As filed with the Securities and Exchange Commission on August _____, 2002

                           Registration No. 333-72252
                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549
                                 ---------------
                                    FORM SB-2
                             REGISTRATION STATEMENT
                        UNDER THE SECURITIES ACT OF 1933

                             CAN-CAL RESOURCES LTD.
- --------------------------------------------------------------------------------
        (Exact name of small business issuer as specified in its charter)

            Nevada                          1000                88-0336988
- -------------------------------   -----------------------   --------------------
(State or other jurisdiction of      (Primary standard        (I.R.S. Employer
incorporation or organization)         industrial            Identification No.)
                                      classification
                                       code number)


        8221 Cretan Blue Lane, Las Vegas, Nevada 89128; Tel. 702.243.1849
- --------------------------------------------------------------------------------
              (Address, including zip code, and telephone number of
                     issuer's principal executive offices)

                     Ronald D. Sloan, 8221 Cretan Blue Lane
                     Las Vegas, NV 89128; Tel. 702.243.1849
- --------------------------------------------------------------------------------
 (Name, address, including zip code, and telephone number of agent for service)

                     Copies to: Stephen E. Rounds, Esq.
                                The Law Office of Stephen E. Rounds
                                4635 East 18th Ave., Denver, CO 80220
                                Tel:  303.377.6997; Fax: 303.377.0231
                                 ---------------
Approximate date of commencement and end of proposed sale to the public: From
time to time after the registration statement becomes effective.

If this Form is filed to register additional securities for an offering pursuant
to Rule 462(b) under the Securities Act, please check the following box and list
the Securities Act registration statement number of the earlier effective
registration statement for the same offering:[ ] ________

If this Form is a post-effective amendment filed pursuant to Rule 462(c) under
the Securities Act, check the following box and list the Securities Act
registration statement number of the earlier effective registration statement
for the same offering. [ ] ________

If this Form is a post-effective amendment filed pursuant to Rule 462(d) under
the Securities Act, check the following box and list the Securities Act
registration statement number of the earlier effective registration statement
for the same offering. [ ] ________

If delivery of the prospectus is expected to be made pursuant to Rule 434,
please check the following box. [ ]







                         CALCULATION OF REGISTRATION FEE



                                                                         Proposed
                                                   Proposed               Maximum
                               Amount of            Maximum              Aggregate
Title of Each Class           Securities           Offering            Dollar Price            Amount
of Securities               to be Registered        Price Per         of Securities to           of
to be Registered            in the Offering        Security            be Registered            Fee
- ----------------            ---------------        --------            -------------        -----------

                                                                                 
Common Stock                    950,000              $0.41              $ 389,500.00         $  35.84
                              Shares(1)

Common Stock                     50,000              $0.36              $  18,000.00         $   1.66
                              Shares(2)

Common Stock                     30,000              $0.32              $   9,600.00         $    .89
                              Shares(3)

Total No. Securities
to be Registered              1,030,000                                 $ 420,275.00         $  38.39
                                 Shares
<FN>

(1)  These shares being registered for resale under this registration statement
     are issuable upon conversion of principal payments to shares at a rate of 1
     share for $0.41 of principal payable on a convertible debenture. This is
     the highest conversion rate under the debenture.

(2)  These shares being registered for resale under this registration statement
     are issuable on exercise of outstanding warrants, at $0.36 (110% of average
     bid price for the five trading days before the June 14, 2002 issue date of
     the warrants).

(3)  These shares being registered for resale under this registration statement
     have been issued to Joseph LaRocco, attorney for the holder of the
     convertible debenture, in payment of services. This fee is based on $0.32,
     the closing price at July 29, 2002.
</FN>


DELAYING AMENDMENT UNDER RULE 473(A): The registrant hereby amends this
registration statement on such date or dates as may be necessary to delay its
effective date until the registrant shall file a further amendment which
specifically states that this registration statement shall become effective in
accordance with section 8(a) of the Securities Act of 1933 or until the
registration statement shall become effective on such date as the Commission
acting pursuant to section 8(a), may determine.

The information in this prospectus is subject to completion or amendment. The
securities covered by this prospectus cannot be sold until the registration
statement filed with the Securities and Exchange Commission becomes effective.
This prospectus shall not constitute an offer to sell or the solicitation of an
offer to buy nor shall there be any sale of these securities in any state in
which an offer, solicitation or sale would be unlawful prior to registration or
qualification under the securities laws of that state.



                                        1





                             CAN-CAL RESOURCES LTD.
                        1,030,000 SHARES OF COMMON STOCK

     This prospectus covers the offer and sale of up to a total of 1,030,000
restricted shares of common stock ($0.001 par value) by two persons: The holder
of a convertible debenture and a warrant to purchase shares of common stock; and
an individual holding shares of outstanding common stock. The shares are offered
for sale by the two persons, who are referred to herein as "selling
shareholders."

     The selling shareholders may sell the shares from time to time in
negotiated transactions, brokers' transactions or a combination of such methods
of sale at market prices prevailing at the time of sale or at negotiated prices.
Although we will receive proceeds if and to the extent the warrants are
exercised, we will not receive any proceeds from sale of any of the shares
offered by the selling shareholders. None of the warrants have been exercised at
prospectus date. The selling shareholders are:

     o    Dutchess Private Equities Fund, L.P., which holds a convertible
          debenture (principal amount $120,000) issued by the company. All or
          part of the principal amount of the debenture, plus accrued interest
          at 8% annually, is convertible at Dutchess Fund's discretion into
          restricted shares of common stock, at a per share price equal to the
          lesser of: (1) $0.41; (2) 100% of the average of the five lowest
          closing bid prices in the 15 trading days preceding June 14, 2002); or
          (3) 80% of the average of the three lowest closing bid prices in the
          15 trading days preceding notice of conversion. To the extent not
          prepaid or converted, outstanding principal and accrued interest will
          be converted automatically to restricted shares of common stock, at
          the lesser of the conversion prices stated above, on the maturity date
          of the debenture (June 14, 2005).

          If the $120,000 principal amount of the debenture is converted at the
          $0.41 price, we would issue 292,683 shares to Dutchess Fund, and the
          offer and sale of those shares would be covered by this prospectus.
          This prospectus covers a total of 950,000 shares issuable to Dutchess
          Fund on conversion of the debenture; the number of shares issued on
          conversion will depend on the market price (for example, the full
          950,000 shares would be issued if the market price drops to the point
          where the conversion price is calculated at $0.126 per share).

     o    Dutchess Private Equities Fund, L.P., which holds a warrant to
          purchase 50,000 restricted shares of common stock, at an exercise
          price per share equal to the lesser of (1) $0.36 (110% of the five day
          average closing bid price for the five trading days before June 14,
          2002, which was the issue date for the warrant); or (2) 110% of the
          five day average closing bid price for the five trading days after
          December 12, 2002.

     o    Joseph B. LaRocco, attorney for Dutchess Private Equities Fund, L.P.,
          who holds 30,000 restricted shares of common stock, issued to him for
          legal services provided to Dutchess Fund in connection with the
          debenture and warrant transaction, which services have been valued by
          the company at $6,750.

     The company's stock is traded ("CCRE.OB") on the Over-the-Counter Bulletin
Board ("OTCBB") (the closing price was $0.32 on July 29, 2002).

     AN INVESTMENT IN THE SHARES OFFERED BY THIS PROSPECTUS IS SPECULATIVE AND
SUBJECT TO RISK OF LOSS. SEE "RISK FACTORS" BEGINNING ON PAGE 8 AND THE TABLE OF
CONTENTS ON PAGE ?.

     NEITHER THE SECURITIES AND EXCHANGE COMMISSION NOR ANY STATE SECURITIES
COMMISSION HAS APPROVED OR DISAPPROVED OF THE SECURITIES OR DETERMINED IF THIS
PROSPECTUS IS TRUTHFUL OR COMPLETE. ANY REPRESENTATION TO THE CONTRARY IS A
CRIMINAL OFFENSE.

                    THE DATE OF THIS PROSPECTUS IS AUGUST __,
2002.


                                        2





                                TABLE OF CONTENTS
                                                                        PAGE NO.

Forward Looking Statements ...................................................5
Where You Can Find More Information...........................................5
Summary Information...........................................................6
Risk Factors .................................................................8

     We are an exploration stage company,
     have no reserves, have never made a profit, and
     may never become profitable..............................................8

     As an exploration company, we are subject
     to the risks ofthe minerals business.....................................8

     Management lacks technical training and experience with
     exploring for, starting and operating a mine ............................8

     Our technical staff lacks experience in evaluating mining,
     process and mineral economics of mineral properties......................8

     We have not systematically drilled and sampled the
     Pisgah property, or the Cerbat property, to confirm
     the presence of any concentrations of precious metals  ..................8

     Some of our Pisgah property assay results may be unreliable..............9

     Neither the volcanic cinder sampling program, nor the Cerbat
     sampling program, has been managed by independent parties................9

     We have not conclusively proved the presence of
     precious metals in the Pisgah property...................................9

     Our test results have been publicly questioned by a
     well-established publication in the mining industry......................9

     The "care and custody" program for sampling
     the Pisgah property does not meet the industry
     standard for "chain of custody" programs, which
     are intended to insure the integrity of samples..........................9

     Testing to date has focused on assaying
     materials for precious metals content,
     not how to process materials for production..............................9

     Neither the Pisgah pilot plant's limited
     results, nor the Cerbat property pilot plant's
     limited results, will not guarantee profitability .......................9

     Exploring volcanic cinder properties
     presents unique risks not encountered
     in other geologic settings ..............................................9


                                        3





     Our limited test results on the
     Pisgah property to date have not been
     consistent and positive results may
     not be validated by production operations...............................10

     We have a history in 2001 of late
     payments on debt, and we could lose
     the Pisgah property if debt secured
     by it is not paid or restructured in 2002 ..............................10

     We may not be successful in raising
     the capital necessary to build and
     operate the pilot plant at Pisgah or Cerbat.............................10

     Terms of subsequent financings may
     adversely impact your investment........................................10

     Selling stock to Dutchess Fund and
     DRH under an existing credit line
     agreement may substantially dilute
     the interests of the other stockholders.................................11

     Selling stock to Dutchess Fund
     and DRH under and existing credit
     line could reduce our market price
     and encourage short sales...............................................11

     Market Overhang.........................................................11

     Because the company's common shares are
     "penny stock" certain rules may impede the
     development of increased trading activity
     and could affect the liquidity for stockholders.........................11

Financing Transactions.......................................................12

Market for Common Stock and Related Stockholder Matters......................15
Use of Proceeds..............................................................16
Management's Discussion and Analysis of
     Financial Condition and Results of Operations...........................16
Business.....................................................................21
     Corporate Background....................................................21
     Business Activities.....................................................21
     Properties..............................................................24
Management...................................................................31
     Directors and Officers..................................................31
     Executive Compensation..................................................33
Security Ownership of Certain Beneficial Owners and Management...............34
Certain Relationships and Related Transactions...............................35
Selling Shareholders.........................................................36
Plan of Distribution.........................................................38
Description of Securities....................................................39
Disclosure of Commission Position on
     Indemnification for Securities Act Liabilities..........................40
Legal Proceedings............................................................41
Legal Matters................................................................41
Experts......................................................................41
Index to Financial Statements................................................42


                                        4





                       REPRESENTATIONS ABOUT THIS OFFERING

     We have not authorized anyone to provide you with information different
from that contained in this prospectus. This prospectus is not an offer to sell
nor does it seek an offer to buy the shares in any jurisdiction where this offer
or sale is not permitted. The information contained in this prospectus is
accurate only as of the date of this prospectus (or any supplement), regardless
of when it is delivered or when any shares are sold.

     WHERE TO FIND MORE INFORMATION ABOUT US

     We have filed with the Securities and Exchange Commission (the
"Commission") a registration statement on Form SB-2 under the 1933 Act with
respect to the shares offered by this prospectus. This prospectus, filed as a
part of the registration statement, does not contain certain information
contained in Part II of the registration statement or filed as exhibits to the
registration statement. We refer you to the registration statement and exhibits
which may be inspected and copied at the Public Reference Department of the
Commission, 450 5th Street, NW, Washington, D.C. 20549, at prescribed rates. You
can contact the Commission's Public Reference Department at (800) SEC-0330. The
registration statement and exhibits also are available for viewing at and
downloading from the EDGAR location within the Commission's internet website
(http://www.sec.gov).

     Our common stock is registered with the Commission under section 12(g) of
the Securities Exchange Act of 1934 (the "1934 Act"). Under the 1934 Act, we
file with the Commission periodic reports on Forms 10-KSB, 10-QSB and 8-K, and
proxy statements, and our officers and directors file reports of stock ownership
on Forms 3, 4 and 5. These filings may be viewed and downloaded from the
Commission's internet website (http://www.sec.gov) at the EDGAR location. Also,
we will provide copies of these documents and any exhibits to them, without
charge to prospective investors upon request addressed to Can-Cal Resources
Ltd., 8221 Cretan Blue Lane, Las Vegas, Nevada 89128, attention Ronald D. Sloan,
President.

                           FORWARD LOOKING STATEMENTS

     Except for historical and current information, all the information in this
prospectus are considered to be "forward looking" statements. Specifically, all
statements (other than statements of historical and current information)
regarding financial and business strategy and the performance objectives of
management for future operations are forward-looking statements. These
forward-looking statements are based on the beliefs of management, as well as
assumptions made by and information currently available to them. These
statements involve known risks such as lack of capital to put our properties
into production, disappointing recoveries of precious metals from our properties
once we put them into production, higher than expected production costs,
declining market prices for precious metals, and delays or increased costs to
obtain production or mining permits.

     When we use the words "anticipate," "believe," "estimate," "expect," "may,"
"will," "should," "continue," "intend" and similar words or phrases, we are
identifying forward-looking statements (also known as "cautionary statements"
because you should be cautious in evaluating such statements in the context of
all the information in this prospectus). These statements reflect our current
views with respect to future events. However, the merit or validity of current
views is subject to the realization in fact of assumptions we have made. What we
now think will happen may turn out much different, and therefore our assumptions
may prove to have been inaccurate or incomplete.

     The investment risks discussed under "Risk Factors" specifically address
all of the material factors that may influence future operating results and
financial performance. The investment risks are not "boiler plate;" they are
intended to tell you about the uncertainties and risks inherent in our business
at the present time which you need to evaluate carefully before making an
investment decision.


                                        5





                               SUMMARY INFORMATION

     The following summarizes all material information found elsewhere in this
prospectus and the information incorporated into it by reference. This summary
is qualified by the more detailed information in this prospectus and the
information incorporated by reference.

THE COMPANY

     The company is an exploration stage company. Since 1996, we have examined
various mineral properties prospective for precious metals and minerals, and
have acquired those we believe may contain precious metals and minerals. Our
properties are located in California and Arizona. We have not established that
any of the properties contain reserves (a reserve is that part of a mineral
deposit which could be economically and legally extracted or produced at the
time of the reserve determination). Further exploration will be needed before a
final determination can be made whether any property is economically and legally
feasible. Therefore, we presently have no reserves.

     We are using the proceeds of the loan from Dutchess Fund to start
processing dump materials (leftovers from earlier mining many years ago by other
companies), and possibly some new material to be mined out of existing
underground mines, on the Cerbat property in Arizona. Based on grab sample
testing by our employees, these materials appear to contain gold and silver.
However, substantial amounts of additional testing, drilling, sampling, assaying
and engineering studies, and confirmation of the presence of precious metals
would be necessary to determine whether any materials on the Cerbat property
contain sufficient amounts of precious metals to constitute "reserves," and
whether any such reserves are capable of economic production.

     Presently, we have not established that there are any reserves on the
Cerbat property. At some future time, we may elect to obtain an independent
reserve report on the property, and an independent feasibility study on the
capital costs and operating expenses for a production plant, but presently we
intend to start processing dump materials, and possibly process small amounts of
material we will remove from existing old mines, while continuing our internal
evaluation of areas of mineralization on the property.

     The amount of capital available to us for evaluation of materials on the
Cerbat property is limited. We may need more capital to continue the evaluation
work, and obtain independent reports and studies to determine if the property
appears to warrant further investment by us. The additional capital may or may
not be available to us through the Investment Agreement (see "Financing
Transactions" below).

     Assuming capital can be raised through the equity line financing with
Dutchess Fund and DRH, and precious metals are proven to exist at the Cerbat
property, we will build a small scale pilot plant and begin processing material
from the Cerbat property for precious metals (primarily gold silver). The
location of the pilot plant has not yet been determined. If the pilot plant is
shown to consistently extract precious metals from the materials, the company
will retain an independent consultant to determine if there are reserves of
precious metals in the property. The reserve study would be based on
comprehensive drilling and sampling of the property according to a grid system
using industry standards.

     We have analyzed materials from the Owl Canyon and Pisgah properties, both
in California, to determine if precious metals are present. On October 4, 2001,
we signed an Investment Agreement for an "equity line financing" with Dutchess
Fund and DRH Investment, LLC. This agreement provides that Dutchess Fund and DRH
would buy up to $8,000,000 of common stock from the company, depending on the
prices for our stock and volumes traded. Please see information about the
Investment Agreement under "Financing Transactions" below. None of the shares
which may be sold to Dutchess Fund and DRH are offered for resale by this
prospectus.


                                        6





     Assuming capital can be raised through the equity line financing with
Dutchess Fund and DRH, and precious metals are proven to exist at the Pisgah
property, we will build a small scale pilot plant on a location within
approximately one hour driving time from Pisgah Hill and begin processing
material from the Pisgah property for precious metals (primarily gold, platinum
and palladium). If the pilot plant is shown to consistently extract precious
metals from the materials, the company will retain an independent consultant to
determine if there are reserves of precious metals in the property. The reserve
study would be based on comprehensive drilling and sampling of the property
according to a grid system using industry standards.

     Along with the reserve study work on Pisgah and Cerbat, we will have
prepared independent feasibility studies for those properties. This report will
analyze the best extraction methods to use in a full scale production plant,
capital and operating costs, and if such a plant can be built and operated
profitably, on either or both of the properties.

     We will continue to hold the Owl Canyon and other properties and resume
testing and evaluation of the Owl Canyon, and in the future initiate testing and
evaluation of the other properties. Presently no dates have been set to initiate
such testing and evaluation.

     Prospective investors should note carefully that the company is an
exploration stage company. Even though the testing program on the Pisgah
property volcanic cinders indicate that precious metals may exist on the Pisgah
property, and our limited internal testing of the Cerbat property indicates that
precious metals may exist on the Cerbat property, we cannot assure you that an
economically viable mineral deposit exists on either of the properties. Further
exploration will be needed before a final determination can be made whether any
property is economically viable.

     Executive offices are located at 8221 Cretan Blue Lane, Las Vegas, Nevada
89128 (tel. 702.243.1849; fax 702.243.1869).

THE OFFERING

Securities Outstanding            10,954,015 shares of common stock, $0.001 par
                                  value.

Securities To Be Outstanding      11,954,015 shares of common stock, assuming
                                  the convertible debenture held by Dutchess
                                  Fund is converted into 950,000 shares, and the
                                  warrant held by Dutchess Fund is exercised for
                                  50,000 shares, as of the date of this
                                  prospectus.

Securities Offered                1,030,000 shares of common stock owned or to
                                  be owned by the selling shareholders.

Use of Proceeds                   We will not receive any proceeds from sale of
                                  shares by the selling shareholders, but will
                                  receive proceeds from exercise of the
                                  warrants, which proceeds (up to $17,930 if the
                                  warrants are exercised at $0.36 per share)
                                  will be used for general corporate purposes,
                                  including exploration work at the Pisgah and
                                  Cerbat properties.

