	Mar. 31, 2014
Notes to Financial Statements	'
Mineral Property Interests	'
	Boulder Hill Claims
	On 16 December 2011, the Company entered into a Purchase and Sale Agreement (the “BHM Purchase”) with Boulder Hill Mines, Inc., an Idaho corporation (“Boulder Hill”), to purchase from Boulder Hill three unpatented mining claims situated in Lincoln County, Montana (the “Boulder Hill Claims”) by making the following considerations to Boulder Hill:
	·	Issue 500,000 restricted shares of the Company’s common stock by 21 December 2011 (issued on 16 December 2011 and valued at $15,000);
	·	Pay $25,000 in cash by 5 May 2013 (unpaid); and
	·	Pay $25,000 in cash by 16 December 2013.
	On 15 January 2013, the Company amended the agreement entered into on 12 October 2012 with Boulder Hill to extend the waiver of certain required cash payment and/or exploration expenditure related to the Boulder Hill Claims until 5 May 2013.
	During the year ended 31 December 2012, the Company was in default related to certain obligations related to the Boulder Hill Claims. As of December 31, 2013, the Company recorded a write-down of mineral property in the amount of $15,000 related to the Boulder Hill Claims.
	Boulder Hill Project
	On 30 September 2011, the Company entered into a non-binding letter of intent (“LOI”) with Boulder Hill to acquire by way of an assignment from Boulder Hill all of its rights, responsibilities and obligations under a state mineral lease and agreement (the “Option Agreement”) dated 15 July 2008 by and among Boulder Hill, James Ebisch (“James E”) and Ryan Riech (“Riech”).
	James E and Riech, under the terms of the Option Agreement, hold the mining and mineral rights to a certain Montana State Metallferrous Gold Lease entered into with the State of Montana (the “Montana Gold Lease”) under which Boulder Hill was granted the exclusive right to prospect, explore, develop and mine for gold, silver and other minerals on a property situated in Lincoln County, Montana (the “Boulder Hill Property”). The Montana Gold Lease is for a 10-year term and is subject to the 5% net smelter return (“NSR”) due to the State of Montana. The Option Agreement was amended on 1 August 2011 to reflect James E as the sole owner of the Montana Gold Lease.
	On 16 December 2011 (the “Effective Date”), the Company entered into an Assignment and Assumption Agreement (“BHM Assignment”) with Boulder Hill and James E, whereby Boulder Hill transferred and assigned the Company all of its right, title and interest, in, to and under the Option Agreement and the Company assumed the assignment of the Option Agreement agreeing to be bound, the same extent as Boulder Hill, to the terms and conditions of the Option Agreement.
	The BHM Assignment required the Company to make the following considerations to Boulder Hill:
	·	Issue 500,000 restricted shares of the Company’s common stock by 21 December 2011 (issued on 16 December 2011 and valued at $15,000);
	·	Pay $25,000 in cash by 30 September 2013 (unpaid); and
	·	Pay $25,000 in cash by 16 December 2013.
	The Option Agreement and the BHM Assignment provide that the Company will have exercised the option to acquire an undivided 100% of James E’s right, title and interest in and to the Montana Gold Lease after incurring an aggregate of $210,000 in exploration expenditures, paying James E an aggregate of $80,000 plus 5% of any joint-venture and buyout payments (the “JVBP”) and paying filing fees over the term of the Option Agreement.
	The Option Agreement provides that the cash payments payable to James E shall be made according to the following schedule:
	·	$20,000 on or before 30 September 2013 plus 5% of any JVBP, of which an initial payment of $3,000 is to be made on or before 30 October 2011 ($3,000 paid on 12 January 2012);
	·	$15,000 on or before 30 September 2013 plus 5% of any JVBP (unpaid);
	·	$20,000 on or before 15 July 2014 plus 5% of any JVBP; and
	·	$25,000 on or before 15 July 2015 plus 5% of any JVBP.
	The Option Agreement and claim purchase agreement require that the exploration expenditures of an aggregate of not less than $210,000 on the Property shall be incurred as follows:
	·	On or before 30 September 2013, incur not less than an aggregate of $49,000 in exploration expenditures (an aggregate of $34,769 incurred); and
	·	On or before 13 December 2013, incur not less than an aggregate of $210,000 in exploration expenditures.
	In addition to the foregoing cash payments and exploration expenditures, in order to maintain James E’s leasehold interest in the Boulder Hill Property the Company will be responsible for paying filing fees over the term of the Option Agreement and Boulder Hill Agreement and the following:
	·	Make advance royalty payments to James E of $25,000 per year, commencing on 15 July 2015 and continuing on 15 July each and every year thereafter for so long as the Company retains its leasehold interest in the Boulder Hill Property; and
	·	Incur a minimum of $100,000 of annual exploration expenditures on the Boulder Hill Property on or before 15 July each and every year after 15 July 2011 (not incurred), which could be offset by exploration expenditures in excess of $100,000 in any prior annual period.
	On 15 January 2013, the Company amended the agreement entered into on 12 October 2012 with Boulder Hill and James E to extend the waiver of certain required cash payment and/or exploration expenditure related to the Boulder Hill Property until 5 May 2013.
	On 5 May 2013, the Company amended the waiver entered into on 15 January 2013 with Boulder Hill and James E to extend the waiver of certain required cash payment and/or exploration expenditure related to the Boulder Hill Property until 30 September 2013 (not completed).
	During the year ended 31 December 2012, the Company was in default related to certain obligations related to the Boulder Hill Project and as a result, the Company recorded a write-down of mineral property in the amount of $18,000 related to the Boulder Hill Project, as of December 31, 2012.
	During the year ended 31 December 2013, the Company decided to cancel the portion of the Boulder Hill project involving the state lease, and is in the process of re-staking unpatented mining claims. During the three month period ended 31 March 2014 the Company spent $1,250 in consulting fees related to preparation for the re-staking ($0 exploration costs during three month period ended 31 March 2013).
	South Idaho Silver Project
	On 7 December 2011 (the “Effective Date”), the Company entered into an Assignment and Assumption Agreement (the “CCS Assignment”) with Castle Creek Silver Inc. (“Castle Creek”), an Idaho corporation, and Robert Ebisch (“Robert E”) to acquire by way of assignment from Castle Creek all of its rights, responsibilities and obligations under an Option to Purchase and Royalty Agreement (the “Purchase Agreement”) dated 15 July 2011, by and between Castle Creek and Robert E. Castle Creek, under the Purchase Agreement, had the option to acquire an undivided 100% of the right, title and interest of Robert E in the unpatented mining claims owned and situated in Owyhee County, Idaho (the “South Idaho Property”).
	Pursuant to the terms of the CCS Assignment, Castle Creek transferred and assigned the Company all of its right, title and interest, in, to and under the Purchase Agreement and the Company assumed the assignment of the Purchase Agreement agreeing to be bound, the same extent as Castle Creek, to the terms and conditions of the Purchase Agreement. The Company agreed to make the following considerations to Castle Creek:
	·	Issue 1,000,000 restricted shares of the Company’s common stock by 12 December 2011 (issued on 7 December 2011 and valued at $30,000);
	·	Pay $50,000 by 15 July 2013 (unpaid); and
	·	Castle Creek will be entitled to a 1% net smelter return (“NSR”) from any ore produced from the South Idaho Property. At any time from the Effective Date, the Company has the right to acquire the 1% NSR payable to Castle Creek for $250,000.
	The Purchase Agreement and assignment of Castle Creek’s right, title and interest, in, to and under the Purchase Agreement provide that the Company will have exercised the option to acquire an undivided 100% of Robert E’s right, title and interest in and to the Property after incurring an aggregate of $210,000 in exploration expenditures, paying Robert E an aggregate of $80,000 plus 5% of any JVBP. The Purchase Agreement provides that the cash payments payable to Robert E shall be made according to the following schedule:
	·	$2,500 on or before 31 January 2012 plus 5% of any JVBP (paid);
	·	$2,500 on or before 20 June 2013 plus 5% of any JVBP (paid);
	·	$5,000 on or before 15 September 2013 plus 5% of any JVBP (unpaid);
	·	$10,000 on or before 15 September 2014 plus 5% of any JVBP;
	·	$15,000 on or before 15 September 2015 plus 5% of any JVBP;
	·	$20,000 on or before 15 September 2016 plus 5% of any JVBP; and
	·	$25,000 on or before 15 September 2017 plus 5% of any JVBP.
	The Purchase Agreement provides that the exploration expenditures of an aggregate of not less than $210,000 on the South Idaho Property shall be incurred as follows:
	·	On or before 15 April 2012, incur not less than an aggregate of $10,000 in exploration expenditures (an aggregate of $10,000 incurred);
	·	On or before 15 July 2013, incur not less than an aggregate of $20,000 in exploration expenditures (an aggregate of $30,620 incurred);
	·	On or before 15 September 2013, incur not less than an aggregate of $100,000 in exploration expenditures (not incurred); and
	·	On or before 15 September 2014, incur not less than an aggregate of $210,000 in exploration expenditures.
	In addition to the foregoing cash payments, exploration expenditures and filing fees, in order to maintain its interest in the South Idaho Property the Company will be responsible for the following:
	·	Make advance royalty payments to Robert E of $25,000 per year, commencing on 15 September 2015 and continuing on 15 September each and every year thereafter for so long as the Company retains its interest in the South Idaho Property; and
	·	Incur a minimum of $100,000 of annual exploration expenditures on the South Idaho Property on or before 15 September each and every year after 15 September 2015, which could be offset by exploration expenditures in excess of $100,000 in any prior annual period.
	On 7 December 2012, the Company entered into an agreement with Castle Creek to waive certain required cash payment and/or exploration expenditure related to the South Idaho Property until renegotiation after 31 March 2013 and before 30 June 2013, provided that a cash payment of $1,200 is paid prior to 31 March 2013 (paid).
	On 31 May 2013, the Company entered into an agreement with Castle Creek to waive certain required cash payment and/or exploration expenditure related to the South Idaho Property until 15 July 2013, provided that a cash payment of $3,500 is paid prior to 15 July 2013 (unpaid). Further, the Company may secure a waiver at any time during the year ended 31 December 2013 for the requirements that become due in 2014 in exchange for cash payment of or issuance of common shares valued at $50,000.
	The Company is currently in default with regards to certain obligations related to the South Idaho Property and is in the process of renegotiating the terms with Castle Creek, or determining to re-stake the mining claims. During 2013, the Company recorded a provision for write-down of mineral property interests of in the amount of $36,650 related to the South Idaho Property. During the three month period ended 31 March 2014, the Company paid $1,250 for a review and update of its database in preparation of re-staking (no exploration costs incurred during the three month period ended 31 March 2013).
	Uranium Claim Prospect
	The Company acquired through location two unpatented mining claims in eastern Washington state in July 2013 comprising approximately forty acres, which the company relinquished in the three month period ended 31 March 2014.

