Common Stock and Warrants | Note 4 – Common Stock and Warrants During August, September and October 2022, the Company completed the private placement of four tranches (August 12, 2022; August 31, 2022; September 14, 2022; October 28, 2022) in which we sold 8,807,700 184,350 14,748 689,868 26,100 443,110 26,100 463 The warrants have an exercise price in Canadian dollars while the Company’s functional currency is US dollars. Therefore, in accordance with ASU 815 - Derivatives and Hedging, the warrants have a derivative liability value. Tranche 1 – August 12, 2022: The warrant liability had an initial value of $ 129,812 3,247,500 134,067 4,255 Schedule of assumptions used Fair value assumptions – warrant liability: 8/12/22 12/31/22 Risk free interest rate 3.25 4.41 Expected term (years) 2.0 1.6 Expected volatility 132 128 Tranche 2 – August 31, 2022: The warrant liability had an initial value of $ 139,255 2,300,000 95,351 43,904 Schedule of assumptions used Fair value assumptions – warrant liability: 8/31/22 12/31/22 Risk free interest rate 3.45 4.41 Expected term (years) 2.0 1.7 Expected volatility 132 126 Tranche 3 – September 14, 2022: The warrant liability had an initial value of $ 100,656 2,760,200 115,000 14,344 Schedule of assumptions used Fair value assumptions – warrant liability: 9/14/22 12/31/22 Risk free interest rate 3.78 4.41 Expected term (years) 2.0 1.7 Expected volatility 134 125 Tranche 4 – October 28, 2022: The warrant liability had an initial value of $ 18,630 500,000 21,266 2,636 Schedule of assumptions used Fair value assumptions – warrant liability: 10/28/22 12/31/22 Risk free interest rate 4.41 4.41 Expected term (years) 2.0 1.8 Expected volatility 135 124 On June 9, 2022, the Company entered into an Acquisition Agreement (the “Agreement”) to purchase an undivided 100% interest in the Fortunatus and Prout patented lode mining claims in Esmeralda County, Nevada $ 185,000 · $ 25,000 · $ 35,000 500,000 · $ 125,000 In April 2022 the Company completed a private placement in which we sold 6,250,000 70,000 394,082 50,000 25,000 1,181,250 75,000 The warrants have an exercise price in Canadian dollars while the Company’s functional currency is US dollars. Therefore, in accordance with ASU 815 - Derivatives and Hedging, the warrants have a derivative liability value. In April 2022, the warrant liability had an initial value of $ 203,838 293,698 89,860 Schedule of assumptions used Fair value assumptions – warrant liability: 4/13/22 12/31/22 Risk free interest rate 2.57 4.41 Expected term (years) 3.0 2.3 Expected volatility 184 133 During the twelve months ended December 31, 2021, we sold 14,358,700 742,375 On September 30, 2021, the Company completed a private placement in which we sold 3,108,700 91,000 190,552 The warrants have an exercise price in Canadian dollars while the Company’s functional currency is US dollars. Therefore, in accordance with ASU 815 - Derivatives and Hedging, the warrants have a derivative liability value. At December 31, 2021, the warrant liability was valued at $ 341,145 115,122 226,023 Schedule of assumptions used Fair value assumptions – warrant liability: 9/30/21 12/31/21 12/31/22 Risk free interest rate 0.53 0.97 4.41 Expected term (years) 2.7 2.4 1.4 Expected volatility 189 191 134 On May 25, 2021, the Company completed a private placement in which we sold 6,250,000 173,810 401,823 The warrants have an exercise price in Canadian dollars while the Company’s functional currency is US dollars. Therefore, in accordance with ASU 815 - Derivatives and Hedging, the warrants have a derivative liability value. At December 31, 2021, the warrant liability was valued at $ 683,063 225,316 457,747 Schedule of assumptions used Fair value assumptions – warrant liability: 5/25/21 12/31/21 12/31/22 Risk free interest rate 0.30 0.97 4.41 Expected term (years) 3.0 2.4 1.4 Expected volatility 180 189 132 Total outstanding warrants of 24,935,560 Schedule of outstanding warrants Warrants Issued Total Warrants issued 6,250,000 3,108,700 6,250,000 5,547,500 2,760,200 500,000 24,416,400 Broker warrants issued (1) 173,810 91,000 70,000 104,250 80,100 0 519,160 Issued date May 21 Sep 21 Apr 22 Aug 22 Sep 22 Oct 22 Expiration date May 24 May 24 Apr 25 Aug 24 Sep 24 Oct 24 Exercise price (Canadian $) $ 0.15 $ 0.15 $ 0.15 $ 0.12 $ 0.12 $ 0.12 Balance at December 31, 2020 0 0 0 0 0 0 0 Exercised 0 0 0 0 0 0 0 Issued 6,423,810 3,199,700 0 0 0 0 9,623,510 Expired 0 0 0 0 0 0 0 Balance at December 31, 2021 6,423,810 3,199,700 0 0 0 0 9,623,510 Exercised 0 0 0 0 0 0 0 Issued 0 0 6,320,000 5,651,750 2,840,300 500,000 15,312,050 Expired 0 0 0 0 0 0 0 Balance at December 31, 2022 6,423,810 3,199,700 6,320,000 5,651,750 2,840,300 500,000 24,935,560 (1) Broker warrants expire 24 months from issue date During the quarter ended March 31, 2021, we sold 5,000,000 150,000 On January 1, 2021 Mr. John Power, the Company’s CEO/CFO agreed to convert accrued management fees totaling $ 96,500 2,144,444 0.045 |