Plan of Distribution              The offering is made by the selling
                                  shareholders named in this prospectus, to the
                                  extent they sell shares. Sales may be made in
                                  the open market or in private negotiated
                                  transactions, at fixed or negotiated prices.
                                  See "Plan of Distribution."

Risk Factors                      An investment is subject to risk. See "Risk
                                  Factors."

                                        7






                                  RISK FACTORS

     An investment in our common stock is speculative in nature and involves a
high degree of risk. You should carefully consider the following risks and the
other information in this prospectus (including the information incorporated by
reference) before investing.

RISK FACTORS INVOLVING THE COMPANY

     WE ARE AN EXPLORATION STAGE COMPANY, HAVE NO RESERVES, HAVE NEVER MADE A
PROFIT, AND MAY NEVER BECOME PROFITABLE. For the year ended December 31, 2001,
the company recorded a net loss of $704,500 from continuing operations, and had
an accumulated stockholders' deficit of $3,971,900 at that date. At March 31,
2002, the company recorded a net loss of $146,900 from continuing operations,
and had an accumulated stockholders' deficit of $4,118,800.

     The company is a mining company in the exploration stage. If we can raise
the capital we will build a pilot plant to further evaluate extraction methods
for the Pisgah property, and another plant at Cerbat, have prepared independent
reserve reports and independent feasibility studies upon which to base the
decision to build production plants at those properties. See the next risk
factor.

     AS AN EXPLORATION COMPANY, WE ARE SUBJECT TO THE RISKS OF THE MINERALS
BUSINESS. The exploration for minerals is highly speculative and involves risks
different from and in some instances greater than risks encountered by companies
in other industries. Most exploration programs do not result in the discovery of
mineralization which is economic to mine. Most exploration programs never
recover the funds invested in them. Without extensive technical and economic
feasibility studies, no one can know if any property can be mined at a profit.
Even with promising reserve reports and feasibility studies, profits are not
assured.

     MANAGEMENT LACKS TECHNICAL TRAINING AND EXPERIENCE WITH EXPLORING FOR,
STARTING AND OPERATING A MINE. Our directors and officers don't have technical
training in geophysical sciences, metallurgy, or mineral exploration management,
nor do they have any direct prior experience in these areas or in the minerals
exploration business generally. Without these kinds of training or experience,
our management may not be fully aware of many of the specific requirements
related to working in the mining industry. Their decisions and choices for the
company may not take into account standard engineering or managerial approaches
which mineral exploration companies routinely use. The company's operations,
earnings, and ultimate financial success could suffer irreparable harm due to
management's lack of experience in this industry.

     OUR TECHNICAL STAFF LACKS EXPERIENCE IN EVALUATING MINING, PROCESS AND
MINERAL ECONOMICS OF MINERAL PROPERTIES. To date, we have relied in large part
on individuals with technical training and experience as assayers or exploration
geochemists, but uniformly they don't have significant training or experience in
conducting evaluation and economic feasibility studies of the mining and
processing of mineral deposits. Therefore, we have not had the ability to
adequately evaluate our progress. Past assertions that we may have been nearing
the point of commencing production are unreliable.

     WE HAVE NOT SYSTEMATICALLY DRILLED AND SAMPLED THE PISGAH PROPERTY, OR THE
CERBAT PROPERTY, TO CONFIRM THE PRESENCE OF ANY CONCENTRATIONS OF PRECIOUS
METALS. There is substantial risk that such testing would show limited
concentrations of precious metals, and such testing may show a lack of precious
metals in the property. We have not run, nor have we had third parties run for
us, a systematic drilling and sampling program designed to measure whether and
where concentrations of precious metals may or may not exist, either in the
stockpiled material or in the Pisgah deposit itself, or anywhere on the Cerbat
property. You cannot safely assume that precious metals-bearing materials exist
outside of the samples tested. Testing may show a lack of precious metals in
either or both of the properties.


                                        8





     SOME OF OUR PISGAH PROPERTY ASSAY RESULTS MAY BE UNRELIABLE. From time to
time we have used non-standard procedures to sample and assay the volcanic
cinder materials for precious metals, and much of the assaying has been
conducted by the company. Some of these procedures could have introduced
contamination into the tested materials which can cause the assay results to be
unreliable.

     NEITHER THE VOLCANIC CINDER SAMPLING, NOR THE CERBAT SAMPLING PROGRAM HAS
BEEN MANAGED BY INDEPENDENT PARTIES. We have not used well-established, third
party independent geologists or engineers to conduct the sampling and sample
preparation of cinder samples from Pisgah, or the samples from Cerbat, before
sending the samples out for assay and microscopic examination. Without an
independent, third-party approach to sampling, sample preparation and assaying
by reputable individuals who have no direct interest in our properties or
company, most persons with experience in mineral exploration companies will not
trust claims about the discovery of precious metals from previous unknown types
of mineral deposits (volcanic cinders are not known to contain precious metals).
This risk factor may have an adverse effect on the marketability and price of
the company's securities.

     WE HAVE NOT CONCLUSIVELY PROVED THE PRESENCE OF PRECIOUS METALS IN THE
PISGAH PROPERTY. Our efforts to date, and any money spent in the future on this
property, ultimately may be futile.

     OUR TEST RESULTS HAVE BEEN PUBLICLY QUESTIONED BY A WELL-ESTABLISHED
PUBLICATION IN THE MINING INDUSTRY. Until the questions raised by the
publication have been adequately addressed by independent reserve and
feasibility studies, these questions may adversely affect the value of your
investment in the company. See "Business - Properties - Pisgah, California
Property."

     THE "CARE AND CUSTODY" PROGRAM FOR SAMPLING THE PISGAH PROPERTY DOES NOT
MEET THE INDUSTRY STANDARD FOR "CHAIN OF CUSTODY" PROGRAMS, WHICH ARE INTENDED
TO INSURE THE INTEGRITY OF SAMPLES. Our approach to sampling, sample care,
sample preparation and assaying of samples should not be confused with the chain
of custody programs. We can't guarantee the samples have not been tampered with
and the results reported cannot be treated as being as reliable as if we had
used a true chain of custody approach.

     TESTING TO DATE HAS FOCUSED ON ASSAYING MATERIALS FOR PRECIOUS METALS
CONTENT, NOT HOW TO PROCESS MATERIALS FOR PRODUCTION. The various procedures we
have used to assay the volcanic cinder samples, and the Cerbat materials, have
not addressed what metallurgical procedures would be suited to process precious
metals out of the materials. Even if independent reserve reports indicate the
presence of precious metals, further extensive work will be needed in the form
of a feasibility study to determine if the precious metals (if any are shown
likely to be present in the property) in fact can be processed out of the
material at a profit. Some companies decide that even though one of their
properties contains valuable minerals, it is impossible to remove them
profitably in commercial production.

     NEITHER THE PISGAH PILOT PLANT'S LIMITED RESULTS, NOR THE CERBAT PILOT
PLANT'S LIMITED RESULTS WILL GUARANTEE PROFITABILITY. Prospective investors
should note that the initial pilot plant's operating results on either property
will not be a sure indicator of the ultimate viability of company operations. We
believe this is a significant risk for the company. The pilot plant will run
small batches of material through different production processes (leaching
times, proportions of chemicals, etc.) to help us better understand how to
extract precious metals from materials removed from different locations on the
Pisgah property and the Cerbat property. However, its results will not be
representative of the operating results we should expect with a production plant
using materials taken throughout the property. Therefore, pilot plant results,
even if promising in terms of yield per ton and production cost, will not be
indicative of operating results. The pilot plant's results must be used in
conjunction with a future feasibility study to be prepared for us.

     EXPLORING VOLCANIC CINDER PROPERTIES PRESENTS UNIQUE RISKS NOT ENCOUNTERED
IN OTHER GEOLOGIC SETTINGS. Precious metals most often are found in underground
quartz vein deposits, or in alluvial sites where the metals have been eroded
from surface exposed quartz veins and been transported by natural forces to

     9





another (usually gravel type) deposit. Precious metals which are found in (or
came from eroded) vein deposits are believed to have been carried in underground
superheated water, which transported the precious metals and other
mineralization toward the surface, then cooled into quartz deposits underground.

     In contrast, volcanic cinders resulted from magma flows deep in the earth
crust erupting to the surface. However, the mechanism which may have placed
precious metals in the Pisgah volcanic cinders is not well understood. Presently
there are no established geological theories to explain how precious metals
might be located within volcanic cinders generally.

     OUR LIMITED TEST RESULTS ON THE PISGAH PROPERTY TO DATE HAVE NOT BEEN
CONSISTENT AND POSITIVE RESULTS MAY NOT BE VALIDATED BY PRODUCTION OPERATIONS.
The company has run many tests on small amounts of the stockpiled volcanic
cinder material located at the Pisgah property, using different assay
techniques. While the tests indicate the materials may contain precious metals,
our tests have been limited to relatively small amounts of materials taken from
a few stockpile locations. Even within this limited testing scope, the test
results have varied significantly.

     WE HAVE A HISTORY IN 2001 OF LATE PAYMENTS ON DEBT, AND WE COULD LOSE THE
PISGAH PROPERTY IF DEBT SECURED BY IT IS NOT PAID OR RESTRUCTURED IN 2002. This
is a risk to the company. At December 31, 2001 the company owed two lenders
$398,000 secured by first and second deeds of trust on the Pisgah property. Debt
service is now current. If we don't pay all the amounts due on time, or can't
restructure the debts to give us more time to pay, we could lose the Pisgah
property through foreclosure. If we should lose the Pisgah property, a stronger
focus and more aggressive independent sampling and drilling program will be
instituted on the Cerbat property. Although value could be realized by sale of
material for industrial and decorative uses, loss of the Pisgah property would
be a significant adverse development for the company.

     WE MAY NOT BE SUCCESSFUL IN RAISING THE CAPITAL NECESSARY TO BUILD AND
OPERATE THE PILOT PLANT. We will need approximately $63,500 to design, build and
start operating the small scale pilot plant at Pisgah. In addition, about
$200,000 will be needed for a reserve report and feasibility study.

     We will need approximately $85,000 to design, build and start operating the
small scale pilot plant at Cerbat, and an additional $100,000 for a reserve
report and feasibility study. The net proceeds from selling stock to DRH and
Dutchess Fund under an existing Investment Agreement will be used for these
purposes, but we may not be able to sell enough stock (see below) to fund these
items. We have no alternative arrangements in place to raise the funds we will
need if we don't sell enough stock to Dutchess Fund and DRH under the Investment
Agreement.

     The future market price and volume of trading of our common stock limits
the rate at which we can obtain funding from Dutchess Fund and DRH under the
Investment Agreement. Further, we might be unable to satisfy the conditions in
that agreement which would result in our inability to sell stock on a timely
basis, or at all. If the price of our common stock and/or trading volume do not
increase significantly from recent levels, we will be unable to obtain
sufficient funds from the Investment Agreement to meet our liquidity needs.

     TERMS OF SUBSEQUENT FINANCINGS MAY ADVERSELY IMPACT YOUR INVESTMENT. If we
can't raise enough capital to execute our business strategy (pay for reserve
report and feasibility study, and build the small scale pilot and production
plants at Pisgah and Cerbat) from the Investment Agreement, or if we do have the
funds to build the larger plant but decide to modify or enlarge it, we may have
to raise equity, debt or preferred stock financing in the future. Your rights
and the value of your investment in the common stock could be reduced. For
example, if we have to issue secured debt securities, the holders of the debt
would have a claim to our assets that would be prior to the rights of
stockholders until the debt is paid. Interest on these debt securities would
increase costs and negatively impact operating results. Preferred stock could be
issued in series from time to time with such designations, rights, preferences,
and limitations as needed to raise capital. The terms of preferred stock could
be more advantageous to those investors than you as holders of common stock. In

                                       10





addition, if we need to raise more equity capital from sale of common stock,
institutional or other investors may negotiate terms at least and possibly more
favorable than the terms of this offering. More common stock could be sold under
these circumstances at prices lower than offered under this prospectus, which
could result in dilution of the book value of shares bought in this offering.

RISK FACTORS INVOLVING THIS OFFERING.

     SELLING STOCK TO DUTCHESS FUND AND DRH UNDER AN EXISTING INVESTMENT
AGREEMENT MAY SUBSTANTIALLY DILUTE THE INTERESTS OF THE OTHER STOCKHOLDERS.
Under the terms of an Investment Agreement between the company and Dutchess Fund
and DRH , we will be selling shares of common stock to Dutchess Fund and DRH at
prices which are 93% of the bid price in the market. The exercise of our put
rights under the Investment Agreement therefore may result in substantial
dilution to the interests of the other holders of our common stock.

     SELLING STOCK TO DUTCHESS FUND AND DRH UNDER AN EXISTING INVESTMENT
AGREEMENT COULD REDUCE OUR MARKET PRICE AND ENCOURAGE SHORT SALES. If and to the
extent Dutchess Fund and DRH resell shares of our common stock bought under the
Investment Agreement, our stock market price may decrease due to the additional
shares coming into the market. If the price of our common stock decreases, and
if we decide to sell more shares to Dutchess Fund and DRH, we would be issuing
more shares for any given amount invested by such parties. This could encourage
short sales, which would place further downward pressure on the market price.

     MARKET OVERHANG. Approximately 4,200,000 shares of the total shares issued
and outstanding are restricted under rule 144 under the 1933 Act from immediate
resale to the public stock market. This number does not include the 30,000
outstanding shares registered for resale with this prospectus, or the shares
issuable on conversion of the debenture or exercise of the warrant held by
Dutchess Fund. Rule 144 provides, in essence, that a person holding "restricted
securities" for a period of one year may sell only an amount every three months
equal to the greater of (a) 1% of a company's issued and outstanding shares, or
(b) the average weekly volume of sales during the four calendar weeks preceding
the sale. The amount of "restricted securities" which a person who is not our
affiliate sells is not so limited, since non-affiliates may sell without volume
limitation their shares held for two years if there is adequate current public
information available concerning us. In that event, "restricted securities"
would be eligible for sale to the public at an earlier date. As restrictions on
resale end, the market price of our common stock could drop significantly if the
holders of these restricted shares sell them or are perceived by the market as
intending to sell them.

     BECAUSE THE COMPANY'S COMMON SHARES ARE "PENNY STOCK" CERTAIN RULES MAY
IMPEDE THE DEVELOPMENT OF INCREASED TRADING ACTIVITY AND COULD AFFECT THE
LIQUIDITY FOR STOCKHOLDERS. Penny stocks generally are equity securities with a
price of less than $5.00 per share other than securities registered on certain
national securities exchanges or quoted on the Nasdaq stock market, provided
that current price and volume information with respect to transactions in such
securities is provided by the exchange or system. Our securities now are subject
to the "penny stock rules" that impose additional sales practice requirements on
broker-dealers who sell penny stock securities to persons other than established
customers and accredited investors (generally those with assets in excess of
$1,000,000 or annual income exceeding $200,000 or $300,000 together with their
spouse). For transactions covered by these rules, the broker-dealer must make a
special suitability determination for the purchase of penny stock securities and
have received the purchaser's written consent to the transaction prior to the
purchase. Additionally, for any transaction involving a penny stock, unless
exempt, the "penny stock rules" require the delivery, prior to the transaction,
of a disclosure schedule relating to the penny stock market. The broker-dealer
also must disclose the commissions payable to both the broker-dealer and the
registered representative and current quotations for the securities. Finally,
monthly statements must be sent disclosing recent price information on the
limited market in penny stocks. These rules may restrict the ability of
broker-dealers to sell our securities and may have the effect of reducing the
level of trading activity of our common stock in the secondary market.

                                       11





                             FINANCING TRANSACTIONS


     On June 14, 2002 received $106,604 net proceeds from sale of a convertible
debenture to Dutchess Private Equities Fund. The company paid $13,396 to
Dutchess Advisors, Ltd. (advisor to Dutchess Fund) in payment of fees and travel
expenses.

     All or part of the principal amount ($120,000) of the debenture, plus
accrued interest at 8% annually, is convertible at Dutchess Fund's discretion
into restricted shares of common stock, at a per share price equal to the lesser
of: (1) $0.41; (2) 100% of the average of the five lowest closing bid prices in
the 15 trading days preceding June 14, 2002); or (3) 80% of the average of the
three lowest closing bid prices in the 15 trading days preceding notice of
conversion. To the extent not prepaid or converted, outstanding principal and
accrued interest will be converted automatically to restricted shares of common
stock, at the lesser of the conversion prices stated above, on the maturity date
of the debenture (June 14, 2005).

     If the $120,000 principal amount of the debenture is converted at the $0.41
price, we would issue 292,683 shares to Dutchess Fund, and the offer and sale of
those shares would be covered by this prospectus. This prospectus covers a total
of 950,000 shares issuable to Dutchess Fund on conversion of the debenture; the
number of shares issued on conversion will depend on the market price (for
example, the full 950,000 shares would be issued if the market price drops to
the point where the conversion price is calculated at $0.126 per share.

     In connection with the transaction, we issued to Dutchess Fund a warrant to
purchase 50,000 restricted shares of common stock, at an exercise price per
share equal to the lesser of (1) $0.36 (110% of the five day average closing bid
price for the five trading days before June 14, 2002, which was the issue date
for the warrant); or (2) 110% of the five day average closing bid price for the
five trading days after December 12, 2002.

     Also in connection with the transaction with Dutchess Fund, we issued to
Joseph B. LaRocco, attorney for Dutchess Fund, 30,000 restricted shares of
common stock, for legal services provided to Dutchess Fund in connection with
the debenture and warrant transaction. The services have been valued by the
company at $6,750.

     Resale of shares issued on conversion of the debenture and exercise of the
warrant, and shares now held by Mr. LaRocco, is covered by this prospectus, as
required by the terms of the transaction with Dutchess Fund. The following
discloses transactions late in 2001 and early 2002 between Dutchess Fund,
Dutchess Advisors, and others, involving an Investment Agreement (sometimes
referred to as an "equity credit line" agreement) and a public relations
agreement. Resale of the shares referred to in the following disclosure is not
covered by this prospectus, but by separate prospectus and registration
statement (SEC file number 333- 72252) on file with the Securities and Exchange
Commission.

     On October 4, 2001 we signed an Investment Agreement with Dutchess Private
Equities Fund, L.P. and DRH Investment Company, LLC to sell up to $8,000,000 in
shares of common stock to Dutchess Fund and DRH, in equal amounts. We also
issued shares of common stock to Dutchess Fund and May Davis Group, Inc., and to
Dutchess Advisors, Ltd. (advisor to Dutchess Fund), and to the attorney for
Dutchess Fund and DRH, for fees in connection with the Investment Agreement.
Terms of these transactions are described below. Reference is made to the
complete text of the Investment Agreement, which has been filed as an exhibit to
the registration statement which includes this prospectus.


                                       12





     INVESTMENT AGREEMENT. We have signed an Investment Agreement with Dutchess
Private Equities Fund L.P. ("Dutchess Fund", a Delaware limited partnership),
and DRH Investment Company, LLC ("DRH"), who have committed to buy from us up to
a total of $8,000,000 in shares of common stock, when and as requested by us,
until May 10, 2005, 50% by Dutchess Fund and 50% by DRH.