4_Property_and_Equipment

4. Property and Equipment	3 Months Ended
	Mar. 31, 2014
Notes to Financial Statements	'
Property and Equipment	'
		Cost		Accumulated		Net Book
		$		Depreciation		Value
				$		$
	As of March 31, 2014 :
	Furniture, computer and office equipment		47,433		43,761		3,672
	As of December 31, 2013 :		47,433		43,320		4,113
	Furniture, computer and office equipment
	During the period ending March 31, 2014 total additions to property and equipment were $Nil.

5_Convertible_Promissory_Notes

5. Convertible Promissory Notes	3 Months Ended
	Mar. 31, 2014
Notes to Financial Statements	'
Convertible Promissory Notes	'
	On 29 April 2013, the Company issued a convertible note to Asher in the amount of $32,500, bearing interest at a rate of 8% per annum on any unpaid principal balance, unsecured, with principal and interest amounts due and payable upon maturity on 31 January 2014 (the “Asher Note #6”). Any amount of principal or interest amount not paid on 31 January 2014 (the “Default Amount #6”) shall bear interest of 22% per annum commencing on 31 January 2013 to the date the amount is paid.
	Asher has the option to convert any portion of the unpaid principal balance into the Company’s common shares at any time commencing 6 months after the date of issuance up to the later of 31 January 2014 or the date of the Default Amount #6 is paid, at a conversion price equal to 45% of the average of the lowest 3 trading prices for the common stock during the 30 trading day period ending on the latest complete trading day prior to the conversion date.
	The Asher Note #6 contains a provision limiting the number of shares of common stock into which the Asher Note #3 is convertible to 4.99% of the outstanding shares of the Company’s common stock. However, the provision in the Asher Note #6 may be waived by Asher upon 61 days’ prior notice. The Company has a right of prepayment of the Asher Note #6 anytime from the date of the Asher Note #5 until 180 days thereafter, subject to a prepayment penalty in the amount of 140% to 150% of the outstanding principal and interest of the Asher Note #6 based on the date of prepayment.
	The Company has determined that the conversion feature in this note is not indexed to the Company’s stock, and is considered to be a derivative that requires bifurcation. The Company calculated the fair value of this conversion feature using the Black-Scholes model and the following assumptions: Risk-free interest rates ranging from .01% to .10%; Dividend rate of 0%; and, historical volatility rates ranging from 353.55% to 852.32%. Based on this calculation, the Company recorded a derivative liability of $97,733, and loss on derivative liability of $174,610. The Company also recorded a debt discount of $32,500 (to be amortized over the term of the debt). During the periods ended 31 March 2014 and 2013, the Company recorded gain on derivative liability of $115,097 and $0, respectively.
	During the periods ended 31 March 2014 and 2013, the Company recorded interest expense of $5,315 and $0, respectively, of which $3,637 and $0, respectively, related to the amortization of debt discount
	During the periods ended 31 March 2014 and 2013, the Company issued 115,600,000 and 0 common shares, respectively, for the conversion of $5,780 in debt related to Asher #6.
	On 8 August 2013, the Company issued a convertible note to Asher in the amount of $12,995, bearing interest at a rate of 8% per annum on any unpaid principal balance, unsecured, with principal and interest amounts due and payable upon maturity on May 12 2014 (the “Asher Note #7”). Any amount of principal or interest amount not paid on 12 May 2014 (the “Default Amount #7”) shall bear interest of 22% per annum commencing on 12 May 2014 to the date the amount is paid.
	Asher has the option to convert any portion of the unpaid principal balance into the Company’s common shares at any time commencing 6 months after the date of issuance up to the later of 12 May or the date of the Default Amount #7 is paid, at a conversion price equal to 45% of the average of the lowest 3 trading prices for the common stock during the 30 trading day period ending on the latest complete trading day prior to the conversion date.
	The Asher Note #7 contains a provision limiting the number of shares of common stock into which the Asher Note #3 is convertible to 4.99% of the outstanding shares of the Company’s common stock. However, the provision in the Asher Note #7 may be waived by Asher upon 61 days’ prior notice. The Company has a right of prepayment of the Asher Note #7 anytime from the date of the Asher Note #7 until 180 days thereafter, subject to a prepayment penalty in the amount of 140% to 150% of the outstanding principal and interest of the Asher Note #7 based on the date of prepayment.
	The Company has determined that the conversion feature in this note is not indexed to the Company’s stock, and is considered to be a derivative that requires bifurcation. The Company calculated the fair value of this conversion feature using the Black-Scholes model and the following assumptions: Risk-free interest rate of 0.07%; Dividend rate of 0%; and, historical volatility rates ranging from 248,45% to 267,73%. Based on this calculation, the Company recorded a derivative liability of $71,766 and gain on derivative liability of $20,948. The Company also recorded a debt discount was $12,995 (to be amortized over the term of the debt). During the periods ended 31 March 2014 and 2013, the Company recorded gain on derivative liability of $58,695 and $0, respectively.
	During the periods ended 31 March 2014 and 2013, the Company recorded interest expense of $4,478 and $0, respectively, of which $4,222 and $0, respectively, related to the amortization of debt discount.
	On 30 October 2013, the Company issued a convertible note to Asher in the amount of $16,500, bearing interest at a rate of 8% per annum on any unpaid principal balance, unsecured, with principal and interest amounts due and payable upon maturity on 1 August 2014 (the “Asher Note #8”). Any amount of principal or interest amount not paid on 1August 2014 (the “Default Amount #8”) shall bear interest of 22% per annum commencing on August 1,2014 to the date the amount is paid.
	Asher has the option to convert any portion of the unpaid principal balance into the Company’s common shares at any time commencing 6 months after the date of issuance up to the later of 1 August 2014 or the date of the Default Amount #8 is paid, at a conversion price equal to 45% of the average of the lowest 3 trading prices for the common stock during the 30 trading day period ending on the latest complete trading day prior to the conversion date.
	The Asher Note #8 contains a provision limiting the number of shares of common stock into which the Asher Note #8 is convertible to 4.99% of the outstanding shares of the Company’s common stock. However, the provision in the Asher Note #8 may be waived by Asher upon 61 days’ prior notice. The Company has a right of prepayment of the Asher Note #8 anytime from the date of the Asher Note #8 until 180 days thereafter, subject to a prepayment penalty in the amount of 140% to 150% of the outstanding principal and interest of the Asher Note #8 based on the date of prepayment.
	The Company has determined that the conversion feature in this note is not indexed to the Company’s stock, and is considered to be a derivative that requires bifurcation. The Company calculated the fair value of this conversion feature using the Black-Scholes model and the following assumptions: Risk-free interest rate of .12%; Dividend rate of 0%; and, historical volatility rates ranging from 412.87% to 425.91%. Based on this calculation, the Company recorded a derivative liability of $62,095, and loss on derivative liability of $81,235. The Company also recorded a debt discount was $16,500 (to be amortized over the term of the debt). During the periods ended 31 March 2014 and 2013, the Company recorded gain on derivative liability of $69,931 and $0, respectively.
	During the periods ended 31 March 2014 and 2013, the Company recorded interest expense of $5,725 and $0, respectively, of which $5,400 and $0, respectively, related to the amortization of debt discount.
	On 24 December 2013, the Company issued a convertible note to Asher in the amount of $16,500, bearing interest at a rate of 8% per annum on any unpaid principal balance, unsecured, with principal and interest amounts due and payable upon maturity on 30 August 2014 (the “Asher Note #9”). Any amount of principal or interest amount not paid on 30 September 2014 (the “Default Amount #9”) shall bear interest of 22% per annum commencing on September 30,2014 to the date the amount is paid.
	Asher has the option to convert any portion of the unpaid principal balance into the Company’s common shares at any time commencing 6 months after the date of issuance up to the later of 30 September 2014 or the date of the Default Amount #9 is paid, at a conversion price equal to 45% of the average of the lowest 3 trading prices for the common stock during the 30 trading day period ending on the latest complete trading day prior to the conversion date.
	The Asher Note #9 contains a provision limiting the number of shares of common stock into which the Asher Note #8 is convertible to 4.99% of the outstanding shares of the Company’s common stock. However, the provision in the Asher Note #9 may be waived by Asher upon 61 days’ prior notice. The Company has a right of prepayment of the Asher Note #9 anytime from the date of the Asher Note #9 until 180 days thereafter, subject to a prepayment penalty in the amount of 140% to 150% of the outstanding principal and interest of the Asher Note #9 based on the date of prepayment.
	The Company has determined that the conversion feature in this note is not indexed to the Company’s stock, and is considered to be a derivative that requires bifurcation. The Company calculated the fair value of this conversion feature using the Black-Scholes model and the following assumptions: Risk-free interest rates ranging from .09% to .10%; Dividend rate of 0%; and, historical volatility rates ranging from 283.69% to 461.93%. Based on this calculation, the Company recorded a derivative liability of $180,020, and gain on derivative liability of $36,192. The Company also recorded a debt discount was $16,500 (to be amortized over the term of the debt).  During the periods ended 31 March 2014 and 2013, the Company recorded gain on derivative liability of $70,089 and $0, respectively.
	During the periods ended 31 March 2014 and 2013, the Company recorded interest expense of $5,629 and $0, respectively, of which $5,304 and $0, respectively, related to the amortization of debt discount.
	On 27 February 2014, the Company issued a convertible note to Asher in the amount of $13,500, bearing interest at a rate of 8% per annum on any unpaid principal balance, unsecured, with principal and interest amounts due and payable upon maturity on 3 December 2014 (the “Asher Note #10”). Any amount of principal or interest amount not paid on 30 September 2014 (the “Default Amount #10”) shall bear interest of 22% per annum commencing on 3 December 2014, to the date the amount is paid.
	Asher has the option to convert any portion of the unpaid principal balance into the Company’s common shares at any time commencing 6 months after the date of issuance up to the later of 30 September 2014 or the date of the Default Amount #9 is paid, at a conversion price equal to 45% of the average of the lowest 3 trading prices for the common stock during the 30 trading day period ending on the latest complete trading day prior to the conversion date.
	The Asher Note #10 contains a provision limiting the number of shares of common stock into which the Asher Note #8 is convertible to 4.99% of the outstanding shares of the Company’s common stock. However, the provision in the Asher Note #10 may be waived by Asher upon 61 days’ prior notice. The Company has a right of prepayment of the Asher Note #10 anytime from the date of the Asher Note #10 until 180 days thereafter, subject to a prepayment penalty in the amount of 140% to 150% of the outstanding principal and interest of the Asher Note #10 based on the date of prepayment.
	The Company has determined that the conversion feature in this note is not indexed to the Company’s stock, and is considered to be a derivative that requires bifurcation. The Company calculated the fair value of this conversion feature using the Black-Scholes model and the following assumptions: Risk-free interest rates ranging from .09% to .10%; Dividend rate of 0%; and, historical volatility rates ranging from 283.69% to 461.93%. Based on this calculation, the Company recorded a derivative liability of $29,224. The Company also recorded a debt discount was $13,500 (to be amortized over the term of the debt). During the periods ended 31 March 2014 and 2013, the Company recorded loss on derivative liability of $30,357 and $0, respectively.
	During the periods ended 31 March 2014 and 2013, the Company recorded interest expense of $17,372 and $0, respectively, of which $15,724 and $0, respectively, related to origination interest and $1,554 and $0, respectively, related to the amortization of debt discount.
	The following is the summary of convertible promissory notes that are issued and outstanding as at 31 March 2014 and as at 31December 2013:
		2014			2013
	Asher Note #6            Principal		26,720			32,500
	Asher Note #7		12,995			12,995
	Asher  Note #8		16,500			16,500
	Asher  Note #9		16,500			-
	Asher Note#10		13,500			-
	Total		86,215			61,995
	Unamortized Discount		(32,080	)		(38,697	)
	Net		54,135			39,978