     Our ability to sell stock to Dutchess Fund and DRH will depend on market
price and trading volume for our stock. See the risk factor captioned "We may
not be successful in raising the capital necessary to build and operate the
pilot plant at Pisgah or at Cerbat." If market prices continue at the July 2002
levels (less than $0.35 bid) or decline, we will need more authorized capital
than the current 15,000,000 shares of common stock to take full advantage of the
Investment Agreement (assuming trading volume is sufficient, see below). The
Investment Agreement allows us to increase authorized capital for this purpose,
and we intend to ask our shareholders to approve an increase to 75,000,000
shares of common stock in October or November 2002. The shareholders will have
to approve the increase. If shares are issued to Dutchess Fund or conversion of
the debenture (see below), the number of shares available to sell to Dutchess
Fund and DRH would be reduced, until such time as the company's shareholders
approve an increase in the number of authorized shares.

     Dutchess Fund, and DRH, separately, cannot be required to purchase stock
from the company which, when added to stock of the company which either of them
owns beneficially, exceeds 4.99% of the issued and outstanding stock of the
company on the date of our "put" (see below).

     In addition to the foregoing overall limit which applies to Dutchess Fund
and DRH, the amount of stock we can require Dutchess Fund and DRH to purchase at
any time is limited:

     O    There must be 13 stock market trading days between any two of our
          "puts" (requests for purchase delivered to Dutchess Fund and DRH),
          although one or more closings of sale of part of the shares may occur
          every five trading days within the 13 trading days (the closing date
          for each put is 13 trading days after put notice). We will deposit
          stock certificates with First Union National Bank, Morristown, New
          Jersey (the "escrow agent"), and Dutchess Fund and DRH will deposit
          funds with the escrow agent sufficient to buy our stock.

     O    We shall be entitled to request that dollar amount of stock that is
          equal to 175% of the average daily volume of our common stock over the
          40 trading days prior to our put notice multiplied by the purchase
          price (93% of the lowest closing bid price during that 40 days), but
          never more than $1 million. This is how the maximum "put amount" is
          determined under the Investment Agreement. The actual number of shares
          we issue for each put delivered to Dutchess Fund and DRH will have a
          total or aggregate purchase price equal to the lesser of (1) the put
          amount, and (2) 15% of the aggregate trading volume in the 10 trading
          days, multiplied by the average of the lowest closing bid prices
          during the first five and the last five trading days, respectively, in
          the 10 trading day pricing period.

     Closing of each sale of stock to Dutchess Fund and DRH will be subject only
to standard closing conditions (for examples, that we are not insolvent, and
that we continue to be listed for trading on the Over- the-Counter Bulletin
Board). Subject only to meeting the standard closing conditions, Dutchess Fund
and DRH must purchase the stock. We will receive net sale proceeds (see below)
not later than the thirteenth trading day after the date of our put notice.

     The issuance of shares of common stock to Dutchess Fund and DRH under the
Investment Agreement will be exempt from registration with the Securities and
Exchange Commission under section 5 of the 1933 Act, pursuant to section 4(2) of
the 1933 Act; the resale of such shares by Dutchess Fund and DRH is registered
with the Securities and Exchange Commission under section 5 by a separate
registration statement. We have agreed to use our best efforts to have our
officers, directors and any other persons affiliated with the company refrain
from selling shares during each 10 trading day pricing period.

                                       13





     The Investment Agreement contains mutual indemnities against loss, costs
and expenses arising out of misrepresentations, breach of warranties and
covenants, or other actions or inactions by us or by Dutchess Fund and DRH.
Insofar as such indemnification might be sought for loss, costs and expenses
arising from violations of the 1933 Act, we have been informed that in the
opinion of the Securities and Exchange Commission, such indemnification is
against public policy as expressed in the 1933 Act and therefore is not
enforceable.

     Pursuant to the Investment Agreement, each time we sell stock to Dutchess
Fund and DRH, we will pay May Davis Group, Inc., a securities broker-dealer and
member of the National Association of Securities Dealers, Inc. cash in the
amount of 3.5% of the funds purchased in each transaction by Dutchess Fund and
DRH. See "Selling Shareholders" below. An additional 3.5% of the funds purchased
in each such transaction will be paid to Dutchess Advisors, see "- Compensation"
below.

     REGISTRATION RIGHTS AGREEMENT. We have filed with the Securities and
Exchange Commission, and will keep current the registration statement for resale
of the shares sold to Dutchess Fund and DRH under the Investment Agreement, for
so long as Dutchess Fund or DRH hold any shares so purchased. The number of
shares available under the initial registration statement is insufficient to
cover all the stock which may be issued to Dutchess Fund and DRH at current
market prices and volumes. Therefore, we will use our best efforts to have our
shareholders approve an increase in authorized common stock (up to 75,000,000
shares) and cause an amendment or new registration statement containing
additional shares (an additional 16,000,000 shares) to be filed with the
Commission and declared effective by it. If our shareholders do not approve the
increase in authorized shares, and if the market price of our stock does not
increase to approximately $2.00, we will not be able to realize the full
potential funding of $8,000,000 which is available under the Investment
Agreement, because we would not have enough shares to sell. Failure to obtain an
increase in authorized common stock will not result in termination of the
Investment Agreement.

     Our agreements as to registration rights are only with Dutchess Fund and
DRH, Dutchess Advisors and the attorney for Dutchess Fund and DRH.

     COMPENSATION. We will sell shares to Dutchess Fund and DRH at a 7% discount
from the market price (see above). We will pay Dutchess Advisors, Ltd., an
affiliate and advisor of Dutchess Fund, an amount of cash equal to 3.5% of the
dollar amount of shares we sell to Dutchess Fund and DRH, when each put is
closed (see above). In addition, we have issued 227,272 shares of common stock
to Dutchess Advisors, Ltd. (for its advisory services to Dutchess Fund), and
have issued an additional 75,757 shares to Dutchess Fund, as fees to induce
Dutchess Fund to enter into the Investment Agreement. The shares issued to
Dutchess Advisors were required to be so issued by Dutchess Fund. We will pay
May Davis Group, Inc. an amount of cash equal to 3.5% of the dollar amount of
shares we sell to Dutchess Fund and DRH when each put is closed (see above). We
also issued 303,030 shares to May Davis Group, Inc., a securities broker-dealer
firm, as a placement fee for the execution of the Investment Agreement. In March
2002, May Davis transferred the 303,030 shares to Owen May (151,515 shares),
Hunter Singer (111,515 shares), and Michael Jacobs (40,000 shares). Thereafter,
Mr. May transferred his 151,515 shares to Blue Mountain Investments, LLC, a
Delaware LLC owned by Mr. May and a member of his immediate family. Mr. May has
investment and voting control over Blue Mountain. Mr. May, Mr. Jacobs and Mr.
Singer are registered stock brokers employed by May Davis, and such individuals
are statutory underwriters for this offering. Mr. Singer also is a principal of
DRH.

     All of the foregoing shares were issued based on the value (agreed to by
the company and the parties pursuant to the Investment Agreement) of such fees
in the amounts of $50,000 by Dutchess Fund, $200,000 by May Davis Group, Inc.,
and $150,000 by Dutchess Advisors (total $400,000), divided by the $0.66 closing
bid price of the company's stock when the Investment Agreement was signed
(October 4, 2001).

     An additional 37,000 shares were issued to Joseph B. LaRocco, for services
valued at $12,500 ($0.33 per share) provided by him as attorney for Dutchess
Fund and DRH in connection with the Investment

                                       14





Agreement. The value of his services was determined by his clients Dutchess Fund
and DRH, and agreed to within the Investment Agreement signed by the company.
The per share price for his services was negotiated and agreed to between Mr.
LaRocco and the company, as the company did not have the funds to pay Mr.
LaRocco in cash. The $0.33 per share price represents a discount of 50% from the
market price at October 4, 2001 ($0.66).

     All of these shares (643,059 total) were issued as restricted securities
under section 4(2) of the 1933 Act, and are registered for resale by a separate
prospectus and the registration statement of which that prospectus is a part.

     PUBLIC RELATIONS AGREEMENT. As of September 15, 2001 the company signed an
agreement with National Financial Communications Corp., based in Needham,
Massachusetts, for NFC to provide public relations and communications services
to the company for a period of 12 months. NFC's objective is to increase
awareness of the company among potential investors through traditional mail
channels and media interviews with officers of the company. The cost of NFC's
services is $5,000 per month if paid in cash ($6,000 per month if paid in
stock), plus reimbursement of third party expenses. The term of the agreement is
12 months, but can be terminated by either party on 10 days notice after
December 15, 2001. The agreement is automatically extended for three months if
not terminated by the company prior to end of the 12 month term.

     On March 22, 2002, the consulting agreement was amended (effective
September 15, 2001) wherein the agreement was suspended from October 31, 2002
through March 25, 2002. We have paid the first month's service with NFC with
$5,000 cash, and have agreed to issue 200,000 shares of stock for services and
expenses under the agreement. We issued 40,000 shares to NFC for services for
the months of April and May 2002, and thereafter will issue 20,000 shares
monthly according to the amended agreement.

     We agreed to issue the stock valued at $0.875 per share (the bid price as
of October 19, 2001), for a total value of $175,000 for the 200,000 shares.
These shares will be issued as restricted securities under section 4(2) of the
1933 Act, and are registered for resale by a separate prospectus and the
registration statement of which that prospectus is a part.

     Also, we have agreed to issue options to NFC to purchase 200,000 shares of
common stock at an exercise price of $1.00 per share. The options will be
exercisable when delivered and will expire September 15, 2004. Shares issued on
exercise of the options will be restricted securities under section 4(2) of the
1933 Act; resale of such shares is covered by a separate prospectus and the
registration statement of which that prospectus is a part.

             MARKET FOR COMMON STOCK AND RELATED STOCKHOLDER MATTERS

     The stock is traded on the Nasdaq Over-the-Counter Bulletin Board
("CCRE.OB").

     The following shows in United States dollars the high and low market
quotation for the shares for the last three years. Quotations reflect
inter-dealer prices, without retail mark-up, mark-down, or commissions, and do
not necessarily represent actual transactions.

     1999                              Low                        High
     ----                              ---                        ----
     First Quarter                     $0.375                     $0.812
     Second Quarter                    $0.406                     $1.875
     Third Quarter                     $0.75                      $4.125
     Fourth Quarter                    $0.906                     $1.75


                                       15





     2000                              Low                        High
     ----                              ---                        ----
     First Quarter                     $0.875                     $5.00
     Second Quarter                    $2.125                     $5.125
     Third Quarter                     $1.50                      $3.312
     Fourth Quarter                    $1.031                     $2.75

     2001
     First Quarter                     $1.218                     $1.75
     Second Quarter                    $1.156                     $1.813
     Third Quarter                     $0.77                      $1.563
     Fourth Quarter                    $0.31                      $0.90

     2002
     First Quarter                     $0.25                      $0.51
     Second Quarter                    $0.21                      $0.51

     The company has approximately 220 shareholders of record. The stock
transfer agent is Pacific Stock Transfer Company, 500 E. Warm Springs, Suite
240, Las Vegas, NV 89119.

     The company has never paid any dividends. There are no legal restrictions
which limit our ability to pay dividends. Based on the present financial
situation, it is unlikely we will pay dividends in the near future.

                                 USE OF PROCEEDS

     We will not receive any proceeds from sale of shares by the selling
shareholders, but will receive proceeds from exercise of the warrants, which
proceeds (up to $17,930 if the warrants are exercised at $0.36 per share) will
be used for general corporate purposes., including exploration work at the
Pisgah and Cerbat properties.

                     MANAGEMENT'S DISCUSSION AND ANALYSIS OF
                  FINANCIAL CONDITION AND RESULTS OF OPERATIONS

         The following should be read together with the financial statements
included in this prospectus.

     We hold interests in five mineral properties in the southwestern United
States. None of these properties has any proven or probable reserves and none of
these properties is in production. All expenditures on all properties are
expensed, not capitalized.

LIQUIDITY AND CAPITAL RESOURCES AT MARCH 31, 2002 COMPARED WITH MARCH 31, 2001,
AND RESULTS OF OPERATIONS FOR THE THREE MONTHS ENDED MARCH 31, 2002.

(A)  PLAN OF OPERATIONS.

     We intend to continue sampling and testing volcanic cinder materials from
the Pisgah property with a small pilot plant to be located at a location within
approximately one hour driving time from the Pisgah property, assuming we have
the necessary funds. We anticipate using the pilot plant to process small
batches of material for testing purposes. We also plan to obtain an independent
reserve report and feasibility study before building the production plant.
However, there is no assurance that precious metals exist in the volcanic
cinders in commercial quantities or, if they do, that they can be profitably
extracted. The Company has no present plans to conduct any activities or
operations on any of its other properties.


                                       16





     We will depend on sales of stock to Dutchess Private Equities Fund, L.P.
and DRH Investment Company, LLC, who are providers of the equity line of credit
established under an Investment Agreement with us, to build the pilot plant,
obtain an independent reserve report and an independent feasibility study, pay
general and administrative expenses, and pay debt service. For more information
regarding the Investment Agreement, see annual report on Form 10-KSB for the
year ended December 31, 2001.

     At March 31, 2002, and before sale of any stock to Dutchess Fund and DRH,
we had approximately $15,400 cash available to sustain operations, which would
cover one month of operations maximum. In advance of such sales, we may seek
additional capital by sale of restricted stock in private placement transactions
in Canada, loans from directors, or possible funding or joint venture
arrangements with other mining companies. However, there are no plans or
arrangements now in place to fund the company by any of these means, and outcome
of the discussions with other companies cannot be predicted.

     It is not anticipated that the Company will purchase (or sell) any
significant amount of equipment or other assets, or experience any significant
change in the number of personnel who perform services for the Company, during
the fiscal year ending December 31, 2002. However, this depends on results of
its ongoing testing programs and financing available to it.

(B)  LIQUIDITY AND CAPITAL RESOURCES AND RESULTS OF OPERATIONS

     As of March 31, 2002, the Company had a working capital deficit of
$171,900. The working capital deficit as of December 31, 2001, was $70,200.

     The Company had no operating income or cash flow from its mineral
operations for the three months ended March 31, 2002 or the three months ended
March 31, 2001. The Company sustained a loss from operations of $106,500 for the
three month period ended March 31, 2002, compared to a loss of $166,100 for the
three month period ended March 31, 2001. The decreased loss was primarily due to
decreases in mine exploration costs of $56,600; travel and entertainment costs
of $18,900; consulting fees of $8,500, and office expense of $15,000. These
reductions were offset by increases in salaries and wages of $15,000; accounting
and legal fees of $22,900, and insurance costs of $4,700.

     Costs and expenses decreased approximately $59,600 to $112,100 (compared to
$171,700 in 2001). The changes in costs and expenses, stated as changes for the
period ended March 31, 2002 compared to the same period for 2001, were due to:

     o    Accounting and legal costs increased by $22,900 due to costs incurred
          as a result of filing a registration statement with the Securities and
          Exchange Commission to register shares for resale.

     o    A decrease of $8,500 paid to consultants for research and development
          on our Pisgah cinder material.

     o    Salaries and wages increased by $15,000 and payroll taxes by $1,200
          because we agreed in June 2001 to pay Mr. Sloan a salary of $60,000
          per year. We have accrued these expenses. There were no salary and
          wages, or payroll taxes during the same period in 2001.

     o    Insurance costs increased $4,700 due to increases in coverage for
          directors.

     o    Travel and entertainment costs decreased $18,900 due to less travel by
          directors and less travel expenses incurred for consultants.


                                       17





     o    Depreciation and amortization decreased by $1,900 because some of our
          equipment has been fully depreciated.

     o    Office expense decreased $15,000. During the three month period ended
          March 31, 2001, we established an office at the Nye County lab
          facility. Establishment of the office resulted in one time expenses
          for equipment and supplies. The facility was closed on December 31,
          2001.

     o    Mine exploration costs decreased $56,600 due to a reduction in the
          amount of third party assay tests performed for the company and
          discontinuation of exploration on the Owl Canyon property.

     o    Advertising and promotion expenses decreased by $1,100 due to less
          promotional materials being prepared.

     o    Repairs and maintenance decreased by $2,900. No repairs and
          maintenance costs were incurred during the first quarter of 2002.

     o    Telephone costs decreased by $900 due to lower long distance telephone
          rates.

     o    Office rent, miscellaneous costs, utilities, and equipment rental
          increased by a net $2,400 principally due the closing of the Nye
          County lab facility and costs incurred in moving the equipment and
          supplies from that facility.

     Unless the Company is able to establish the economic viability of its
mining properties, the Company will continue writing off its expenses of
exploration and testing of its properties. Therefore, losses will continue
unless the Company locates and delineates reserves. If that occurs, the Company
may capitalize certain of those expenses.

     The Company has no material commitments for capital expenditures other than
expenditures it chooses to make with respect to testing and/or exploration of
its mineral properties.

     We have no material commitments for capital expenditures.

LIQUIDITY AND CAPITAL RESOURCES AT DECEMBER 31, 2001 COMPARED WITH DECEMBER 31,
2000, AND RESULTS OF OPERATIONS FOR THE TWO YEARS ENDED DECEMBER 31, 2001.



                                                         Year ended December 31
                                                    --------------------------------
                                                        2001                2000
                                                    -------------     --------------

                                                                  
Sales                                               $         -0-       $         -0-
Rental revenue                                             22,500              22,500

Costs                                                    (677,500)         (1,012,200)

Other income (expenses)                                   (49,500)             27,200

Income (loss) from discontinued operations                  -0-                   -0-
                                                    -------------       -------------

Net income (loss)                                   $    (704,500)      $    (962,500)
                                                    =============       =============



                                       18





     Income in 2001 and 2000 was payment received from the lessee of the Pisgah
property (see "Business - Properties - Pisgah Property Mining Lease").

     The following table summarizes working capital and total assets,
accumulated deficit, and shareholders' equity.



                                                           Year ended December 31
                                                     ---------------------------------
                                                         2001                2000
                                                     --------------     --------------

                                                                  
Working capital                                      $     (70,200)     $     480,100

Total assets                                         $     135,900      $     701,600

Accumulated deficit                                  $  (3,971,900)     $  (3,267,400)

Shareholders' equity                                 $    (471,600)     $     150,600


     At December 31, 2000, we owed $32,500 to a lender (secured by first deed of
trust on the Pisgah property), with annual interest at 8%. Annual payments of
$22,500 from Twin Mountain (lessee of the Pisgah property) were paid directly to
the lender by Twin Mountain, which reduced this debt to $10,000 with the balance
due July 31, 2001. The maturity of this note has been extended to June 1, 2002.
This debt was paid in full in May 2002.

     During 2000 the company issued 1,119,009 shares of common stock, including
774,009 shares for cash proceeds of $949,600 to finance operations. We also
borrowed $300,000 from a corporate lender (First Colony Merchant, a private
lender) at 16% annual interest, secured by a second mortgage on the Pisgah
property. Service on this debt is interest only (payable $24,000 each May and
November), with principal due November 23, 2005. In addition, during 2000 Ronald
D. Sloan, president, had loaned the company $152,289 on an unsecured basis, with
interest at prime plus 1%. See notes to the audited financial statements and
"Certain Relationships and Related Transactions - Loans by Officers."

     In 2001, additions to funds available for operations were provided by
$89,916 from sale of 142,888 shares of restricted common stock, and from an
additional loan of $89,253 from Ronald D. Sloan, president (unsecured, with
interest at prime plus 1%, due September 25, 2002), $6,313 from Brian Wolfe, a
director (unsecured, with interest at prime plus 1%, due November 2, 2002), and
$21,600 from Robin Schwarz, a shareholder (unsecured, with interest at 20.74%
due September 25, 2002). The company made principal repayments to Mr. Sloan of
$127,950 leaving a balance owing of $76,048.

     We recorded a net loss from operations in 2001 of $704,500 compared to
$962,500 in 2000. This $258,000 decrease in net loss in 2001 was due primarily
to a decrease in mine exploration costs of $402,900, which was offset by
increases in consulting fees of $96,900, and salaries and wages of $30,000 .

     Costs and expenses decreased approximately $334,700 to $677,500 (compared
to $1,012,200 in 2000). The changes in costs and expenses, stated as changes in
2001 compared to 2000, were due to:

     o    A decrease of $402,900 in mine exploration costs. In 2000, we incurred
          a one-time expenditure of $300,000 for 200,000 shares of restricted
          common stock issued in August 2000 to two individuals (Ken Schmidt and
          John Tomashewski) to acquire their proprietary extractive technology,
          at a value of $1.50 per share (market value on issue date). The
          remaining decrease of $102,900 was due to a reduction in the amount of
          third party assay tests performed for the company and discontinuation
          of exploration on the Owl Canyon property.

                                       19






     o    A increase of $96,900 paid to consultants for research and development
          on our Pisgah cinder material.

     o    Travel and entertainment decreased $1,500 due to less travel by
          directors and less travel expenses incurred for consultants .

     o    Legal and accounting costs decreased by $25,400 due to less legal
          services required.

     o    Salaries and wages increased by $30,000 and payroll taxes by $2,400
          because we agreed in June 2001 to pay Mr. Sloan a salary of $60,000
          per year. We have accrued these expenses. There were no salary and
          wages, or payroll taxes in 2000.

     o    Insurance costs decreased $12,500 due to a reduction in coverage for
          property and automobiles.

     o    Bad debt expense decreased by $5,900.

     o    Office expense increased $13,200 , because we established a field
          office in Nye County Nevada.

     o    Office rent expense decrease by $11,600 due to a reduction in office
          space in Las Vegas.

     o    Depreciation and amortization decreased by $4,600 because some of our
          equipment has been fully depreciated

     o    Advertising and promotion expenses decreased by $18,300. In 2000, we
          spent approximately $22,500 for advertising and promotion, including
          non-recurring costs for modifications made to our website, and
          printing brochures with color photographs.

     o    Lease expense decreased by $5,700 because the company leased less
          field equipment.

     o    Miscellaneous costs, telephone, utilities, repairs and maintenance,
          and bank charges increased by a net $11,200, principally due to more
          power being used at the Nye County facility, and repairs to equipment.

     Unless we can establish the economic viability of the exploration
properties, we will continue writing off the expenses of exploration and
testing. Therefore, losses will continue until such time, if ever, as we
establish the economic viability of the properties. If viability is established
for a property, some of the expenses related to that property would be
capitalized instead of expensed.

     We have no material commitments for capital expenditures.

PLAN OF OPERATIONS

     We intend to continue sampling and testing volcanic cinder materials from
the Pisgah property with a small pilot plant to be located at a location within
approximately one hour driving time from the Pisgah property, assuming we have
the necessary funds. We anticipate using the pilot plant to process small
batches of material for testing purposes. We will obtain an independent reserve
report and feasibility study before building the production plant.


                                       20





     We will depend on sales of stock to Dutchess Fund and DRH to build the
pilot plant, obtain an independent reserve report and an independent feasibility
study, pay general and administrative expenses, and pay debt service. Total
number of employees and consultants would increase to approximately eight when
the pilot plant is operational, and up to 25 when the production plant is
running.

     At March 29, 2002, and before sale of any stock to Dutchess Fund and DRH,
we had approximately $21,400 cash available to sustain operations, which would
cover two months operations maximum. In advance of such sales, we may seek
additional capital by sale of restricted stock in private placement transactions
in Canada, loans from directors, or possible funding or joint venture
arrangements with other mining companies. However, there are no plans or
arrangements now in place to fund the company by any of these means, and outcome
of the discussions with other companies cannot be predicted.

                                    BUSINESS

     CORPORATE BACKGROUND. Can-Cal Resources Ltd. is a Nevada corporation
incorporated on March 22, 1995 under the name of British Pubs USA, Inc. as a
wholly owned subsidiary of 305856 B.C., Ltd. dba N.W. Electric Carriage Company
("NWE"), a British Columbia, Canada company ("NWE"). On April 12, 1995, NWE
exchanged shares of British Pubs USA, Inc. for shares of NWE held by its
existing shareholders, on a share for share basis. NWE changed its name to
Can-Cal Resources Ltd. on July 2, 1996.

     In January 1999 the company sold its wholly-owned Canadian subsidiary
Scotmar Industries, Inc., which was engaged in the business of buying and
salvaging damaged trucks from insurance companies for resale of guaranteed truck
part components. The subsidiary was sold for a profit and the proceeds used to
acquire and explore mineral properties, as the company determined that the
subsidiary would lose money in the vehicle salvage business unless more capital
was obtained specifically for that business. See the audited financial
statements.

     BUSINESS ACTIVITIES. The company is an exploration company. Since 1996, we
have examined various mineral properties prospective for precious metals and
minerals and acquired those deemed promising. We own, lease or have an interest
in five mineral properties in the southwestern United States (California and
Arizona). All these properties are "grass roots" because they are not known to
contain reserves of precious metals or other minerals. None of these properties
is in production. We sold 16.8 ounces of gold we produced from minerals which
had been partially processed which we bought from a third party (the minerals
did not originate from our properties).

     We have performed more than 1000 "in-house" assays on mineral samples from
our properties. An assay is a test performed on a sample of minerals to
determine the quantity of one or more elements contained in the sample. The
in-house work has been conducted with our equipment by persons with whom we have
contracted, who are experienced in performing assays, but are not independent of
us. We also send samples of materials from which we have obtained the most
promising results to outside independent assayers to confirm in-house results.

     We have done an extensive amount of preliminary testing and assaying on the
Owl Canyon property in California, in which we hold a 50% ownership interest in
through the S&S Joint Venture. Results indicate precious metals may be present
in material located on the Owl Canyon property; presently we have suspended
testing there to work on the Pisgah property.

     We have conducted (in late June and July 2002) a limited number of
preliminary tests and assays on material taken form mine dumps (material left on
the property from mining by others many years ago), and from existing old mines
on the property. Results indicate gold and silver may be present in these
materials, but extensive further sampling and evaluation will be needed
(including independent reserve analysis and

                                       21





engineering feasibility studies) before we can determine whether or not the
property contains a commercial deposit of precious metals.

     Following is a list of the company's assay equipment, all of which is owned
by the company and is operated by Robert Parker, Geochemist/Operations Manager.
Information about Mr. Parker follows.

     Preparation Equipment:
     -    2 Chipmunk Jaw Crushers
     -    Rod Mill Crusher
     -    Large 20 Ton Concentrator
     -    Ring and Puck Pulverizer
     -    Jones Riffles
     -    5HP Puma Compressor
     -    Classification Screens 20 mesh- 325 mesh
     -    2 Drying Ovens
     -    Vacuum pump

     Fire Assay Equipment:
     -    2 Vcella Assay Ovens
     -    Numerous Pouring Molds
     -    Weighing Bench with Fire Assay Reagents
     -    2 Assay Balances
     -    1 Top Loading Pulp Balance
     -    2 Fluxing scales
     -    Various Crucible and Cupel Tongs

     Wet Chemical, Metallurgical Lab Equipment:
     -    1 Fume Hood
     -    4 Hot plates
     -    3 Stir Plates
     -    Shaker Table
     -    1L  Separatory funnels
     -    4L  Separatory funnels
     -    Beakers, 10- 4000ml. (Numerous)
     -    Erlenmeyer Flasks (Numerous)
     -    Volumetric Flasks (Numerous)
     -    Graduated Cylinders
     -    IL Atomic Absorption Spectrophotometer ("AAS")
     -    Lamps for AAS include Au, Ag, Pd, Pt, Rh, Cu, Zn and Ni

     ROBERT PARKER. Mr. Parker has worked for us since August 30, 2001. He has
22 years experience in the metals industry primarily in the preparation,
determination and processing of noble metals. He spent 14 years setting up
refining techniques, analyzing precious and a wide spectrum of base metals,
environmental assays and cleanup. Mr. Parker's experience includes bulk sampling
large areas of feed and in circuit material and qualitative analyses on samples
as large as one ton. He has routinely operated crushing plants and milling
circuits; performed electrical, electronic, instrument and mechanical repairs on
AAS units, balances, crushing and milling equipment and furnaces. Mr. Parker's
initial practical training on sampling, analytical methods and procedures was
acquired through Loring Laboratories in Calgary, Alberta and working with Loring
McIssac Sr. on design and set up of two gold labs for Echo Bay Mines.

     Mr. Parker's prior employment includes Cantech Laboratories, Kazakhstan as
General Manager (March - September 1999); Barringer Laboratories Ltd., Suriname,
South America as Chief Assayer and

                                       22





Laboratory Manager (August 1992 - January 1999); Penboro Construction, Manitoba,
Canada as Owner/Operator (August 1991 - July 1992); Neptune Resources,
Yellowknife, NT as Design Consultant and Assistant Chief Chemist (November 1989
- - July 1991); Barringer Laboratories Ltd., Calgary, Alberta as Project Assayer
(April 1989 - November 1989); Terra Mines Ltd., Edmonton, Alberta as Chief
Assayer (April 1984 - March 1989); and Echo Bay Mines Ltd., Edmonton, Alberta as
Assayer, Chief Assayer/Mill Operator, and Assistant Mill superintendent (April
1978 - March 1984).

     Mr. Parker is certified as an international scuba instructor and holds an
advanced certificate in mine rescue, CPR and first aid. He also holds a
certificate in security and safety.

     Mr. Parker is paid $5,000 per month as a consultant pursuant to a verbal
agreement with the company. The verbal agreement is month-to-month.

     During 2000 and continuing to date, we have focused efforts on the
"volcanic cinders" property located on patented mining claims we own at Pisgah,
California. We have run an analysis program to determine if the material
contains precious metals. Although it has been questioned by others, our
analysis program indicates precious metals may exist in material taken from the
Pisgah property. We intend to build a small scale pilot plant to begin test
processing the volcanic cinder material, at a plant to be located within
approximately one hour driving time from Pisgah. We have not obtained the
location at the present time.

     Substantial amounts of additional testing, drilling, sampling, assaying and
engineering studies, and confirmation of the presence of precious metals would
be necessary to determine whether the Pisgah property contains sufficient
amounts of precious metals to constitute "reserves," and whether any such
reserves are capable of economic production. Presently, we have not established
that there are any reserves on the Pisgah property. We have elected to obtain an
independent reserve report on the property, and an independent feasibility study
on the capital costs and operating expenses for a production plant.

     The pilot plant testing facility initially will process material in 100
pound batch test runs daily, gradually moving up to one ton per day to fine tune
the efficiency of our processes. It is our intention to extract the metals for
both in-house and external confirmation by independent labs, pertaining to the
concentrations and recoverability of precious metals that may exist in the
cinders.

     Further geologic and exploration work at the Cerbat and Limestone
properties has not been initiated. The company does not intend to conduct
further exploration on those properties in the immediate future, however, the
company intends to keep these properties for future exploration at some point in
the future.

     The company has a general insurance policy in adequate amounts for casualty
loss to office and laboratory equipment, operation of motor vehicles, and mining
equipment on various properties. Additional insurance will be obtained for
operating locations, such as the proposed operations for the Pisgah, as
necessary.

     PROPERTIES

     We own or have interests in five properties, one which is owned (patented
mining claims on the volcanic cinders property at Pisgah, California), one which
is leased with an option to purchase (the Cerbat property in Mohave County,
Arizona), and three properties which are unpatented mining claims located on
federal public land and managed by the United States Bureau of Land Management
(the"BLM"): the Owl Canyon property (23 miles northeast of Baker, California);
the Limestone/Erosion property (southeast of Lucerne Valley, California); and
the Wikieup property (in Mohave County, Arizona).

     Unpatented claims are "located" or "staked" by individuals or companies on
federal public land. Each placer claim covers 20 to 160 acres; each lode claim
covers 20 acres. The company is obligated to pay a

                                       23





maintenance fee of $100 per claim per year to the BLM and file an Affidavit of
Assessment Work with the County showing labor and improvements of at least $100
for each claim yearly.

     If the statutes and regulations for the location and maintenance of a
mining claim are complied with, the locator obtains a valid possessory right to
the contained minerals. Failure to pay such fees or make the required filings
may render the mining claim void or voidable. We believe we have valid claims,
but, because mining claims are self-initiated and self-maintained, it is
impossible to ascertain their validity solely from public real estate records.
If the validity of an unpatented mining claim is challenged by the government,
we would have the burden of proving the present economic feasibility of mining
minerals located on the claims.

     Total expenditures, excluding acquisition costs, on the properties has been
$1,097,460. For information on future planned expenditures, see "Use of
Proceeds."

     PISGAH, CALIFORNIA PROPERTY.

     GENERAL, TESTING. In 1997 we acquired fee title to a "volcanic cinders"
property at Pisgah, San Bernardino County, California, for $567,000. The cinders
material resulted from a geologically recent volcanic eruption.

     The property is privately owned and is comprised of approximately 120 acres
located 10 miles southwest of Ludlow, California, with a very large hill of
volcanic cinders, accessible by paved road from Interstate 40. An independent
survey service hired by the company reported that there are approximately
13,500,000 tons of volcanic cinders above the surface. Approximately 3,500,000
tons of the cinders have been screened and stockpiled, the result of prior
operations by Burlington Northern Railroad Co. which processed the cinders from
the hill for railroad track ballast, taking all cinders above about one inch
diameter and leaving the rest on the ground surface within one-quarter mile of
the hill. The remaining material in the hill, and the material left over from
Burlington's operations, can easily be removed by front end loaders and loaded
into dump trucks for hauling. The Cinder and Cinder #2 patented mining claims
contain morphologically young alkali basalt and hawaiite lava flows and cinder.
The cinder and spatter cone is about 100 meters high and has a basal diameter of
about 500 meters. The volcanic cone and crater consists of unsorted basalis
tephra, ranging from finest ash, through scoriascious cinders and blocks, to
dense and broken bombs up to two meters in dimension.

     The company owns equipment which was acquired with the property, and is
located on the property: a ball mill for crushing cinders, truck loading pads,
two buildings, large storage tanks, conveyors to load trucks, material silos and
screening equipment.

     In August 1999, the Company retained S. Bruce Ballantyne, a geologist and
geochemist from Vancouver, British Columbia, as a consultant, to develop and
make recommendations regarding the Company's exploration activities. The Company
entered into an agreement with Mr. Ballantyne as of January 8, 2001 in which it
retained Mr. Ballantyne's services through April 30, 2001 (extended to November
1, 2001) to act as a management consultant to the Company. His duties included
advisement and assistance on the business and operations of the company,
principally with respect to its volcanic cinder project.

     Until Mr. Ballantyne left the company as a consultant in November, 2001,
all extractive testing programs were carried out pursuant to a "care and
custody" program established by him, utilizing processes and methodologies
developed by others. On the advice of Mr. Ballantyne, we contracted two third
parties, the first being Mr. Cameron G. Miller and James R. Ardoin; secondly
John Tomashewski and Kenneth Schmidt, along with their methodologies to extract
precious metals from the cinders. Nearly all tests under his program were
conducted on small amounts from 30 grams to 3 pounds of the volcanic cinder
material, with some tests on amounts up to 20 pounds in the third quarter of
2001. Under these programs the volcanic cinder material was selected and
collected from the property by Mr. Ballantyne. Multiple samples of material

                                       24





taken from the same batches of cinder material were tested repeatedly by the
above parties under contract with us, utilizing their processes for smelting and
assaying our cinder material, in good faith under the advice and "care and
control" of Mr. Ballantyne, who handled the sample preparation and composition
of the samples used. The precious metal-bearing material obtained from the
repeated extraction testing "runs" of the various precious metal extraction
methods was sent by Mr. Ballantyne to recognized and certified analytical
laboratories, which determined by chemical assay methods and other techniques
the existence of and the content of the various precious metals in the extracted
material. They reported their assay results to the company in certified
analytical reports. The company has received repeated confirmation from these
independent laboratories indicating that gold, silver and platinum group
elements (PGE's) may be present in, and may be able to be extracted from, the
material. These results from a variety of methods have resulted in an expanded
program of extraction and metallurgical testing under the initial direction of
Mr. Ballantyne, which the company is continuing (with appropriate modifications
as needed) following Mr. Ballantyne's departure from the company. However, the
presence of precious metals has not been conclusively shown to exist in the
property. See "Management - Executive Compensation - Compensation to Consultant"
for information about Mr. Ballantyne.

     However, because the samples were not taken by an independent third party
using a "chain and custody" procedure, the integrity of the samples sent to
these institutions cannot be guaranteed.

     You should note that Mr. Ballantyne's care and custody program does not in
itself guarantee sample integrity. See "Risk Factors"

     We have run different analysis programs on the stockpiled material for
gold, silver, and platinum group metals using generally accepted assaying
procedures. No tests have been run on material located in the original hill
deposit. Samples were removed from 5 separate zones on the surface (down to
approximately 3 feet) of the stockpiled material and subjected to in-house
testing and assay using several standard metallurgical procedures. Beginning in
early 2001, we have been testing the material by "oxy-leach," which requires
dissolving the material in different mixes of standard industrial chemicals,
then filtering the liquids into powder residue and performing assay tests on the
residue. Results have varied, but the most promising results used longer leach
times. The results indicate the possible presence of significant amounts of
precious metals (gold, platinum group metals) in the samples tested. Tests have
been run only on stockpiled material. However, these results do not warrant the
inference that the material is economically mineable.

     We have contracted with third parties, who prepared detailed mineralogical
studies of precious metal- bearing minerals and their associations in the
volcanic cinders. These studies, conducted at Canmet Ottawa, the Universite
Libre de Bruxelles and the Colorado School of Mines, used microscopical methods
to document and identify and confirm the presence of minerals and native metal
grains and alloys of gold, silver, platinum and palladium in the material. The
studies indicated that precious metal minerals may be present in the material,
and helped us modify extraction methods which we will be implementing in the
pilot plant to be constructed in the future (see "Use of Proceeds").

     We have conducted or had others conduct extractive processes to determine
how best to process the cinder material.

     (a)  Assaying of varying weights of cinder material at various temperatures
          in a variety of furnace-types using a variety of different reagents
          melted with the cinders (the reagents help collect and concentrate the
          precious metal).

     (b)  Various acid digestion precious metal extractions of cinder material.
          Filtration of resultant "pregnant" precious metal bearing solutions
          with subsequent "dropping" of contained precious metals from these
          solutions using methods such as solvent extraction, electrowinning and
          wet chemical methods.

                                       25





     (c)  Various precious metal chemical-leaching extractions of cinder
          material. Filtration of the resultant "pregnant" precious
          metal-bearing solutions with subsequent "dropping" of the contained
          precious metals. Currently, this approach is yielding the best
          results.

     The precious metal-bearing products yielded by the processes were
subsequently sent to refineries and to certified analytical laboratories for
testing to determine the precious metal content. Extractive testing results
obtained to date from the independent laboratories show that we have "in-house"
repeatedly extracted precious metals including gold, silver and PGE's (platinum
group elements, here referring to platinum and palladium). However, it is not
possible to extrapolate from these results (which are confined to the samples
tested) to estimate the viability of the stockpiled material as a whole. See
"Risk Factors."