6_Related_Party_Transactions

6. Related Party Transactions	3 Months Ended
	Mar. 31, 2014
Notes to Financial Statements	'
Related Party Transactions	'
	During the periods ended 31 March 2014 and 2013, the Company paid or accrued $NIL and $13,000 for management fees to officers and directors of the Company.
	During the year ended 31 December 2013 the Company settled $23,200 in liabilities accrued to officers and directors through the issuance of Preferred A convertible stock.
	During the period ended 31 March 2014 the Company settled $20,000 in liabilities accrued to officers and directors through the issuance of 2,000,000 shares of Preferred B convertible stock. The stock was valued on an “if-converted” basis using the quoted price of the Company’s common stock. This method generated a fair value of $28,000. Therefore, $8,000 was recorded as a contribution to additional paid-in capital.

7_Stockholders_Deficit

7. Stockholder's Deficit	3 Months Ended
	Mar. 31, 2014
Notes to Financial Statements	'
Stockholder's Deficit	'
	Authorized
	The total authorized capital consists of
	·	850,000,000 common shares with par value of $0.00001 (Note 15)
	·	116,818, 182 blank check preferred shares with no par value
	·	50,000,000 designated class A preferred shares with par value of $0.001
	·	33,181,818 designated class B preferred shares with par value of $0.001
	Issued and outstanding
	Common Stock
	As at 31 March 2014, the total issued and outstanding capital stock was 116,758,029 common shares with a par value of $0.00001 per share.
	As at 31 December 2013, the total issued and outstanding capital stock was 1,158,029 common shares with a par value of $0.00001 per share.
	Issuances of Common Stock
	In the period ended March 31, 2014 the Company issued 115,600,000 shares upon conversion of $5,780 of debt.
	In 2013 the Company issued 990,656 common shares issued upon conversion of $141,030 upon conversion of debt.
	Preferred Stock
	Preferred A
	On November 15, 2012, the Company filed a Certificate of Designation for its Class Series A Preferred Convertible Stock with the Secretary of State of Nevada designating 50,000,000 shares of its authorized Preferred Stock as Class A Preferred Convertible Stock. The Class A Preferred Shares have a par value of $.001 per share. The Class A Preferred Shares are convertible into shares of the Company’s common stock at a rate of 1 preferred share equals 1 common share. In addition, the Class A Preferred Shares rank senior to the Company’s common stock. The Class A Preferred Shares have voting rights equal to that of the common stockholders and may vote on any matter that common shareholders may vote. One Class A Preferred Shares is the voting equivalent of one common share.
	The Company does have the right, at its discretion, to redeem the Class A Preferred Shares at a price of $.01 per share.
	On February 1, 2013 the Company agreed to issue 47,568,500 shares of its Class A Preferred Convertible Stock, in exchange for the settlement of debt of approximately $104,651 to both unrelated parties and certain officers and directors of the Company. The Class A Preferred shares were issued at a price of $0.0022 per share. Related forgiveness of debt income was recorded of $50,730 as of 31 December 2013.
	Preferred B
	On 13 December 2013, the Company designated 33,181,818 of the 200,000,000 authorized preferred shares as class B preferred shares with a par value of $0.001 per share. The conversion price for each class B preferred share is $.01 divided by the average 5 days closing price of the Company’s common stock, and is convertible at the option of the holder. On January 20, 2014, the Company issued 2,000,000 shares of series B preferred convertible stock to 2 directors to extinguish accounts payable of $20,000. The if-converted value of these shares (based on the closing price of the Company’s common stock on January 20, 2014) was $28,000. Therefore, the Company has recorded $6,000 as a reduction to additional paid-in capital.
	Stock options
	The following stock options are outstanding as at 31 March 2014:
			Number of		Exercise		Remaining life
			options		price		(years)
	Options			75,000		0.15	8.59
	During the year ended 31 December 2007, the Company adopted the Stock Incentive Plan (the “Plan”), which provides for the grant of incentive stock options, non-qualified stock options, stock appreciation rights, restricted stock, performance shares and performance units, and stock awards to officers, directors or employees of, as well as advisers and consultants to, the Company.
	All stock options and rights are to vest over a period determined by the Board of Directors and expire not more than ten years from the date granted. Pursuant to the Plan, the maximum aggregate number of shares that may be issued for awards is 500,000 and the maximum aggregate number of shares that may be issued for incentive stock options is 500,000.
	During the year ended 31 December 2011 the Company granted 250,000 options at a price of $0.07 per share expiring 10 December 2013, 75,000 options at a price of $0.07 per share expiring at 28 November 2012 and 75,000 options at a price of $0.15 per share expiring 31 October 2021. All of these stock options vested immediately.
	During the year ended 31 December 2012 75,000 options at a price of $0.07 per share expired.
	During the year ended 31 December 2013 250,000 options at a price of $0.07 per share expired.
	The following is a summary of stock option activities during the year ended 31 December 2013 and period ended Mach 31, 2014 :
			Number of		Weighted
			stock options		average
					exercise
					price
					$
	Outstanding and exercisable at 1 January 2014		75,000			0.15
	Granted		-			-
	Exercised		-			-
	Expired		-			-
	Outstanding and exercisable at 31 March 2014		75,000			0.15
	Weighted average fair value of options granted during the period			-		-
	Weighted average fair value of options granted during the period			-		0
	The aggregate intrinsic value of options outstanding and exercisable at 31 March 2014 was $nil.