     You should note that significant questions have been raised about the
adequacy of our sampling program. In the August 21-27, 2000 edition of "The
Northern Miner," a weekly mining newspaper, doubts were expressed as to our use
of non-standard assay techniques, and our practice of sending "pretreated"
material to independent assay labs, then reporting that our assay results were
"confirmed." Barring a truly independent third party sampling and testing
program, the sending of samples to third party labs ensures nothing unless
integrity in sampling, according to industry standards, is assured. The "care
and custody" program we used does not meet the industry standards for "chain of
custody" sampling programs. See "Risk Factors."

     On August 2, 2002, market prices for gold, platinum and palladium were
$307.10, $524.00 and $314.00, respectively.

     The Pisgah property consists of patented claims we own; no fees have to be
paid to the BLM or work performed on the claims to retain title to the property.

     Electrical power presently is not available to the site, and is not
expected to be needed.

     PISGAH PROPERTY MINING LEASE. To generate working capital, as of May 1,
1998 we signed a Mining Lease Agreement for the Pisgah property with Twin
Mountain Rock Venture, a California general partnership ("Twin Mountain," an
indirect subsidiary of Peter Kiewit & Sons, Inc., Omaha, Nebraska). The
Agreement is for an initial term of 10 years, with an option to renew for an
additional ten year term. Twin Mountain has the right to take 600,000 tons of
volcanic cinders during the initial term, and 600,000 more tons during the
additional term, which Twin Mountain will process and sell primarily as
decorative rock. The material will be removed from the original cinder deposit,
not the stockpiled material.

     The agreement provides Twin Mountain will pay minimum annual rental
payments of $22,500 for the initial term and $27,500 per year for the additional
term. Twin Mountain is also obligated to pay us a monthly production royalty for
all material removed from the premises: The greater of 5% of gross sales f.o.b.
Pisgah, or $.80 per ton for material used for block material; plus 10% of gross
sales f.o.b. Pisgah for all other material. Against these payments, Twin
Mountain will be credited for minimum royalty payments previously made.

     Twin Mountain is current in payments, which are pledged to service company
debt (see below). Twin Mountain has not yet removed any material from the
property and has indicated that it is unlikely it will do so until about 2003.
Twin Mountain does not have the right to remove or extract any precious metals
from the property; it does have the right to remove cinder material which could
contain precious metals (and Twin Mountain would have title to the removed
cinder material), but it cannot process the materials for precious metals either
on or off site.

     Mining and reclamation permits, and an air quality permit have been issued
by the California regulatory agencies in the names of both Twin Mountain and the
company. We posted a cash bond in the

                                       26





amount of $1,379 (1% of the total bond amount) and Twin Mountain has posted the
remainder of the $137,886 bond. If Twin Mountain defaults, we would be
responsible for reclamation of the property, but reclamation costs incurred in
that event would be paid in whole or part by the bond posted by us and Twin
Mountain. Reclamation costs are not presently determinable.

     PISGAH PROPERTY - DEBT TRANSACTIONS. In 1998, the company borrowed $100,000
from a private lender. The debt bears annual interest at 8% and is secured by
our first deed of trust on the Pisgah property, plus our rights to payments
under the Twin Mountain lease. The original maturity date has been extended to
June 1, 2002, when the remaining $10,000 principal is due (extended from
original maturity date of July 31, 2001). Principal and interest to date have
been paid through direct payment of Twin Mountain royalty payments to the
lender. See "Management's Discussion and Analysis of Financial Condition and
Plan of Operation."

     In 2000, we borrowed $300,000 from First Colony Merchant, a second private
lender. The debt bears annual interest at 16% (payable semi-annually in May and
November), is due November 23, 2005, and is secured by our second deed of trust
and assignment of rents (second right to payments under the Twin Mountain
lease). For additional consideration, the company granted the lender a five year
option to purchase 300,000 restricted shares of common stock, at the lower of
$0.65 per share or 50% of the lowest trading price during the month before
exercise, payable in cash. The option was exercised in 2000 at $0.52 per share.
As further consideration, also in 2000 we issued 45,000 restricted shares of
common stock to a corporate affiliate of the lender as a loan placement fee.

     By subsequent agreement in 2001 with the second lender, the $24,000
interest payment due May 2001 was not paid but was added to principal and was
due when the November 2001 interest payment was due (total amount due in
November was $48,000). For this forbearance of interest due, we granted the
lender an option through November 19, 2001 to purchase restricted shares in the
amount of $24,000 plus 16% interest to exercise date, divided by 50% of the
lowest stock price from November 23, 2000 through November 19, 2001. However,
the November 2001 interest ($48,000) was not paid in 2001.

     On November 27, 2001, we borrowed $25,000 from First Colony Merchant. The
loan bears interest at 6% per annum and matures May 27, 2002. An additional
$15,000 was borrowed from First Colony Merchant on December 28, 2001. This loan
bears interest at 6% and matures June 28, 2002.

     In January 2002, we reached a further agreement with the second lender,
under which the total of $48,000 interest which was due in November 2001 was
paid by the company issuing 309,677 restricted shares of common stock. The
number of shares was determined by dividing $48,000 by $0.155 (50% of the lowest
trading price between the original loan date (November 23, 2000) and January 25,
2002).

     OWL CANYON - S & S JOINT VENTURE

     In 1996, the company entered into a Joint Venture Agreement with the
Schwarz family covering approximately 425 acres of unpatented placer and lode
mining claims in the Silurian Hills of California, known as Owl Canyon. The S &
S Joint Venture has since increased its holdings to 740 acres of lode claims and
a five acre mill site claim. These claims are deemed to be prospective for
precious metals and some base metals. The property is located approximately 23
miles northeast of Baker, California, accessible by 23 miles of paved and dirt
road. The company and the Schwarz family each have a 50% interest in the venture
which is operated by a management committee, comprised of our president and Ms.
Robin Schwarz, a member of the Schwarz family and also a sub-contractor to
Can-Cal who provides secretarial services. Approval by both the company and the
Schwarz family is required to pass resolutions and conduct venture business. In
the event of a tie vote, the matter would be decided by the company's corporate
counsel (William Fishman).


                                       27





     Holding costs are approximately $3,809 per year for county and BLM filing
fees, and work must be performed on the property each year to keep title to the
claims.

     Pursuant to the Joint Venture Agreement, we are funding the venture's
operations. Any income from the venture will first be paid to the company to
repay funds advanced to the venture or spent on its account, with any additional
income divided 50% to the company and 50% to the Schwarz family.

     As the acquisition price of its 50% interest in the S & S Joint Venture,
the company issued 500,000 restricted shares of common stock to the Schwarz
family. As of December 31, 2001, the company had spent approximately $1,219,700
in the venture, including $19,000, which represents the value of stock issued to
buy the 50% in 1996. The balance of $1,200,700 represents exploration
expenditures on this property.

     The venture owns the following equipment and facilities, all of which is
used but operational:



Equipment                                                 Purpose
                                                       
Refurbished 8-level screen classifier                     Separate various grades of materials
Six concentrate tables                                    Separate the various fraction sizes and any precious
                                                          metals contained therein.
780 square foot building                                  Building protects equipment and workers from weather
600 square foot living quarters                           Sleeping and Eating Quarters for Workers
Fire assay furnace                                        To enable us to perform in house analysis.
2 smelting furnaces                                       For smelting concentrates into precious metals
Impact Mill                                               Used for crushing rock
Front end loader                                          Fixing roads, loading dump truck, loading equipment
D-7 Cat Bulldozer                                         Building roads, moving large equipment
TD-14 International track loader                          Building roads on side of mountain and handling bulk
                                                          material.
5-yard dump truck                                         Hauling rock to the millsite for processing
20' x 5' ball mill                                        For grinding material to liberate the precious metals
Portable 700 gallon water tank                            Hauling water for various areas
Screening system                                          Processing of placer material and reducing material to
                                                          a finer mesh.
Several platforms                                         Accessing equipment
Sediment tanks, with two 3,000 gallon tanks               Storage for water, waiting to be recycled
Run by pumps                                              Used to recycle water used for concentrating shaker
                                                          tables
Plumbing and PVC                                          Move water on and within the property
Air compressors                                           To operate and clean equipment
One drill rig                                             Drill core samples for testing
One air track drilling rig with 100' of steel             Drill samples at different depths for testing
One Pionjar Core Plugger                                  To extract core samples from various targets
                                                          for analyses.
Rebuilt engines and new engines                           On standby to ensure no downtime
                                                          will affect future productivity.
Generating power plant                                    To create electricity to operate our equipment.


     New roads have been constructed throughout the canyon to allow
accessibility to the various deposits. Also, the venture spent approximately
$32,000 to clean up all areas of the property to the BLM's satisfaction.

     Power is supplied by an on-site generator. Substantial operations would
require paying for installation of a power line to the site from several miles
away.

                                       28





     GEOLOGY OF OWL CANYON.

     Mineralization on the property migrates along north/south oriented faulting
and at the contact point between metamorphic and dolomite rocks. Metalliferous
deposits along these fractures are prevalent near the central area of Owl
Canyon. Along the southern side of the property, fault contact areas exhibit
localized zone alteration from migrating hydrothermal fluids producing a
mineralized vein ranging in width from approximately 18 to 36 inches.

     Plans are presently under review to apply for required permits and set up a
small gravimetric test circuit utilizing much of the equipment already
established on this site. Capital cost for further drilling and testing is
estimated to be $225,000. Such costs would be funded from stock sales to
Dutchess Fund and DRH in excess of the initial $89,000 we may receive from them
(see "Use of Proceeds").

     TESTING. We have performed both external and in-house fire assays on
material from the Owl Canyon property, sending both trench and rock samples to
independent laboratories. Approximately 15 tons of material was removed to a
depth of 3 to 4 feet to expose a continuation of one of the veins. Samples were
removed from this material by Bruce Ballantyne and analyzed by an independent
laboratory.

     A 25 foot core hole was drilled at the base of the mountain which yielded
promising gold and silver results.

     CDH#1/20-23'      Owl Canyon       1.08 oz/ton gold / 9.72 oz/ton silver

     A detailed structural and geologic mapping survey has been completed on the
property, indicating some zones in certain areas are suitable exploration
targets. Currently, work on this property has been suspended while evaluation
work at Pisgah, California continues. This property is without known reserves
and future work would be exploratory in nature.

     In the August 21-27, 2000 edition of The Northern Miner, the soundness of
our evaluation methods was questioned in relation to performing our own analyses
of samples, rather than sending out materials to independent parties. Until the
property is sampled and tested by an established independent firm, the precious
metals content in the property (if any) cannot be known.

     CERBAT PROPERTY

     On March 12, 1998, we signed a Lease and Purchase Option Agreement covering
six patented mining claims in the Cerbat Mountains, Hualapai Mining District,
Mohave County, Arizona. The patented claims cover approximately 120 acres. We
paid $10,000 as the initial lease payment and are obligated to pay $1,500 per
quarter as minimum advance royalties. The company has the option to purchase the
property for $250,000, less payments already made. In the event of production
before purchase, we will pay the lessor a production royalty of 5% of the gross
returns received from the sale or other disposition of metals produced. Except
for limited testing and evaluation work performed in mid-2002, no work has been
performed onthis property since 1999. Access is north 15 miles from Kingman,
Arizona on Highway 93, east from the historical market to Mill Ranch, then left
three miles to a locked gate.

     The country rock is pre-Cambrian granite, gneiss and schist complex. It is
intruded by dikes of minette, granite porphyry, diabase, rhyolite, basalt and
other rocks, some of which are associated with workable veins and are too
greatly serieitized for determination. The complex is also flanked on the west
by masses of the tertiary volcanic rocks, principally rhyolite. The mineralized
body contains principally gold, silver and lead. They occur in fissure veins,
which generally have a north-easterly trend and a steep north- easterly or
south-westerly dip. Those situated north of Cerbat wash are chiefly gold bearing
while those to the south principally contain silver and lead. The gangue is
mainly quartz and the values usually favor the hanging

                                       29





wall. The company has been informed by the owner that the property contains
several mine shafts of up to several hundred feet in depth and tailings piles
containing thousands of tons of tailings. The property has not produced since
the late 1800's.

     The buildings on the property are practically valueless, owing to being in
disuse for so many years. Can-Cal is holding this property in abeyance for
future operations. This property is without known reserves and future work would
be exploratory in nature.

     TESTING PROGRAM. The $106,604 net proceeds (after payment of the cash fee
to Dutchess Advisors and reimbursement of $1,396 of travel expenses) will be
used to evaluate the company's Cerbat property in Arizona, to determine if gold
and silver is recoverable from selected materials located on the property. Small
amounts of material from old mine dumps (remains from mining operations by other
companies in the past), and possibly some material from existing mine shafts
(from mining operations by other companies in the past), will be run through a
portable concentrator using only water available on site. No chemicals will be
used in the process. Concentrate will be sold to refiners for recovery of gold
and silver off site at their locations. We have conducted only a limited amount
of testing on the materials to be concentrated. No permits are required for
these very limited operations.

     If the concentrator tests indicate that the process may be effective for
these materials, i.e., yielding concentrated material containing gold and silver
which we can sell to refiners, we will apply for a permit for a large
concentrator-processing facility, possibly to include a chemical flotation
circuit to improve recovery rates. Funding is not presently available for this
future project.

     The company is an exploration stage company. Since 1996, the company has
examined various mineral properties prospective for precious metals and
minerals, and have acquired those we believe may contain precious metals and
minerals. Our properties are located in California and Arizona. We have not
established that any of the properties contain reserves (a reserve is that part
of a mineral deposit which could be economically and legally extracted or
produced at the time of the reserve determination). Further exploration will be
needed before a final determination can be made whether any property is
economically and legally feasible. Therefore, we presently have no reserves.

     WIKIEUP PROPERTY

     The Wikieup Arizona property consists of one unpatented lode mining claim
namely the Brown Derby #25 located in Section 036, Township 160N and Range 140W.
The 20 acre claim is accessed via gravel road just off Highway 93 at the town of
Wikieup, Arizona.

     Holding costs are approximately $109.00 per year for county and BLM filing
fees, and work must be performed on the property each year to keep title to the
claims.

     The geology of the area is comprised of Precambrian granoids and gneiss.
Outcrop is extensive on the property and rock units include diorite, gabbro and
granitic dikes. The company has kept the claim in good standing by submission of
the required rental fees. We have conducted very limited geologic examination
and surface sampling of the rock units on the property. We presently have no
plans to conduct any exploration on this claim as there is no assurance that any
mineralization may exist. We are holding this property in abeyance for future
exploration. This property is without known reserves and future work would be
exploratory in nature.

     LIMESTONE PROPERTY/EROSION CLAIMS

     This property consists of 180 acres of lode and 1280 acres of placer claims
on BLM property, prospective for use in cement, located 18 miles southeast of
Lucerne Valley, California, off Highway 247.

                                       30





The first 12 miles is paved surface and the next six miles is good dirt road.
The deposit is contained in a very large hill, with the deposit rising from the
ground level to several hundred and possibly a thousand feet up within the hill.
There are dirt roads to the top of the property. The property was previously
mined by a cement company which discontinued operations around 1981. This
property is presently being held in abeyance for future exploration, as our main
focus is on Pisgah and Owl Canyon. We have had discussions with cement companies
about selling this property or having a cement company operate it for us,
however, there are no current prospects for either sale or third-party operation
of this property.

     This property is without known reserves.

     Holding costs are approximately $1,709 per year for county and BLM filing
fees, and work must be performed on the property each year to keep title to the
claims.

                                   MANAGEMENT

     DIRECTORS AND OFFICERS

     Officers and directors of the company are listed below. Directors are
elected to hold office until the next annual meeting of shareholders and until
their successors are elected or appointed and qualified. Officers are appointed
by the board of directors until a successor is elected and qualified or until
resignation, removal or death.



     NAME                           AGE          POSITION AND TENURE

                                           
     Ronald D. Sloan                61           President and Treasurer since May, 1996
                                                 Chairman of the Board since January 2001

     John Brian Wolfe               48           Secretary and a Director since May, 1996

     Barry E. Amies                 57           Vice President and Director since October, 1998

     James Dacyszyn                 70           Director since February, 1999

     Theodore J. Smith, Jr.         25           Director since June, 2002


     No arrangement exists between any of the above officers and directors
pursuant to which any one of those persons was elected to such office or
position.

     RONALD D. SLOAN. Mr. Sloan has directed the company as President, Treasurer
and CEO since May 2, 1996. In 2001 Mr. Sloan was elected Chairman of the Board
by the Can-Cal board of directors. In these capacities he manages the
sub-contractors such as geologists, chemists, laboratory and office staff to
achieve the analytical confirmation the company requires in order to realize
success in the resource industry. During the past twenty five years Mr. Sloan
has been an entrepreneur as an owner and operator of several companies
including: Atlas Insurance Adjusters Ltd, partner/president from 1977 to 1978;
United Auto Parts, senior manager, parts sales and distribution, approximate
staff of 100 from 1979 to 1984; Save-On Auto Parts Ltd., shareholder, president,
secretary, parts sales and distribution, approximate staff of 40 from 1985 to
1989; Knight Auto Recyclers Ltd., owner/president, parts sales and distribution
from 1990 to 1995; Scotmar Industries Ltd., D.B.A. Truck City Inc., senior
management, parts sales and distribution from 1990-1995. Mr. Sloan spends his
full time on the company's business. Mr. Sloan has no professional or technical
credentials in the metals mining industry.


                                       31





     JOHN BRIAN WOLFE. Since 1984, Mr. Wolfe has owned Wolfe & Associates
Appraisal Services, which appraises damages sustained by vehicles, recreation
vehicles, motorcycles and equipment for insurance companies throughout North
America. From 1980 to 1984 he appraised damages to automobiles for ICBC
(Insurance Corporation of British Colombia). Mr. Wolfe also managed McLaughlin
Motors and Brasso Lincoln, both automotive companies where he was in charge of
their full operation and payroll from 1977 to 1980. Mr. Wolfe has no direct
metal mining experience, or any professional or technical credentials in the
metals mining industry, however, he has experience in management affairs. Mr.
Wolfe spends approximately 30 hours per month on the company's business.

     BARRY E. AMIES. Mr. Amies has extensive experience in financing, insurance
and exploration. He started Baron Insurance Agencies Ltd. in 1968 and built it
from a one-man operation to 45 employees, when he sold the company in 1994. He
also started Baron Financial, which was added to the insurance business to
incorporate financial investments. After the sale of Baron Insurance Agencies
Ltd. in 1994, Mr. Amies was retained as the General manager of the company until
1998. From 1998 to present Mr. Amies worked at the capacity of president/owner
of Landing Insurance Agency. Since 1980, Mr. Amies has been President of Zalmac
Mines, Ltd., which has exploration properties in Canada prospective for gold,
silver, molybdenum, and other metals. Mr. Amies has no professional or technical
credentials in the metals mining industry. Mr. Amies spends approximately 80
hours per month on the company's business.