8_Commitments_and_Contingencie

8. Commitments and Contingencies	3 Months Ended
	Mar. 31, 2014
Notes to Financial Statements	'
Commitments and Contingencies	'
	The Company is committed to making repayments related to the convertible promissory notes payable to Asher.

9_Fair_Value_of_Financial_Inst

9. Fair Value of Financial Instruments	3 Months Ended
	Mar. 31, 2014
Notes to Financial Statements	'
Fair Value of Financial Instruments	'
	A fair value hierarchy was established that prioritizes the inputs used to measure fair value. The hierarchy gives the highest priority to unadjusted quoted prices in active markets for identical assets or liabilities (Level 1 measurement) and the lowest priority to unobservable inputs (Level 3 measurements).
	The fair values of the financial instruments were determined using the following input levels and valuation techniques:
		Level 1:	classification is applied to any asset or liability that has a readily available quoted market price from an active market where there is significant transparency in the executed/quoted price.
		Level 2:	classification is applied to assets and liabilities that have evaluated prices where the data inputs to these valuations are observable either directly or indirectly, but do not represent quoted market prices from an active market.
		Level 3:	classification is applied to assets and liabilities when prices are not derived from existing market data and requires us to develop our own assumptions about how market participants would price the asset or liability.
	Our financial assets and (liabilities) carried at fair value measured on a recurring basis as of March 31, consisted of the following:
						Fair Value Measurements Using
				Total Fair		Quoted prices in		Significant other		Significant
				Value at		active markets		observable inputs		Unobservable inputs
	Description			31-Mar-14		(Level 2)		(Level 2)		(Level 3)
	Derivative liabilities		$	390,250	$	-	$	390,250	$	-
	As at 31 March 2014, the carrying amounts of amounts receivable and accounts payable and accrued liabilities approximated their estimated fair values because of the short maturity of these financial instruments.
	Credit Risk
	Credit risk is the risk of an unexpected loss if a customer or counterparty to a financial instrument fails to meet its contractual obligations and arises primarily from the Company’s cash and cash equivalents. The Company manages its credit risk relating to cash and cash equivalents by dealing only with highly-rated United States financial institutions. As a result, credit risk is considered insignificant.
	Currency Risk
	The majority of the Company’s cash flows and financial assets and liabilities are denominated in US dollars, which is the Company’s functional and reporting currency. Foreign currency risk is limited to the portion of the Company’s business transactions denominated in currencies other than the US dollar.
	The Company monitors and forecasts the values of net foreign currency cash flow and balance sheet exposures and from time to time could authorize the use of derivative financial instruments such as forward foreign exchange contracts to economically hedge a portion of foreign currency fluctuations. Currently, the Company does not use derivative instruments to reduce its exposure to foreign currency risk.
	Liquidity Risk
	Liquidity risk is the risk that the Company will not be able to meet its financial obligations as they fall due. The Company manages liquidity risk by continuously monitoring actual and projected cash flows and matching the maturity profile of financial assets and liabilities. The Company had a working capital deficit of $963,352 at 31 December 2013,and $695,338 as at 31 Mach 2014, but management cannot provide assurance that the Company will ultimately achieve profitable operations or become cash flow positive, or raise additional debt and/or equity capital.
	Other Risks
	Unless otherwise noted, the Company is not exposed to significant interest rate risk and commodity price risk.

10_Other_receivable

10. Other receivable	3 Months Ended
	Mar. 31, 2014
Other Receivable	'
Other receivable	'
	As of 31 March 2014 and 31 December 2013, the Company has recorded other receivable for loan proceeds, where the debt instrument was finalized, but proceeds were not received until after period end.

11_Restatement

11. Restatement	3 Months Ended
	Mar. 31, 2014
Restatement	'
Restatement	'
	The Company has identified that its March 31, 2013 statement of operations and cash flows needed to be restated due to its requirement to record and remeasure derivative liabilities associated with its convertible debt. See the restatement adjustments below.
	Statement of Operations
		As originally reported		Adjustments		Restated
	Interest expense	$	22,229	$	57,807	$	80,036
	Loss on derivative liabilities	$	0	$	315,402	$	315,402
	Net loss	$	41,157	$	373,209	$	414,366
	Net loss per share	$	0.21	$	1.82	$	2.03
	Statement of Cash Flows
		As originally reported		Adjustments		Restated
	Net loss	$	41,157	$	373,209	$	414,366
	Debt discount amortization and origination interest	$	0	$	63,297	$	63,297
	Loss on derivative liabilities	$	0	$	315,402	$	315,402
	Net cash used in operating activities	$	25,087	$	13	$	25,100

12_Subsequent_Events

12. Subsequent Events	3 Months Ended
	Mar. 31, 2014
Notes to Financial Statements	'
Subsequent Events	'
	From April 1, 2014 through May 9,2014, the Company issued a total of 415,930  common shares to Asher valued at $3,047 upon various conversions of principal amount of Asher Notes, of which $3,047 was applied to reduce the principal.
	On April 1, 2014 the Company borrowed $35,000 from a private party due within nine months at eight percent annual interest,due on December 31,2014.
	On April 22, 2014 the Company received notice of FNRA approval of a 1 for 500 reverse stock split of its Common Stock. All share references have been adjusted for the reverse split.
	On May15,2014 the company borrowed unsecured $23,000 on a ninety day note at ten percent simple interest per annum,

2_Significant_Accounting_Polic1

2. Significant Accounting Policies (Policies)	3 Months Ended
	Mar. 31, 2014
Significant Accounting Policies Policies	'
Principles of consolidation	'
	The accompanying consolidated financial statements include the accounts of the Company and its wholly-owned subsidiary, Finmetal OY, a company incorporated under the laws of Finland, since its date of acquisition on 27 November 2006 and the results of Beardmore Holdings, Inc. (“Beardmore”), a company incorporated under the laws of Panama, to the date of disposal on 21 September 2011. All inter-company balances and transactions have been eliminated in these consolidated financial statements.
Cash and cash equivalents	'
	The Company considers all highly liquid instruments with a maturity of three months or less at the time of issuance to be cash equivalents. As at 31 March 2014 and as at 31 December 2013, the Company had -0- cash and cash equivalents.
Property and equipment	'
	Furniture, computer equipment, office equipment and computer software are carried at cost and are amortized over their estimated useful lives of three to five years at rates as follows:
	Furniture, computer and office equipment	Five years
	Computer software	Three Years
	The property and equipment is written down to its net realizable value if it is determined that its carrying value exceeds estimated future benefits to the Company.
Mineral property costs	'
	Mineral property acquisition costs are initially capitalized as tangible assets when purchased. At the end of each fiscal quarter, the Company assesses the carrying costs for impairment. If proven and probable reserves are established for a property and it has been determined that a mineral property can be economically developed, costs will be amortized using the units-of-production method over the estimated life of the probable reserve.
	Mineral property exploration costs are expensed as incurred.
	Estimated future removal and site restoration costs, when determinable, are provided over the life of proven reserves on a units-of-production basis. Costs, which include production equipment removal and environmental remediation, are estimated each period by management based on current regulations, actual expenses incurred, and technology and industry standards. Any charge is included in exploration expense or the provision for depletion and depreciation during the period and the actual restoration expenditures are charged to the accumulated provision amounts as incurred.
	As of the date of these consolidated financial statements, the Company has not established any proven or probable reserves on its mineral properties and incurred only acquisition and exploration costs.
	Although the Company has taken steps to verify title to mineral properties in which it has an interest, according to the usual industry standards for the stage of exploration of such properties, these procedures do not guarantee the Company’s title. Such properties may be subject to prior agreements or transfers and title may be affected by undetected defects.
Environmental costs	'
	Environmental expenditures that are related to current operations are charged to operations or capitalized as appropriate. Expenditures that relate to an existing condition caused by past operations, and which do not contribute to current or future revenue generation, are charged to operations. Liabilities are recorded when environmental assessments and/or remedial efforts are probable, and the cost can be reasonably estimated. Generally, the timing of these accruals coincides with the earlier of completion of a feasibility study or the Company’s commitments to a plan of action based on the then known facts.
Stock-based compensation	'
	Effective 1 January 2006, the Company adopted the provisions of ASC 718, “Compensation – Stock Compensation”, which establishes accounting for equity instruments exchanged for employee services. Under the provisions of ASC 718, stock-based compensation cost is measured at the grant date, based on the calculated fair value of the award, and is recognized as an expense over the employees’ requisite service period (generally the vesting period of the equity grant).
Basic and diluted loss per share	'
	The Company computes net loss per share in accordance with ASC 260, “Earnings per Share”. ASC 260 requires presentation of both basic and diluted earnings per share (“EPS”) on the face of the income statement. Basic EPS is computed by dividing net loss available to common stockholders (numerator) by the weighted average number of shares outstanding (denominator) during the period. Diluted EPS gives effect to all dilutive potential common shares outstanding during the period using the treasury stock method and convertible preferred stock using the if-converted method. In computing diluted EPS, the average stock price for the period is used in determining the number of shares assumed to be purchased from the exercise of stock options or warrants. Diluted EPS excluded all dilutive potential shares if their effect was anti-dilutive. As of March 31, 2013, the Company had 48,275,166 potential common shares, from its convertible debt and convertible preferred stock.
Financial instruments	'
	The carrying value of amounts receivable, bank indebtedness, accounts payable and convertible promissory notes approximates their fair value because of the short maturity of these instruments. The Company’s financial risk is the risk that arises from fluctuations in foreign exchange rates and the degree of volatility of these rates. Currently, the Company does not use derivative instruments to reduce its exposure to foreign currency risk.
Income taxes	'
	Deferred income taxes are reported for timing differences between items of income or expense reported in the financial statements and those reported for income tax purposes in accordance with ASC 740, “Income Taxes”, which requires the use of the asset/liability method of accounting for income taxes. Deferred income taxes and tax benefits are recognized for the future tax consequences attributable to differences between the financial statement carrying amounts of existing assets and liabilities and their respective tax bases, and for tax losses and credit carry-forwards. Deferred tax assets and liabilities are measured using enacted tax rates expected to apply to taxable income in the years in which those temporary differences are expected to be recovered or settled. The Company provides for deferred taxes for the estimated future tax effects attributable to temporary differences and carry-forwards when realization is more likely than not.
Long-lived assets impairment	'
	Long-term assets of the Company are reviewed for impairment whenever events or circumstances indicate that the carrying amount of assets may not be recoverable, pursuant to guidance established in ASC 360-10-35-15, “Impairment or Disposal of Long-Lived Assets”. Management considers assets to be impaired if the carrying value exceeds the future projected cash flows from related operations (undiscounted and without interest charges). If impairment is deemed to exist, the assets will be written down to fair value. Fair value is generally determined using a discounted cash flow analysis. The company recorded an impairment loss of $0 and $0 for the three months ended March 31, 2014 and 2013, respectively.
Asset retirement obligations	'
	The Company has adopted ASC 410, “Assets Retirement and Environmental Obligations”, which requires that the fair value of a liability for an asset retirement obligation be recognized in the period in which it is incurred. ASC 410 requires the Company to record a liability for the present value of the estimated site restoration costs with a corresponding increase to the carrying amount of the related long-lived assets. The liability will be accreted and the asset will be depreciated over the life of the related assets. Adjustments for changes resulting from the passage of time and changes to either the timing or amount of the original present value estimate underlying the obligation will be made. As at 31 March 2014 and 31 December 2013, the Company did not have any asset retirement obligations.
Convertible debt	'
	The Company has adopted ASC 470-20, “Debt with Conversion and Other Options” and applies this guidance retrospectively to all periods presented upon those fiscal years. The Company records a beneficial conversion feature related to the issuance of convertible debts that have conversion features at fixed or adjustable rates. The beneficial conversion feature for the convertible instruments is recognized and measured by allocating a portion of the proceeds as an increase in additional paid-in capital and as a reduction to the carrying amount of the convertible instrument equal to the intrinsic value of the conversion features. The beneficial conversion feature will be accreted by recording additional non-cash interest expense over the expected life of the convertible notes.
	As of January 1, 2013, it was determined that the conversion features in the convertible debt were derivative liabilities. Accordingly, we have separately measured and accounted for these derivative liabilities, in accordance with ASC 815-15.
Use of estimates	'
	The preparation of financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the reported amount of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amount of revenues and expenses during the period. Actual results may differ from those estimates.
Reclassifications	'
	Certain prior period amounts have been reclassified to conform to current period presentation.
Recent Accounting Pronouncements	'
	The Company does not expect the adoption of any recent accounting pronouncements to have a significant impact on its financial statements.