     JAMES DACYSZYN. Mr. Dacyszyn is a Canadian citizen who is semi-retired,
owns and operates several concrete transit mix plants and gravel operations in
central Alberta, Canada. He has no precious metal mining experience, or any
professional credentials in the metals mining industry, but he does have
extensive experience in Materials Engineering and holds a bachelor's degree in
Civil Engineering. From 1954 to 1971 he managed a laboratory which tested
gravels, asphalts, paints and coordinating quality control tests on earthwork.
Mr. Dacyszyn also drilled and evaluated more than 500 gravel deposits in the
Province of Alberta and has vast knowledge in crushing rock. From 1982 to 1995
he managed several concrete mixing plants and gravel operations, also producing
aggregates as owner/operator. The companies are now being managed by his son, a
professional engineer, and Mr. Dacyszyn is retained in a consulting capacity.
Mr. Dacyszyn spends approximately 70 hours per month on the company's business.

     THEORDORE J. SMITH. Theodore Smith has been a director of the company since
June 12, 2002. Mr. Smith has an extensive background in finance with particular
attention to small and micro-cap public companies. Since February 2000, Mr.
Smith has run his own firm, Geneva Atlantic Capital, LLC., assisting in several
capital raises for small companies. Prior to founding his own firm, Mr. Smith
worked for Coleman Capital, a Boston based investment bank from June of 1998.
With Coleman, an extensive knowledge of the public markets, SEC regulations and
other aspects of Wall Street were obtained. Prior to working with Coleman, Mr.
Smith attended Boston College, from which he graduated with a Bachelor of
Science in Finance and Marketing in 1999.

EXECUTIVE COMPENSATION

     During 1999 and 2000 no officer or director received any compensation and
no officer or director has any options or other rights to purchase any shares of
the company. They are reimbursed for out of pocket expenses incurred on behalf
of the company or miscellaneous expenses as a result of services performed for
the company as directors. Ronald Sloan, a resident of Vancouver, British
Columbia, spends all of his time on the company's business. The company pays for
the costs of maintaining an apartment in Las Vegas which Mr. Sloan uses and
which other persons transacting business with the company use and also serves as
a company office. There are no director's fees.

     In the third quarter of 2001, the company agreed to pay Mr. Sloan a salary
of $60,000 per year. The company has been accruing $5,000 a month plus payroll
taxes to cover this obligation. He does not have a written employment agreement.

                                       32





     The Board members do not have any stock options or similar plans,
annuities, pension, retirement incentive, deferred compensation or any
arrangements whereby they have been paid or may receive compensation.

     COMPENSATION TO CONSULTANT. As of January 8, 2001 we retained Mr. S. Bruce
Ballantyne as a consultant to advise and assist on a daily basis principally
with respect to evaluation of the Pisgah property and its volcanic cinder
material and the Owl Canyon property. Mr. Ballantyne's compensation was $1,700
per week. In addition, we agreed to grant him, if we were producing or able to
produce precious metals from the Pisgah property on an economic basis during the
term of the agreement or any extension, an option to purchase up to 40,000
restricted shares of common stock. The agreement also provided for the issuance
to him of 10,000 restricted shares of common stock. Mr. Ballantyne is no longer
a consultant to the company (as of November 1, 2001) and the option was not
granted to him, nor (by oral agreement with Mr. Ballantyne) are the 10,000
shares to be issued to him.

     Mr. Ballantyne is president and owner of YKNAU RESOURCES, INC., an economic
geology and applied geochemistry exploration service and consulting firm in
Vancouver, British Columbia. The firm advises and implements mineral exploration
programs for major and mid-tier producers as well as junior mining companies and
prospecting syndicates. Mr. Ballantyne received a Bachelors Degree with a major
in Earth Science from the University of Guelph in 1973. His firm was under
exclusive contract to Eldorado Gold Corp from 1996 to December, 1997. While with
Eldorado, he was Senior Geochemist and member of their Vancouver Exploration
Dept., responsible for exploration activities for gold and copper in Mexico,
Brazil, Turkey, West Africa and Argentina.

     Mr. Ballantyne was employed as an Applied Geochemist by the federal
Department of Natural Resources Canada at the Geological Survey of Canada in
Ottawa for 23 years, from 1973 to 1996. As a member of the GSC's Mineral
Resources Division, Resource Geophysics and Geochemistry Section, his scientific
career included programs in Nova Scotia, NWT, Alberta, British Columbia and the
Yukon.

         SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT.

     The following table sets forth certain information about beneficial
ownership of our common stock as of the date of this prospectus by each officer
and director, by any person or group who is known by us to own more than 5% of
our common stock, and by the officers and directors as a group. The ownership
information is based on the Forms 3 and 4 filed by our officers and directors
with the Securities and Exchange Commission as required by section 16(a) of the
Securities and Exchange Act of 1934. Based on those Forms 3 and 4, the
beneficial owners have sole voting and dispositive power with respect to their
shares except as noted. Shares shown as owned by Mr. Amies include 54% of the
shares held by a family partnership owned by his wife and adult children; the
balance of shares (46%) are owned beneficially by the adult children. Shares
shown as owned by Mr. Dacysyzn include shares held by a family company as to
which he exercises beneficial ownership (he owns 31%of the shares of the family
company); the balance of shares in the family company are controlled by an adult
son, who manages the family company for a salary and 25%of the profits.


                                       33







                             NAME AND ADDRESS                        AMOUNT AND NATURE
TITLE OF CLASS               OF BENEFICIAL OWNER                    OF BENEFICIAL OWNER         PERCENT OF CLASS

                                                                                          
Common stock,                Ronald D.  Sloan                             785,431                   7.8%
par value $.001              4312-212 Street
                             Langley, B.C., Canada

Common Stock,                John Brian Wolfe                             785,431                   7.8%
par value $.001              3157 Silver Throne Drive
                             Coquitlam, B.C., Canada

Common Stock,                Barry E.  Amies                              153,535 (1)               1.5%
par value $.001              14198 Tamarack Drive
                             Vernon, B.C., Canada

Common Stock,                James Dacysyzn                               665,500 (2)               5.1%
par value $.001              #64, 9703-41 Avenue
                             Edmonton, A.B., Canada

Common Stock,                All Officers and Directors                   2,391,807                 22.2%
par value $.001              as a group

<FN>
(1)  shares are owned by Mr. Amies family partnership (Amies Holdings Ltd.).
     Shares shown as owned by Mr. Amies include 54% of the shares held by a
     family partnership owned by his wife and adult children; the balance of
     shares (46%) are owned beneficially by the adult children.

(2)  470,000 shares are owned directly by Mr. Dacysyzn and 195,500 shares are
     owned by a family company. Mr. Dacysyzn exercises investment and
     dispositive powers over 60,000 shares (31%) of those owned by the family
     company. The balance of shares in the family company are controlled by an
     adult son, who manages the family company and has a 25% pecuniary interest
     in these shares .
</FN>


                 CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

     LOANS BY OFFICERS

     The company borrows money from Mr. Sloan when operating capital is needed.
The borrowings are unsecured and repayments are made at the company's
discretion. Interest is computed at prime +1%. Activity for this note in 2000
and through December 31, 2001 is summarized as follows:


                                       34





                                      December 31,     December 31,
                                          2001            2000
                                      ------------     ------------

     Principal balance, beginning       $ 114,745      $   14,839

     Additional borrowings                 89,253         152,289

     Principal repayments                (127,950)        (52,383)
                                      -----------      ----------

     Principal balance, ending        $    76,048      $  114,745
                                      ===========      ==========

     Brian Wolfe, a director, has loaned the company $6,313, maturing July 2002,
bearing interest at 7.5%. Robin Schwarz has loaned the company $21,600, bearing
interest at 20.74%, due on demand. Mr. Wolfe's and Ms. Schwarz's loans are
unsecured.

     PURCHASE OF STOCK

     From time to time we have sold stock to directors or their affiliates, to
raise operating capital. These transactions were not negotiated at arms-length.
Prices were determined by the board of directors based on market prices at which
the stock then was trading, less a discount for rule 144 investment
restrictions. The directors to whom stock was sold took part in the Board
discussions to determine the stock prices.

     Mr. Amies' family partnership purchased restricted shares of common stock
from the company as follows:

                                                          Percent Discount
       Date       Number of Shares         Price          From Market Price
       ----       ----------------         -----          -----------------

     10-28-98         63,000           $.50 per share          6.0%
     12-24-98         38,571           $.35 per share          6.6%
     02-18-99         62,500           $.40 per share         36.0%
     05-14-99         15,000           $.50 per share         36.0%
     06-22-99         50,000           $.50 per share         57.0%
     03-09-00         21,000           $.75 per share         50.0%

     A family company controlled by Mr. Dacyszyn has purchased restricted shares
of common stock from the company as follows:

                                                          Percent Discount
       Date       Number of Shares         Price          From Market Price
       ----       ----------------         -----          -----------------

     12-24-98        200,000           $.35 per share          6.6%
     02-18-99         70,000           $.40 per share         36.0%
     05-14-99        100,000           $.50 per share         36.0%
     06-22-99         60,000           $.50 per share         57.0%
     03-09-00        134,000           $.75 per share         50.0%

     Mr. Dacyszyn, for his own account, purchased 100,000 restricted shares of
common stock in 1998, at $.45 per share, representing a discount of 40% from the
market price on July 18, 1998.

     In 1999 and 2000, Joseph Reschreiter, a former director, purchased
restricted shares of common stock, as follows.

                                       35





                                                          Percent Discount
       Date       Number of Shares         Price          From Market Price
       ----       ----------------         -----          -----------------

     06-22-99         32,000           $.50 per share         57.0%
     06-22-99         10,000           $.50 per share         57.0%
     03-02-00         45,000           $.75 per share         50.0%

                              SELLING SHAREHOLDERS

     This prospectus covers the offer and sale by the selling shareholders of up
to 950,000 shares which may be issued upon conversion of a debenture, up to
50,000 shares which may be issued on exercise of a warrant, and 30,000 shares
now issued. All shares to be issued on conversion or exercise, and the shares
now issued, are restricted securities as that term is defined in rule 144 of the
Securities and Exchange Commission under the Securities Act of 1933, and will
remain restricted unless and until such shares are sold pursuant to this
prospectus, or otherwise are sold in compliance with rule 144 or the restriction
removed in accordance with rule 144(k).

     None of the selling shareholders are affiliates of the company or any
subsidiary of the company.

     Of the shares covered by this prospectus:

     o    Dutchess Private Equities Fund, L.P., which holds a convertible
          debenture (principal amount $120,000) issued by the company. All or
          part of the principal amount of the debenture, plus accrued interest
          at 8% annually, is convertible at Dutchess Fund's discretion into
          restricted shares of common stock, at a per share price equal to the
          lesser of: (1) $0.41; (2) $0.31, that is 100% of the average of the
          five lowest closing bid prices in the 15 trading days preceding June
          14, 2002; or (3) 80% of the average of the three lowest closing bid
          prices in the 15 trading days preceding notice of conversion. To the
          extent not prepaid or converted, outstanding principal and accrued
          interest will be converted automatically to restricted shares of
          common stock, at the lesser of the conversion prices stated above, on
          the maturity date of the debenture (June 14, 2005).

          If the $120,000 principal amount of the debenture is converted at the
          $0.41 price, we would issue 292,683 shares to Dutchess Fund, and the
          offer and sale of those shares would be covered by this prospectus.
          This prospectus covers a total of 950,000 shares issuable to Dutchess
          Fund; the shares issued in conversion will depend on the market price
          (for example, the full 950,000 shares would be issued if the market
          price drops to the point where the conversion price is calculated at
          $0.126 per share.

     o    Dutchess Private Equities Fund, L.P., which holds a warrant to
          purchase 50,000 restricted shares of common stock, at an exercise
          price per share equal to the lesser of (1) $0.36 (110% of the five day
          average closing bid price for the five trading days before June 14,
          2002, which was the issue date for the warrant); or (2) 110% of the
          five day average closing bid price for the five trading days after
          December 12, 2002.

     o    Joseph B. LaRocco, attorney for Dutchess Private Equities Fund, L.P.,
          who holds 30,000 restricted shares of common stock, issued to him for
          legal services provided to Dutchess Fund in connection with the
          debenture and warrant transaction, which services have been valued by
          the company at $6,750.


                                       36





         The selling shareholders may offer their shares for sale on a
continuous basis pursuant to rule 415 under the 1933 Act.

         The following information has been provided to us by the selling
shareholders. All numbers of shares, and percentage ownership, are stated on a
pro forma basis as of prospectus date, to include shares underlying the
convertible debenture and the warrant which have not yet been converted or
exercised. This prospectus does not cover resale of any of the other shares held
by the selling shareholders. There are 10,954,015 shares issued and outstanding
on the initial date of this prospectus; on a pro forma basis, 11,954,015 shares
are outstanding.



                                         Number of           Number of Shares
                                         Shares of            of Common Stock            Percent Owned
Name and Address                       Common Stock             Registered           Prior to        After
of Beneficial Owner                       Owned                  For Sale            Offering     Offering(1)
- -------------------------------------------------------------------------------------------------------------

                                                                                          
Dutchess Private                       1,075,757(2)             1,000,000             9.0%            *
Equities Fund Ltd. (3)
100 Mill Plain Road, 3rd Floor
Danbury, CT 06811

Joseph B. LaRocco, Esq.                   67,000(1)                30,000               *             *
49 Locust Ave., Suite 107
New Canaan, CT 06840

<FN>
*    Less than 1%.

(1)  Assumes all shares are sold by the selling shareholder.

(2)  For Dutchess, this number is based on 75,757 shares owned at prospectus
     date, plus up to 1,000,000 shares which may be issued on conversion of the
     debenture and exercise of the warrant. This prospectus does not cover any
     of the shares which Dutchess Fund may buy under the Investment Agreement
     (none bought as of the date of this prospectus); resale of any of those
     shares is not covered by this prospectus. For Mr. LaRocco, this number is
     based on all the shares he owns at prospectus date; resale of 37,000 of his
     shares is not covered by this prospectus.

(3)  The principals of Dutchess Fund are Dutchess Capital Management LLC, its
     general partner, and Michael A. Novielli and Douglas H. Leighton, managing
     members and principal owners of the general partner. Mr. Novielli and Mr.
     Leighton exercise voting and investment power over the company's shares
     owned by Dutchess Fund.
</FN>


     The shares owned or to be owned by the selling shareholders are registered
under rule 415 of the general rules and regulations of the Securities and
Exchange Commission, concerning delayed and continuous offers and sales of
securities. In regard to the offer and sale of such shares, we have made certain
undertakings in Part II of the registration statement of which this prospectus
is part, by which, in general, we have committed to keep this prospectus current
during any period in which the selling shareholders make offers to sell the
covered securities pursuant to rule 415.

                              PLAN OF DISTRIBUTION

     The selling shareholders and any of their pledgees, donees, assignees and
successors-in-interest may, from time to time, sell any or all of their shares
of common stock on any stock exchange, market or trading facility on which the
shares are traded. These sales may be at fixed or negotiated prices. The selling
shareholders may use any one or more of the following methods when selling
shares:


                                       37





     O    ordinary brokerage transactions and transactions in which the
          broker-dealer solicits purchasers;

     O    block trades in which the broker-dealer will attempt to sell the
          shares as agent but may position and resell a portion of the block as
          principal to facilitate the transaction;

     O    purchases by a broker-dealer as principal and resale by the
          broker-dealer for its account;

     O    an exchange distribution in accordance with the rules of the
          applicable exchange;

     O    privately negotiated transactions;

     O    short sales;

     O    broker-dealers may agree with the selling shareholders to sell a
          specified number of such shares at a stipulated price per share;

     O    a combination of any such methods of sale; and

     O    any other method permitted pursuant to applicable law.

     The selling shareholders may also sell shares under rule 144, if available,
rather than under this prospectus.

     The selling shareholders may also engage in short sales against the box,
puts and calls and other transactions in securities of the company or
derivatives of company securities and may sell or deliver shares in connection
with these trades. The selling shareholders may pledge their shares to their
brokers under the margin provisions of customer agreements. If a selling
shareholder defaults on a margin loan, the broker may, from time to time, offer
and sell the pledged shares. The selling shareholders have advised the company
that they have not entered into any agreements, understandings or arrangements
with any underwriters or broker- dealers regarding the sale of their shares
other than ordinary course brokerage arrangements, nor is there an underwriter
or coordinating broker acting in connection with the proposed sale of shares by
the selling shareholders.

     Broker-dealers engaged by the selling shareholders may arrange for other
brokers-dealers to participate in sales. Broker-dealers may receive commissions
or discounts from the selling shareholders (or, if any broker-dealer acts as
agent for the purchaser of shares, from the purchaser) in amounts to be
negotiated. The selling shareholders do not expect these commissions and
discounts to exceed what is customary in the types of transactions involved.

     Other selling shareholders and any broker-dealers or agents that are
involved in selling the shares may be deemed to be "underwriters" within the
meaning of the 1933 Act in connection with such sales. In such event, any
commissions received by such broker-dealers or agents and any profit on the
resale of the shares purchased by them may be deemed to be underwriting
commissions or discounts under the 1933 Act.

     We are required to pay all fees and expenses incident to the registration
of the shares. Otherwise, all discounts, commissions or fees incurred in
connection with the sale of the common stock offered hereby will be paid by the
selling shareholders. The company has agreed to indemnify Dutchess Fund against
certain losses, claims, damages and liabilities, including liabilities under the
1933 Act. We have been advised that in the opinion of the Securities and
Exchange Commission, indemnification for liabilities under the 1933 Act is
against public policy, and therefore is unenforceable.


                                       38





     Upon the company being notified by a selling shareholder that any material
arrangement has been entered into with a broker-dealer for the sale of shares
through a block trade, special offering, exchange distribution or secondary
distribution or a purchase by a broker or dealer, a supplement to this
prospectus will be filed, if required, pursuant to rule 424(b) under the 1933
Act, disclosing (i) the name of each such selling shareholder and of the
participating broker-dealer(s), (ii) the number of shares involved, (iii) the
price at which such shares were sold, (iv) the commissions paid or discounts or
concessions allowed to such broker-dealer(s), where applicable, (v) that such
broker-dealer(s) did not conduct any investigation to verify the information set
out or incorporated by reference in this prospectus, and (vi) other facts
material to the transaction.

     In order to comply with the securities laws of certain states, if
applicable, the shares will be sold in such jurisdictions, if required, only
through registered or licensed brokers or dealers. In addition, in certain
states the shares may not be sold unless the shares have been registered or
qualified for sale in such state or an exemption from registration or
qualification is available and complied with.

     We have advised the selling shareholders that the anti-manipulative
provisions of the Securities and Exchange Commission's regulation M promulgated
under the Securities Exchange Act of 1934 may apply to their sales of the shares
offered under this prospectus. Regulation M provides that any person engaged in
a distribution of the common stock offered hereby may not simultaneously engage
in market making activities with respect to the common stock for a period of up
to five days preceding such distribution. The selling shareholders will be
subject to other provisions of the Exchange Act and the rules and regulations
thereunder, which provisions may limit the timing of purchases and sales by the
selling shareholders.

                            DESCRIPTION OF SECURITIES

COMMON STOCK

     We are authorized to issue 15,000,000 shares of common stock ($.001 par
value).

     Holders of common stock are entitled to one vote per share on each matter
submitted to a vote at any meeting of shareholders. Cumulative voting is not
permitted in elections of directors or otherwise. The presence in person or by
proxy of the holders of a majority of the outstanding common stock is required
to constitute a quorum at any shareholders meeting. If a quorum is present,
proposals are passed if approved by the holders of a majority of the votes
present, except for substantive corporate matters (such as a merger, sale of
assets or amendment to articles of incorporation, which matters must be approved
by the holders of a majority of outstanding shares under Nevada law). In
addition, if there is preferred stock outstanding, the holders of the preferred
stock would be entitled to vote as a separate class on such substantive
corporate transactions.