2_Significant_Accounting_Polic2

2. Significant Accounting Policies (Tables)	3 Months Ended
	Mar. 31, 2014
Significant Accounting Policies Tables	'
Estimated useful lives of Furniture, computer equipment, office equipment and computer software	'
	Furniture, computer equipment, office equipment and computer software are carried at cost and are amortized over their estimated useful lives of three to five years at rates as follows:
	Furniture, computer and office equipment	Five years
	Computer software	Three Years

4_Property_and_Equipment_Table

4. Property and Equipment (Tables)	3 Months Ended
	Mar. 31, 2014
Property And Equipment Tables	'
Furniture, computer and office equipment	'
		Cost		Accumulated		Net Book
		$		Depreciation		Value
				$		$
	As of March 31, 2014 :
	Furniture, computer and office equipment		47,433		43,761		3,672
	As of December 31, 2013 :		47,433		43,320		4,113
	Furniture, computer and office equipment

5_Convertible_Promissory_Notes1

5. Convertible Promissory Notes (Tables)	3 Months Ended
	Mar. 31, 2014
Convertible Promissory Notes Tables	'
Convertible Promissory Notes	'
	The following is the summary of convertible promissory notes that are issued and outstanding as at 31 March 2014 and as at 31December 2013:
		2014			2013
	Asher Note #6            Principal		26,720			32,500
	Asher Note #7		12,995			12,995
	Asher  Note #8		16,500			16,500
	Asher  Note #9		16,500			-
	Asher Note#10		13,500			-
	Total		86,215			61,995
	Unamortized Discount		(32,080	)		(38,697	)
	Net		54,135			39,978

7_Stockholders_Deficit_Tables

7. Stockholder's Deficit (Tables)	3 Months Ended
	Mar. 31, 2014
Common Stock Tables	'
Stock options	'
	The following stock options are outstanding as at 31 March 2014:
		Number of		Exercise		Remaining life
		options		price		(years)
	Options		75,000		0.15	8.59
Summary of stock option activities	'
	The following is a summary of stock option activities during the year ended 31 December 2013 and period ended Mach 31, 2014 :
		Number of		Weighted
		stock options		average
				exercise
				price
				$
	Outstanding and exercisable at 1 January 2014	75,000			0.15
	Granted	-			-
	Exercised	-			-
	Expired	-			-
	Outstanding and exercisable at 31 March 2014	75,000			0.15
	Weighted average fair value of options granted during the period		-		-
	Weighted average fair value of options granted during the period		-		0

9_Fair_Value_of_Financial_Inst1

9. Fair Value of Financial Instruments (Tables)	3 Months Ended
	Mar. 31, 2014
Notes to Financial Statements	'
Financial assets and (liabilities) carried at fair value measured on a recurring basis	'
	Our financial assets and (liabilities) carried at fair value measured on a recurring basis as of March 31, consisted of the following:
					Fair Value Measurements Using
			Total Fair		Quoted prices in		Significant other		Significant
			Value at		active markets		observable inputs		Unobservable inputs
	Description		31-Mar-14		(Level 2)		(Level 2)		(Level 3)
	Derivative liabilities	$	390,250	$	-	$	390,250	$	-

11_Restatement_Tables

11. Restatement (Tables)	3 Months Ended
	Mar. 31, 2014
Restatement	'
Restatement adjustments	'
	See the restatement adjustments below.
	Statement of Operations
		As originally reported		Adjustments		Restated
	Interest expense	$	22,229	$	57,807	$	80,036
	Loss on derivative liabilities	$	0	$	315,402	$	315,402
	Net loss	$	41,157	$	373,209	$	414,366
	Net loss per share	$	0.21	$	1.82	$	2.03
	Statement of Cash Flows
		As originally reported		Adjustments		Restated
	Net loss	$	41,157	$	373,209	$	414,366
	Debt discount amortization and origination interest	$	0	$	63,297	$	63,297
	Loss on derivative liabilities	$	0	$	315,402	$	315,402
	Net cash used in operating activities	$	25,087	$	13	$	25,100

1_Nature_Basis_of_Presentation1

1. Nature, Basis of Presentation (Details Narrative) (USD $)	3 Months Ended		199 Months Ended
	Mar. 31, 2014	Mar. 31, 2013	Mar. 31, 2014	Dec. 31, 2013
Nature Basis Of Presentation Details Narrative	'	'	'	'
Net Income (Loss)	$214,276	($414,366)	($17,998,455)	'
Working capital deficit	$695,338	'	$695,338	$963,352

2_Significant_Accounting_Polic3

2. Significant Accounting Policies (Details)	3 Months Ended
	Mar. 31, 2014
Furniture, Computer and Office Equipment [Member]	'
Estimated useful lives	'5 years
Computer software [Member]	'
Estimated useful lives	'3 years

2_Significant_Accounting_Polic4

2. Significant Accounting Policies (Details Narrative) (USD $)	3 Months Ended		199 Months Ended
	Mar. 31, 2014	Mar. 31, 2013	Mar. 31, 2014	Dec. 31, 2013	Dec. 31, 2012	Sep. 04, 1997
Significant Accounting Policies Details Narrative	'	'	'	'	'	'
Cash and cash equivalents	'	'	'	'	'	'
Potential common shares, from convertible debt and convertible preferred stock	'	48,275,166	'	'	'	'
Impairment loss on mineral properties	'	'	$5,069,650	'	'	'

3_Mineral_Property_Interests_D

3. Mineral Property Interests (Details Narrative) (USD $)	3 Months Ended
	Mar. 31, 2014	Mar. 31, 2013	Dec. 31, 2013
Boulder Hill Claims [Member]	'	'	'
Consulting fees	$1,250	'	'
Exploration costs	'	0	'
Write-down of mineral property	'	'	15,000
South Idaho Silver Project [Member]	'	'	'
Consulting fees	1,250	'	'
Exploration costs	'	$0	'

4_Property_and_Equipment_Detai

4. Property and Equipment (Details) (USD $)	3 Months Ended	12 Months Ended
	Mar. 31, 2014	Dec. 31, 2013
Property And Equipment Details	'	'
Cost	$47,433	$47,433
Accumulated Amortization	43,761	43,320
Net Book Value	$3,672	$4,113

4_Property_and_Equipment_Detai1

4. Property and Equipment (Details Narrative) (USD $)	3 Months Ended
	Mar. 31, 2014
Property And Equipment Details Narrative	'
Additions to property and equipment	$0

5_Convertible_Promissory_Notes2

5. Convertible Promissory Notes (Details) (USD $)	Mar. 31, 2014	Dec. 31, 2013
Principal net of debt discount	$86,215	$61,995
Unamortized Discount	-32,080	-38,697
Total	54,135	39,978
Asher Note #6 [Member]	'	'
Principal net of debt discount	26,720	32,500
Asher Note #7 [Member]	'	'
Principal net of debt discount	12,995	12,995
Asher Note #8 [Member]	'	'
Principal net of debt discount	16,500	16,500
Asher Note #9 [Member]	'	'
Principal net of debt discount	16,500	'
Asher Note#10 [Member]	'	'
Principal net of debt discount	$13,500	'