     A minimum of 10 days notice is required to be given for any shareholders
meeting.

     Our board of directors has authority, without action by the shareholders,
to issue all or any portion of the authorized but unissued shares of common
stock, which would reduce the percentage ownership of its present shareholders
and which may dilute the book value of the common stock.

     Shareholders have no pre-emptive rights to acquire additional shares of
common stock. The common stock is not subject to redemption and carries no
subscription or conversion rights. In the event of liquidation, the shares of
common stock are entitled to share equally in corporate assets after
satisfaction of all liabilities.

     Holders of common stock are entitled to receive such dividends as the board
of directors may from time to time declare out of funds legally available for
the payment of dividends. We have not paid dividends and do not intend to pay
dividends in the foreseeable future.


                                       39





PREFERRED STOCK

     We are authorized to issue 10,000,000 shares of preferred stock ($.001 par
value). The board of directors has authority, without action by the
shareholders, to issue preferred stock in one or more series and to determine
the voting rights, preferences as to dividends and liquidation, conversion
rights, and other rights of such series. Preferred stock may carry rights
superior to those of the common stock. No series of preferred stock has been
authorized, and no shares of preferred stock have been issued.

     Reference is made to our certificate of incorporation and by-laws which are
available for inspection at our offices or which can be viewed through the EDGAR
data base at http://www.sec.gov as exhibits to the registration statement on
Form SB-2. Reference is also made to applicable statutes of the state of Nevada
for laws concerning rights of shareholders.

WARRANTS

     Warrants to purchase a total of 36,000 shares have been issued to three
investors (one Canadian resident, and two private companies controlled and owned
by Canadian residents) for $0.35 per share, expiring on January 8, 2004;
warrants to purchase a total of 10,000 shares have been issued to a Canadian
investor for $0.35 per share, expiring on February 11, 2004. The purchase price
of $0.35 per share represents a discount of approximately 50% from market prices
at the time of issuance. Additional warrants have been issued on various dates
from March 1, 2002 through June 3, 2002, to purchase a total of 369,600 shares
to 47 investors (all Canadian residents or companies controlled and owned by
Canadian residents), at a purchase price of $0.25 per share (representing
discounts ranging from 0% to approximately 50% from market prices at the time of
issuance). The warrants expire two years from the date of issue.

                      DISCLOSURE OF COMMISSION POSITION ON
                 INDEMNIFICATION FOR SECURITIES ACT LIABILITIES

     Our bylaws provide that we shall indemnify directors provided that the
indemnification shall not eliminate or limit the liability of a director for
breach of the director's duty or loyalty to the corporation or its stockholders,
or for acts of omission not in good faith or which involve intentional
misconduct or a knowing violation of law.

     Nevada law permits a corporation, under specified circumstances, to
indemnify its directors, officers, employees or agents against expenses
(including attorney's fees), judgments, fines and amounts paid in settlements
actually and reasonably incurred by them in connection with any action, suit or
proceeding brought by third parties by reason of the fact that they were or are
directors, officers, employees or agents of the corporation, if these directors,
officers, employees or agents acted in good faith and in a manner they
reasonably believed to be in or not opposed to the best interests of the
corporation and, with respect to any criminal action or proceedings, had no
reason to believe their conduct was unlawful. In a derivative action, i.e., one
by or in the right of the corporation, indemnification may be made only for
expenses actually and reasonably incurred by directors, officers, employees or
agent in connection with the defense or settlement of an action or suit, and
only with respect to a matter as to which they shall have acted in good faith
and in a manner they reasonably believed to be in or not opposed to the best
interests of the corporation, except that no indemnification shall be made if
such person shall have been adjudged liable to the corporation, unless and only
to the extent that the court in which the action or suit was brought shall
determine upon application that the defendant directors, officers, employees or
agents are fairly and reasonably entitled to indemnify for such expenses despite
such adjudication of liability.

     Insofar as indemnification for liabilities arising under the Securities Act
of 1933 may be permitted to directors, officers and controlling persons of the
company pursuant to the foregoing provisions, or otherwise, we have been advised
that in the opinion of the Commission such indemnification is against public
policy as expressed in the 1933 Act, and is, therefore, unenforceable. In the
event that a claim for

                                       40





indemnification against such liabilities (other than the payment by the company
of expenses incurred or paid by a director, officer or controlling person in the
successful defense of any action, suit or proceeding) is asserted by such
director, officer or controlling person in connection with the securities being
registered, the company will, unless in the opinion of its counsel the matter
has been settled by controlling precedent, submit to a court of appropriate
jurisdiction the question whether such indemnification by it is against public
policy as expressed in the 1933 Securities Act, and will be governed by the
final adjudication of such issue.

                                LEGAL PROCEEDINGS

     The company is not a party to current litigation and no notice of possible
claims against the company has been received.

                                  LEGAL MATTERS

     The validity of the issuance of the shares offered hereby will be passed
upon for us by The Law Office of Stephen E. Rounds, Denver, Colorado. Dutchess
Private Equities Fund and DRH Investment Company LLC are represented in
connection with the Investment Agreement by Joseph B. LaRocco, New Canaan,
Connecticut. Mr. LaRocco owns 37,000 shares of common stock in the company.

                                     EXPERTS

     Our financial statements as of December 31, 2001 and for the two years then
ended, have been included in this prospectus in reliance on the report of
Murphy, Bennington & Co., Las Vegas, Nevada. Their reports are included upon the
authority of such firm as experts in accounting and auditing.



                                       41





                             CAN-CAL RESOURCES, LTD.



                          INDEX TO FINANCIAL STATEMENTS



FOR THE YEARS ENDED DECEMBER 31, 2001 AND 2000


INDEPENDENT AUDITORS' REPORT                                                  43

FINANCIAL STATEMENTS:
         Balance sheets                                                       44
         Statements of operations                                             45
         Statements of changes in stockholders' deficit                       46
         Statements of cash flows                                             47
         Notes to financial statements                                     48-60

SUPPLEMENTARY SCHEDULE:
         Supplemental schedule I--
         Operating, general and administrative expenses                       61


FOR THE QUARTERS ENDED MARCH 31, 2002 AND 2001


INDEPENDENT ACCOUNTANTS' REPORT                                               62

FINANCIAL STATEMENTS:
         Interim balance sheets                                               63
         Interim statements of operations                                     64
         Interim statements of changes in stockholders' deficit               65
         Interim statements of cash flows                                     66
         Notes to interim financial statements                             67-69

SUPPLEMENTARY SCHEDULE:
         Supplemental schedule I--
         Operating, general and administrative expenses                       70



                                       42





                          INDEPENDENT AUDITORS' REPORT


To the Board of Directors and Stockholders
Can-Cal Resources Ltd.
Las Vegas, Nevada

We have audited the accompanying balance sheets of Can-Cal Resources Ltd. (a
Nevada corporation) as of December 31, 2001 and 2000, and the related statements
of operations, changes in stockholders' deficit, and cash flows for the years
then ended. These financial statements are the responsibility of the Company's
management. Our responsibility is to express an opinion on these financial
statements based on our audits.

We conducted our audits of these statements in accordance with generally
accepted auditing standards. Those standards require that we plan and perform
the audit to obtain reasonable assurance about whether the financial statements
are free of material misstatement. An audit includes examining, on a test basis,
evidence supporting the amounts and disclosures in the financial statements. An
audit also includes assessing the accounting principles used and significant
estimates made by management, as well as evaluating the overall financial
statement presentation. We believe that our audits provide a reasonable basis
for our opinion.

As more fully described in Note 14, the Company restated its financial
statements for the years ended December 31, 2000 and 1999 to expense previously
capitalized costs. Additionally, an error resulting in the overstatement of
previously reported gain on disposal of its subsidiary as of December 31, 1999
was discovered by management during the current year. Accordingly, the 1999
financial statements have been restated and an adjustment was made to retained
earnings as of December 31, 1999 to correct the error.

In our opinion, based on our audits, the financial statements referred to above
present fairly, in all material respects, the financial position of Can-Cal
Resources Ltd. as of December 31, 2001 and 2000, and the results of operations
and their cash flows for the years then ended in conformity with generally
accepted accounting principles.

The accompanying financial statements have been prepared assuming that the
Company will continue as a going concern. As discussed in Note 1 to the
financial statements, the Company's significant operating losses raise
substantial doubt about its ability to continue as a going concern. The
financial statements do not include any adjustments that might result from the
outcome of this uncertainty.




/s/ Murphy, Bennington & Co.,  CPAs



Las Vegas, NV
February 28, 2002 (Except for Note 14), as
to which the date is January 14, 2002


                                       43





CAN-CAL RESOURCES, LTD.

BALANCE SHEETS

DECEMBER 31, 2001 AND 2000
(ROUNDED TO THE NEAREST HUNDRED, EXCEPT SHARE DATA)




ASSETS                                                                    2001             2000
                                                                      -----------      ------------
                                                                                       (As Restated)
CURRENT ASSETS:
                                                                                 
         Cash                                                         $    14,800      $   510,800
         Notes receivable, related parties (Note 2)                        57,400           48,100
         Prepaid expenses                                                  13,100             --
         Current portion of note receivable                                  --             53,000
                                                                      -----------      -----------
             Total current assets                                          85,300          611,900

PROPERTY AND EQUIPMENT, NET (NOTES 1 AND 3)                                48,600           72,400

OTHER ASSETS (NOTE 4)                                                       2,000           17,300
                                                                      -----------      -----------
                                                                      $   135,900      $   701,600
                                                                      ===========      ===========

LIABILITIES AND STOCKHOLDERS' EQUITY
CURRENT LIABILITIES:
         Bank overdrafts                                              $      --        $    14,200
         Accounts payable                                                  32,400           51,300
         Accrued expenses                                                  73,100           33,800
         Notes payable, current portion                                    50,000           32,500
                                                                      -----------      -----------
             Total current liabilities                                    155,500          131,800

NOTE PAYABLE, (NOTE 6)                                                    348,000          300,000

NOTES PAYABLE, RELATED PARTIES (NOTE 7)                                   104,000          119,200
                                                                      -----------      -----------
                                                                          607,500          551,000
                                                                      -----------      -----------

STOCKHOLDERS' EQUITY:
         Common stock, $.001 par value; authorized, 15,000,000
              shares; issued and outstanding, 10,158,738 and
             9,372,791 shares respectively                                 10,200            9,400
         Preferred stock, $.001 par value; authorized, 10,000,000
             shares; none issued or outstanding                              --               --
         Additional paid-in-capital                                     3,490,100        3,408,600
         Accumulated deficit                                           (3,971,900)      (3,267,400)
                                                                      -----------      -----------
                                                                         (471,600)         150,600
                                                                      -----------      -----------

                                                                      $   135,900      $   701,600
                                                                      ===========      ===========




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


                                       44





CAN-CAL RESOURCES, LTD.

STATEMENTS OF OPERATIONS

YEARS ENDED DECEMBER 31, 2001 AND 2000
(ROUNDED TO THE NEAREST HUNDRED, EXCEPT SHARE DATA)



                                                     2001             2000
                                                 -----------      ------------
                                                                  (As Restated)
REVENUES
                                                            
         Rental revenue                          $    22,500      $    22,500
                                                 -----------      -----------
                                                      22,500           22,500
                                                 -----------      -----------

COSTS AND EXPENSES                                   677,500        1,012,200
                                                 -----------      -----------

LOSS FROM OPERATIONS                                (655,000)        (989,700)

OTHER INCOME (EXPENSES):
         Other income                                    800           10,300
         Gain on sale of equipment                      --             20,300
         Interest income                              10,500           12,300
         Interest expense                            (60,800)         (15,700)
                                                 -----------      -----------

NET INCOME(LOSS) FROM CONTINUING OPERATIONS         (704,500)        (962,500)
                                                 -----------      -----------

PROVISION FOR INCOME TAXES                              --               --

NET INCOME (LOSS)                                $  (704,500)     $  (962,500)
                                                 ===========      ===========


NET INCOME (LOSS) PER SHARE OF COMMON
STOCK AND COMMON STOCK EQUIVALENTS:

BASIC EPS
         Net loss from continuing operations     $     (0.07)     $     (0.11)
                                                 ===========      ===========
         Weighted average shares outstanding       9,569,166        8,811,282
                                                 ===========      ===========

DILUTED EPS
         Net loss from continuing operations     $     (0.07)     $     (0.11)
                                                 ===========      ===========
         Weighted average shares outstanding       9,569,166        8,811,282
                                                 ===========      ===========




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


                                       45





CAN-CAL RESOURCES, LTD.

STATEMENTS OF CHANGES IN STOCKHOLDERS' DEFICIT

YEARS ENDED DECEMBER 31, 2001 AND 2000 (ROUNDED TO THE NEAREST HUNDRED, EXCEPT
SHARE DATA)





                                                                         ADDITIONAL                           TOTAL
                                                                          PAID-IN        ACCUMULATED      STOCKHOLDERS'
                                                 COMMON STOCK             CAPITAL          DEFICIT            DEFICIT
                                          --------------------------     -----------     ------------     -------------
                                            SHARES          AMOUNT                       (As Restated)
                                          ----------     -----------

                                                                                           
BALANCE, DECEMBER 31, 1999                 8,253,782     $     8,200     $ 2,460,200     $(2,304,900)     $   163,500
       Issuance of common stock            1,119,009           1,200         948,400            --            949,600
       Net income (loss) for the year           --              --              --          (962,500)        (962,500)
                                          ----------     -----------     -----------     -----------      -----------
BALANCE, DECEMBER 31, 2000                 9,372,791           9,400       3,408,600      (3,267,400)         150,600
       Issuance of common stock              785,947             800          81,500            --             82,300
       Net income (loss) for the year           --              --              --          (704,500)        (704,500)
                                          ----------     -----------     -----------     -----------      -----------
BALANCE, DECEMBER 31, 2001                10,158,738     $    10,200     $ 3,490,100     $(3,971,900)     $  (471,600)
                                          ==========     ===========     ===========     ===========      ===========






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


                                       46





CAN-CAL RESOURCES, LTD.

STATEMENTS OF CASH FLOWS

YEARS ENDED DECEMBER 31, 2001 AND 2000
(ROUNDED TO THE NEAREST HUNDRED)




                                                                 2001              2000
                                                              ------------     -------------
                                                                               (As Restated)
CASH FLOWS FROM OPERATING ACTIVITIES:
                                                                         
NET LOSS                                                      $  (704,500)     $  (962,500)
       Adjustments to reconcile net income to net cash
         provided by operating activities:
           Depreciation                                            26,400           31,000
           Provision for losses on notes receivable                47,400           53,300
           Gain on sale of equipment                                 --            (20,300)
           Changes in operating assets and liabilities:
              (Increase) decrease in interest receivable           (3,700)          (3,400)
              (Increase) decrease in prepaid expenses             (13,100)           1,200
              (Increase) decrease in other assets                  15,300          (10,300)
              Increase (decrease) in accounts payable and
                other current liabilities                          64,300           59,300
                                                              -----------      -----------
NET CASH PROVIDED (USED) BY OPERATING ACTIVITIES                 (567,900)        (851,700)
                                                              -----------      -----------
CASH FLOW FROM INVESTING ACTIVITIES:
       Purchase of property and equipment                          (2,600)         (42,000)
       Sale of equipment                                             --             20,300
       Loans made                                                    --             (5,000)
                                                              -----------      -----------
NET CASH PROVIDED (USED) BY INVESTING ACTIVITIES                   (2,600)         (26,700)
                                                              -----------      -----------
CASH FLOW FROM FINANCING ACTIVITIES:
       Increase (decrease) in related party debt                  (15,100)         104,400
       Principal payments on note payable                         (22,500)         (30,800)
       Bank overdraft                                             (14,200)          14,200
       Proceeds from issuance of common stock                      82,300          949,600
       Proceeds from debt issuance                                 44,000          300,000
                                                              -----------      -----------
NET CASH PROVIDED (USED) BY FINANCING ACTIVITIES                   74,500        1,337,400

NET INCREASE (DECREASE) IN CASH                                  (496,000)         459,000
CASH AT BEGINNING OF YEAR                                         510,800           51,800
                                                              -----------      -----------
CASH AT END OF YEAR                                           $    14,800      $   510,800
SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION:
CASH PAID DURING THE YEAR FOR:
       Interest                                               $      --        $      --
                                                              ===========      ===========
       Income taxes                                           $      --        $      --
                                                              ===========      ===========





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


                                       47




CAN-CAL RESOURCES, LTD.

NOTES TO FINANCIAL STATEMENTS

DECEMBER 31, 2001 AND 2000

1.   SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES:

     Organization and nature of business:

     Can-Cal Resources, Ltd. ( the "Company") is a corporation formed under the
        laws of the State of Nevada on March 22, 1995. The company is engaged in
        the precious metal processing industry and other investment
        opportunities.

     Company's activities and operating cycle:

     In the course of its activities, the Company has sustained continuing
        operating losses and expects such losses to continue for the foreseeable
        future. The Company plans to continue to fund its operations with
        various types of financing including borrowings and sales of stock, and,
        in the longer term, revenues from sales. The Company's ability to
        continue as a going concern is dependent upon future financing and
        ultimately upon achieving profitable operations.

     Revenue recognition:

     Precious metals sales are recognized when delivery has occurred, title
        passes and pricing is either fixed or determinable. All precious metal
        sales are made in accordance with standard sales contracts that the
        Company enters into with third parties.

     Rental revenues are recognized on a pro-rata basis over the term of the
        lease.

     Basis of accounting:

     The Company prepares its financial statements in accordance with generally
        accepted accounting principles.

     Cash and cash equivalents:

     Cash and cash equivalents consist of all cash balances and highly liquid
        investments with an original maturity of three months or less. Because
        of the short maturity of these investments, the carrying amounts
        approximate their fair value

     Property, equipment and depreciation:

     Property and equipment are stated at cost less accumulated depreciation.
        Depreciation is provided on the straight-line method over the estimated
        useful lives of the assets. The amounts of depreciation provided are
        sufficient to charge the cost of the related assets to operations over
        their estimated useful lives.

     The cost of maintenance and repairs is charged to expense as incurred.
        Expenditures for betterments and renewals are capitalized. Upon sale or
        other disposition of depreciable property, cost and accumulated
        depreciation are removed from the accounts and any gain or loss is
        reflected in income.


                                       48




CAN-CAL RESOURCES, LTD.

NOTES TO FINANCIAL STATEMENTS

DECEMBER 31, 2001 AND 2000

1.   SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED):

     Property evaluations:

     Long lived assets are reviewed for impairment when events or changes in
        circumstances indicate that the carrying amount of an asset may not be
        recoverable. If deemed impaired, an impairment loss is measured and
        recorded based on the fair value of the asset, which generally will be
        computed using discounted expected future cash flows.

     Undeveloped properties upon which the Company has not performed sufficient
        exploration work to determine whether significant mineralization exists
        are carried at original acquisition cost. If it is determined that
        significant mineralization does not exist, an impairment loss is
        measured and recorded based on the fair value of the property at the
        time of such determination.

     Joint ventures:

     Investments in joint ventures in which the company has 20% to 50% interest
        are carried at cost and adjusted for the Company's proportionate share
        of their undistributed earnings or losses.

     Concentration of credit risk:

     A  majority of the Company's business activity is with customers primarily
        located in the metropolitan area of Las Vegas, NV.

     The company maintains multiple cash balances at financial institutions
        located in Las Vegas, NV. The accounts are insured by the Federal
        Deposit Insurance Corporation ("FDIC") up to $100,000. As of December
        31, 2001, the Company had no deposits in excess of FDIC limits.