5_Convertible_Promissory_Notes3

5. Convertible Promissory Notes (Details Narrative) (USD $)

3 Months Ended

199 Months Ended

3 Months Ended

3 Months Ended

Mar. 31, 2014

Mar. 31, 2013

Mar. 31, 2014

Mar. 31, 2014

Mar. 31, 2013

Dec. 31, 2013

Mar. 31, 2014

Mar. 31, 2013

Mar. 31, 2014

Mar. 31, 2013

Mar. 31, 2014

Mar. 31, 2013

Mar. 31, 2014

Mar. 31, 2013

Asher Note #6 [Member]

Asher Note #6 [Member]

Asher Note #6 [Member]

Asher Note #7 [Member]

Asher Note #7 [Member]

Asher Note #8 [Member]

Asher Note #8 [Member]

Asher Note #9 [Member]

Asher Note #9 [Member]

Asher Note#10 [Member]

Asher Note#10 [Member]

Gain/(Loss) on derivative liabilities

$283,455

($315,402)

($162,728)

$115,097

$0

'

$58,695

$0

$69,931

$0

$70,089

$0

$30,357

$0

Interest expense

-40,619

-80,036

-2,138,830

5,315

0

'

4,478

0

5,725

0

5,629

0

17,372

0

Amortization of debt discount

'

'

'

3,637

0

'

4,222

0

5,400

0

5,304

0

1,554

0

Common share issued

'

'

'

115,600,000

'

0

'

'

'

'

'

'

'

'

Conversion value of share issued

'

'

'

5,780

'

'

'

'

'

'

'

'

'

'

Debt discount amortization and origination interest

$35,841

$63,297

$480,228

'

'

'

'

'

'

'

'

'

$15,724

$0

6_Related_Party_Transactions_D

6. Related Party Transactions (Details Narrative) (USD $)	Mar. 31, 2014	Dec. 31, 2013	Mar. 31, 2014	Mar. 31, 2013	Mar. 31, 2014	Dec. 31, 2013
			Officers and Directors [Member]	Officers and Directors [Member]	Officers and Directors, Preferred B Convertible Stock [Member]	Officers and Directors, Preferred A Convertible Stock [Member]
Accounts payable and accrued liabilities	$38,346	$28,843	'	'	'	$23,200
Paid or accrued for management fees	'	'	$0	$1,300	$20,000	'
Preferred B convertible stock issuance	'	'	'	'	2,000,000	'

7_Stockholders_Deficit_Details

7. Stockholdersb Deficit (Details) (USD $)	Mar. 31, 2014	Dec. 31, 2013
Stockholders Deficit Details	'	'
Number of options	75,000	75,000
Exercise price	$0.15	$0.15
Remaining life (years)	'8 years 7 months 2 days	'

7_Stockholders_Deficit_Details1

7. Stockholdersb Deficit (Details 1) (USD $)	3 Months Ended
	Mar. 31, 2014
Stock Options	'
Shares outstanding	75,000
Granted	'
Exercised	'
Expired	'
Shares outstanding	75,000
Weighted Average Exercise Price	'
Weighted average exercise price of share outstanding	$0.15
Weighted average fair value of options granted during the period	'
Weighted average fair value of options granted during the period	$0
Weighted average exercise price of share outstanding	$0.15

7_Stockholders_Deficit_Details2

7. Stockholdersb Deficit (Details Narrative) (USD $)	3 Months Ended			12 Months Ended
	Mar. 31, 2014	Mar. 31, 2013	Dec. 31, 2013	Dec. 31, 2013
				Stock Option [Member]
Common Stock Par Value	$0.00	'	$0.00	'
Common Stock Shares Authorized	850,000,000	'	850,000,000	'
Common Stock Shares Issued	116,758,029	'	1,158,029	'
Common Stock Shares Outstanding	116,758,029	'	1,158,029	'
Class A Preferred Stock, par value	$0.00	'	$0.00	'
Class A Preferred Stock, sahres authorized	50,000,000	'	50,000,000	'
Class B Preferred Stock, par value	$0.00	'	$0.00	'
Class B Preferred Stock, sahres authorized	33,181,818	'	33,181,818	'
Issuances of common stock upon conversion ofdebt, Shares	115,600,000	990,656	'	'
Issuances of common stock upon conversion ofdebt, Amount	$5,780	$141,030	'	'
Related forgiveness of debt income	'	'	50,730	'
Number of option shares, expired	'	'	'	250,000
Number of option shares, per share expired	'	'	'	$0.07
Aggregate intrinsic value of options outstanding and exercisable	$0	'	'	'

9_Fair_Value_of_Financial_Inst2

9. Fair Value of Financial Instruments (Details) (USD $)	Mar. 31, 2014	Dec. 31, 2013
Derivative liabilities	$390,250	$671,998
Quoted prices in active markets (Level 1) [Member]	'	'
Derivative liabilities	'	'
Significant other observable inputs (Level 2) [Member]	'	'
Derivative liabilities	390,250	'
Significant Unobservable inputs (Level 3) [Member]	'	'
Derivative liabilities	'	'

9_Fair_Value_of_Financial_Inst3

9. Fair Value of Financial Instruments (Details Narrative) (USD $)	Mar. 31, 2014	Dec. 31, 2013
Fair Value Of Financial Instruments Details Narrative	'	'
Working capital deficit	$695,338	$963,352

11_Restatement_Details

11. Restatement (Details) (USD $)	3 Months Ended		199 Months Ended
	Mar. 31, 2014	Mar. 31, 2013	Mar. 31, 2014
Statement of Operations	'	'	'
Interest expense	($40,619)	($80,036)	($2,138,830)
Statement of Cash Flows	'	'	'
Net loss	214,276	-414,366	-17,998,455
Debt discount amortization and origination interest	35,841	63,297	480,228
Adjustments [Member]	'	'	'
Statement of Operations	'	'	'
Interest expense	'	57,807	'
Loss on derivative liabilities	'	315,402	'
Net loss	'	373,209	'
Net loss per share	'	$1.82	'
Statement of Cash Flows	'	'	'
Debt discount amortization and origination interest	'	63,297	'
Loss on derivative liabilities	'	315,402	'
Net cash used in operating activities	'	13	'
Restated [Member]	'	'	'
Statement of Operations	'	'	'
Interest expense	'	80,036	'
Loss on derivative liabilities	'	315,402	'
Net loss	'	414,366	'
Net loss per share	'	$2.03	'
Statement of Cash Flows	'	'	'
Debt discount amortization and origination interest	'	63,297	'
Loss on derivative liabilities	'	315,402	'
Net cash used in operating activities	'	25,100	'
As originally reported [Member]	'	'	'
Statement of Operations	'	'	'
Interest expense	'	22,229	'
Loss on derivative liabilities	'	0	'
Net loss	'	41,157	'
Net loss per share	'	$0.21	'
Statement of Cash Flows	'	'	'
Debt discount amortization and origination interest	'	0	'
Loss on derivative liabilities	'	0	'
Net cash used in operating activities	'	$25,087	'