     Income taxes:

     The Company accounts for income taxes under Statement o Financial
        Accounting Standards No. 109, "Accounting for Income Taxes." This
        statement requires an asset and liability approach to account for income
        taxes. The Company provides deferred income taxes for temporary
        differences that will result in taxable or deductible amounts in future
        years based on the reporting of certain costs in different periods for
        financial statement and income tax purposes.

     Use of estimates:

     The preparation of financial statements in conformity with generally
        accepted accounting principles requires management to make estimates and
        assumptions that affect the reported amounts of assets and liabilities
        and disclosure of contingent assets and liabilities at the date of the
        financial statements and the reported amounts of revenues and expenses
        during the reporting period. Actual results could differ from those
        estimates.



                                       49




CAN-CAL RESOURCES, LTD.

NOTES TO FINANCIAL STATEMENTS

DECEMBER 31, 2001 AND 2000

2.   NOTES RECEIVABLE (RELATED PARTIES):

     Notes receivable, related parties, at December 31, 2001 and 2000 consisted
        of the following:




                                                                     2001             2000
                                                                --------------    -------------
                                                                            
       Note receivable from S&S Joint Venture, a joint
           venture partner, unsecured, interest
           imputed at 8%, due on demand                         $      28,000     $     28,000
       Note receivable from an individual, unsecured,
           interest imputed at 8%, due on demand                        12,000           12,000
       Accrued interest receivable                                      17,400           13,900
                                                                --------------    -------------
                                                                        57,400           53,900
       Allowance for uncollectible accounts                                  -            5,800
                                                                --------------    -------------
                                                                $      57,400     $     48,100


3.   PROPERTY AND EQUIPMENT:

     Property and equipment at December 31, 2001 and 2000 consisted of the
        following:


                                                                     2001             2000
                                                                --------------    -------------
                                                                            
        Machinery and equipment                                 $      97,600     $     95,100
        Transportation equipment                                       18,400           18,400
        Office equipment and furniture                                 14,200           14,200
                                                                --------------    -------------
                                                                      130,200          127,700
        Less accumulated depreciation                                 (81,600)         (55,300)
                                                                --------------    -------------
                                                                $      48,600     $     72,400


     DEPRECIATION EXPENSE FOR THE YEARS ENDED DECEMBER 31,2001 AND 2000 TOTALED
        $26,400 AND $31,000 RESPECTIVELY.

4.   OTHER ASSETS:

     Other assets at December 31, 2001 and 2000 consisted of the following:




                                                                     2001             2000
                                                                --------------    -------------

                                                                            
        Note receivable from Tyro, Inc., and principals,
            a corporation, secured, by equipment, interest
            accrued at 6% per annum, due on demand              $           -     $     53,300
        Deposits                                                         2,000            6,800
        Non-destructive testing supplies                                     -           10,500
        Allowance for uncollectible notes                                    -         (53,300)
                                                                --------------    -------------
                                                                $       2,000     $     17,300





                                       50




CAN-CAL RESOURCES, LTD.

NOTES TO FINANCIAL STATEMENTS

DECEMBER 31, 2001 AND 2000

5.   NOTES PAYABLE:

     Notes payable at December 31, 2001 and 2000 consisted of the following:




                                                                          2001             2000
                                                                     --------------    --------------
                                                                                 
        Note payable to lender; secured by 1st deed of trust;
            interest at 8.00% per annum, matures July 31, 2001       $       10,000    $       32,500

        Note payable to lender;  secured by deed of trust;
            interest at 6.00% per annum, matures May 27, 2002                25,000                 -

        Note payable to lender,  secured by deed of trust;
            interest at 6.00% per annum, matures June 28, 2002               15,000                 -

        Note payable to lender; secured by 2nd deed of trust;
            interest at 16.00% per annum, matures
            November 24, 2005                                               348,000           300,000
                                                                     --------------    --------------
                                                                            398,000           332,500
        Less current portion                                                 50,000            32,500
                                                                     --------------    --------------
                                                                     $      348,000    $      300,000
                                                                     ==============    ==============



6.   NOTE PAYABLE, RELATED PARTIES:

     Notes payable, related parties, at December 31, 2001 and 2000 consisted of
        the following:



                                                                          2001             2000
                                                                     --------------    -------------
                                                                                 
        Note payable to shareholder; unsecured; interest
            at prime plus 1.00% per annum, due on demand             $      76,100     $     114,700

        Note payable to shareholder; unsecured, interest
            at 20.74%, due on demand                                         21,600                -

        Note payable to shareholder; unsecured; interest at
            prime plus 1.00% per annum, due on demand                         6,300            4,500
                                                                     --------------    -------------
                                                                     $      104,000    $     119,200
                                                                     ==============    =============





                                       51




CAN-CAL RESOURCES, LTD.

NOTES TO FINANCIAL STATEMENTS

DECEMBER 31, 2001 AND 2000

7.   STOCKHOLDERS' EQUITY:

     Common stock:

     On February 27, 2000, the Board of Directors approved the sale of 500,000
        shares of Can-Cal common stock to three of its directors (all of whom
        reside in Canada), an offshore trust and another person affiliated with
        the Company.

     On July 3, 2000, the Board of Directors exercised the option to acquire
        technology related to the extraction and processing of ore and, in
        accordance with the agreement with the two owners of that technology,
        issued 200,000 shares of Can-Cal's common stock to them.

     On November 24, 2000, the Company borrowed $300,000 fro a lender. As part
        of the transaction, the Company issued 45,000 shares of its common stock
        as a loan placement fee and granted the lender an option to purchase up
        to 300,000 shares of its common stock. On November 24, 2000, the lender
        exercised its option in full and purchased 300,000 shares of Can-Cal's
        common stock.

     In July 2000 the Board of Directors authorized the sale of 74,009 shares of
        its common stock to eight persons, all of whom reside outside the United
        States. 46,670 shares were sold during the third quarter and the
        remaining 27,339 shares were sold during the fourth quarter. All of
        those shares were issued on December 15, 2000.

     In September, 2001, the Board of Directors authorized the sale of 20,000
        shares of its common stock to an individual.

     During October, 2001 the company signed an Investment Agreement with two
        funds (Dutchess Private Equities Fund LP and DRH Investment Company LLC)
        to sell to those funds up to $8,000,000 in common stock of the company,
        for a period of three years.

     In connection with the Investment Agreement, the compan issued 606,059
        shares of restricted common stock to Dutchess Fund and its advisor, and
        to a broker-dealer firm, for services valued at $400,000, to induce
        those entities to enter into the Investment Agreement and perform
        services contemplated under such agreement. The company also issued
        37,000 shares of restricted common stock to the attorney for Dutchess
        Fund.

     On November 2, 2001 the Board of Directors approved the sale of 82,888
        shares of restricted common stock.

     On December 12, 2001 the Board of Director approved the sale of 40,000
        shares of restricted common stock.



                                       52




CAN-CAL RESOURCES, LTD.

NOTES TO FINANCIAL STATEMENTS

DECEMBER 31, 2001 AND 2000

8.   STOCK OPTIONS:

     The company entered into an agreement with a consultant on January 8, 2001.
        If the Company was producing or able to produce precious metals from the
        volcanic cinder material during the term of the agreement, the Company
        agreed to grant the consultant a three-year option to purchase up to
        40,000 shares of its common stock. The exercise price was to be equal to
        the closing price of the stock on January 8, 2001. The agreement
        terminated on November 1, 2001 without producing precious metals, and
        therefore, the options were not granted.

     The company has signed a consulting agreement with a public relations firm,
        and have authorized the issuance and will deliver certificates for up to
        200,000 shares over the next 12 months to pay for services and costs.
        Further, the company has agreed to issue to the public relations firm
        options to purchase another 200,000 at $1.00 per share. These options
        are to expire in September 2004.

9.   COMMITMENTS AND CONTINGENCIES:

     Lease commitments:

     Facilities:

     The Company has entered into an interim agreement with an individual, to
        lease a facility in Nye County, Nevada. The agreement stipulates rent of
        $1,000 per month and includes a purchase option. At December 31, 2001,
        the lease was terminated and the Company was searching for a new
        location on which to construct a facility.

     Mining Claims:

     The Company has a lease and purchase option agreement covering six patented
        mining claims in the Cerbat Mountains, Hualapai Mining District, Mohave
        County Arizona. The Company pays $1,500 per quarter as minimum advance
        royalties. The Company has the option to purchase the property for
        $250,000 less payments already made.

     Auto leases:

     The Company entered into two operating leases for automobiles that expire
        during the year 2002 and 2004, respectively. The monthly lease payments
        currently total $1,246 per month. Lease payments for the year ended
        December 31, 2001 and 2000 totaled $9,200 and $14,900.


                                       53




CAN-CAL RESOURCES, LTD.

NOTES TO FINANCIAL STATEMENTS

DECEMBER 31, 2001 AND 2000

9.   COMMITMENTS AND CONTINGENCIES (CONTINUED):

     The Company leases space for the operations of the Company under a month to
        month lease.

     Minimum future rental payments under these noncancellable operating leases
        for each of the next five years and in aggregate are as follows:


             YEAR ENDING
             DECEMBER 31,
          -----------------
                 2002                                           $    13,100
                 2003                                                 9,500
                 2004                                                 7,100
                 2005                                                    --
                 2006                                                    --
              Thereafter                                                 --
                                                                -----------
                                                                $    29,700
                                                                ===========

10.  INCOME TAXES:

     Deferred income taxes are provided for the temporary differences between
        the financial reporting basis and the tax basis of the Company's assets
        and liabilities. The temporary difference that gave rise to the deferred
        tax asset is primarily as follows:



                                                                  
       Net operating loss carry forward - December 31, 2001          $     704,500
       Net operating loss carry forward - December 31, 2000                962,500
       Net operating loss carry forward - December 31, 1999                922,100
       Net operating loss carry forward - December 31, 1998                353,000
       Net operating loss carry forward - December 31, 1997              1,044,700
                                                                     -------------
                                                                         3,282,300

       Deferred tax assets                                               1,116,000
       Total valuation allowance recognized
         for deferred tax assets                                        (1,116,000)
                                                                     -------------
       Net deferred tax asset                                        $         --
                                                                     =============




                                       54




CAN-CAL RESOURCES, LTD.

NOTES TO FINANCIAL STATEMENTS

DECEMBER 31, 2001 AND 2000

11.  NONCASH INVESTING AND FINANCING ACTIVITIES:

     During 2000, the Company issued 200,000 shares of commo stock for
        technology related to extracting & processing ore.

     The Company issued 45,000 shares of common stock as a loan placement fee.

     Interest receivable from related parties increased by $3,700 in 2001.
        Accrued interest payable to related parties increased by $9,600

12.  ESTIMATED FAIR VALUE OF FINANCIAL INSTRUMENTS:

     Statement of Financial Accounting Standard ("SFAS"). 10 "Disclosures About
        Fair Value of Financial Instruments" requires disclosure of the
        estimated fair value of certain financial instruments. The Company has
        estimated the fair value of its financial instruments using available
        market data to develop estimates of fair value. The use of different
        market assumptions or methodologies may have a material effect on the
        estimates of fair values. The carrying amounts of cash, receivables,
        accounts payable, accrued expenses and notes payable approximate fair
        value due to short-term maturities or market rates of interest.

13.  SUBSEQUENT EVENTS:

     The company signed a consulting agreement (see Note 8) with a public
        relations firm on September 15, 2001, which was subsequently amended on
        March 22, 2002 (effective September 15, 2001). Pursuant to the
        amendment, the agreement was suspended from October 31, 2001 through
        March 25, 2002. The company paid $5,000 cash for the first month of
        service (October 2001), and has agreed to issue up to 200,000 shares to
        the public relations firm for services and expenses. 40,000 shares will
        be issued as payment for services for April and May 2002. Further, the
        company has agreed to issue to the public relations firm options to
        purchase another 200,000 at $1.00 per share. These options are to expire
        in September 2004.

     In January 2002, the Company reached an agreement with lender whereby
        $48,000 in interest due in November 2001 was satisfied by the company
        issuing 309,677 restricted shares of common stock.

     In January 2002, the Company approved the sale of 36,00 restricted common
        shares for $12,500. Along with those shares the Company issued warrants
        to purchase an additional 36,000 restricted shares at a price of $0.35
        per share. These warrants will expire in January 2004 if not exercised.

     In February 2002, the Company approved the sale of 10,000 restricted common
        shares for $3,500. Along with those shares the Company issued warrants
        to purchase an additional 10,000 restricted shares at a price of $0.35
        per share. These warrants will expire in February 2004 if not exercised.


                                       55




CAN-CAL RESOURCES, LTD.

NOTES TO FINANCIAL STATEMENTS

DECEMBER 31, 2001 AND 2000

14.  RESTATED FINANCIAL STATEMENTS:

     After issuing Can-Cal's 2000 and 1999 financial statements and filing Form
        10-KSB with the Securities and Exchange Commission ("SEC"), management
        determined it was necessary to revise its financial statements to
        expense previously capitalized costs associated with its Pisgah property
        and the Cerbat and Erosion mining claims, and the S&S Mining Joint
        Venture and recognize rental revenues in the period earned. An error,
        resulting in the overstatement of previously reported gains was
        discovered by management during 2001. In the 1999 restated financial
        statements, the Company eliminated a gain of $116,400 on the sale of its
        wholly owned subsidiary which was originally reported as a component of
        income on the Statement of Operations. Upon restatement, the $116,400 is
        shown as an adjustment to 1999 retained earnings.

     Because the level of engineering and other exploration work completed on
        the Company's properties does not meet the criteria for a full
        feasibility study, the Company has reclassified its land holdings. As a
        result of this reclassification, the Company has revised it financial
        statements to expense previously capitalized land costs. Based on this
        information the Company recorded $567,100, $22,905, and $13,500 of
        impairment charges in 1999 relating to the impairment charges of the
        Pisgah property, the Erosion mining claims, and the Cerbat mining
        claims.

     The Company is focusing its efforts on the testing program at its Pisgah
        location and has discontinued testing on the Owl Canyon property. The
        Company cannot accurately predict future cash flows, if any, from this
        property. Consequently, the Company recorded an impairment charge of
        $19,000 on its joint venture in the restated 1999 financial statements.



                                       56




CAN-CAL RESOURCES, LTD.

NOTES TO FINANCIAL STATEMENTS

DECEMBER 31, 2001 AND 2000

14.  RESTATED FINANCIAL STATEMENTS (CONTINUED):




                                                                           1999
                                                                      -------------
ASSETS                                                                (As Restated)

CURRENT ASSETS:
                                                                   
    Cash                                                              $    51,800
    Notes receivable, related parties (Note 2)                             44,700
    Prepaid expenses                                                        1,200
    Current portion of note receivable                                     48,000
                                                                      -----------
           Total current assets                                           145,700

PROPERTY AND EQUIPMENT, NET (NOTES 1 AND 3)                                61,400

OTHER ASSETS (NOTE 4)                                                      58,900
                                                                      -----------
                                                                      $   266,000
                                                                      ===========

LIABILITIES AND STOCKHOLDERS' EQUITY
CURRENT LIABILITIES:
    Bank overdrafts                                                   $      --
    Accounts payable                                                        7,100
    Accrued expenses                                                       18,800
    Notes payable, current portion                                          6,800
                                                                      -----------
           Total current liabilities                                       32,700

NOTE PAYABLE, (NOTE 6)                                                     55,000

NOTES PAYABLE, RELATED PARTIES (NOTE 7)                                    14,800
                                                                      -----------
                                                                          102,500
                                                                      -----------

STOCKHOLDERS' EQUITY:
    Common stock, $.001 par value; authorized, 15,000,000
           shares; issued and outstanding, 9,372,791 and                8,253,783
           shares respectively                                              8,200
    Preferred stock, $.001 par value; authorized, 10,000,000
           shares; none issued or outstanding                                --
    Additional paid-in-capital                                          2,460,200
    Accumulated deficit                                                (2,304,900)
                                                                      -----------
                                                                          163,500
                                                                      -----------
                                                                      $   266,000
                                                                      ===========





                                       57




CAN-CAL RESOURCES, LTD.

NOTES TO FINANCIAL STATEMENTS

DECEMBER 31, 2001 AND 2000

14.  RESTATED FINANCIAL STATEMENTS (CONTINUED):




                                                                 12 MONTHS
                                                                    ENDED
                                                                 DECEMBER 31,
                                                                     1999
                                                                -------------
                                                                (As Restated)
REVENUES
                                                             
    Exploration revenue                                         $     3,700
    Rental revenue                                                   22,500
                                                                -----------
                                                                     26,200
                                                                -----------

COSTS AND EXPENSES                                                1,237,100
                                                                -----------

LOSS FROM OPERATIONS                                             (1,210,900)

OTHER INCOME (EXPENSES):
    Other income                                                       --
    Gain on sale of equipment                                          --
    Interest income                                                   7,200
    Interest expense                                                 (9,100)
                                                                -----------

NET INCOME(LOSS) FROM CONTINUING OPERATIONS                      (1,212,800)
                                                                -----------

INCOME (LOSS) FROM DISCONTINUED OPERATIONS:
    Income (loss) from discontinued
        automobile salvage division                                 174,300


                                                                -----------

NET INCOME (LOSS)                                               $(1,038,500)
                                                                ===========


NET INCOME (LOSS) PER SHARE OF COMMON STOCK AND COMMON
STOCK EQUIVALENTS:

BASIC EPS

                                                                ===========
    Net loss from continuing operations                         $     (0.13)
                                                                ===========
    Weighted average shares outstanding                           7,907,054
                                                                ===========

DILUTED EPS

                                                                ===========
    Net loss from continuing operations                         $     (0.13)
                                                                ===========
    Weighted average shares outstanding                           7,907,054
                                                                ===========




                                       58




CAN-CAL RESOURCES, LTD.

NOTES TO FINANCIAL STATEMENTS

DECEMBER 31, 2001 AND 2000

CAN-CAL RESOURCES LTD.

NOTES TO FINANCIAL STATEMENTS

DECEMBER 31, 2001 AND 2000


14.  RESTATED FINANCIAL STATEMENTS (CONTINUED):





                                                                          ADDITIONAL                     CUMULATIVE       TOTAL
                                                                           PAID-IN       ACCUMULATED     TRANSLATION   STOCKHOLDERS'
                                                    COMMON STOCK           CAPITAL         DEFICIT       ADJUSTMENT       EQUITY
                                               ------------------------   -----------    ------------    ----------    -------------
                                                SHARES        AMOUNT
                                               ---------     ---------

                                                                                                     
BALANCE, DECEMBER 31, 1998                     7,005,161     $   7,000    $ 1,887,600    $(1,397,800)    $   8,500     $   505,300
    Issuance of common stock                   1,248,621         1,200        572,600           --            --           573,800
    Foreign currency translation adjustment         --            --             --             --         (11,800)        (11,800)
    Realized foreign currency gain                  --            --             --             --           3,300           3,300
    Prior period adjustment                         --            --             --           15,000          --            15,000
    Elimination of subsidiary upon disposal         --            --             --          116,400          --           116,400
    Net income (loss) for the year                  --            --             --       (1,308,500)         --        (1,038,500)
                                               ---------     ---------    -----------    -----------     ---------     -----------
BALANCE, DECEMBER 31, 1999 (Restated)          8,253,782     $   8,200    $ 2,460,200    $(2,304,900)    $    --       $   163,500
                                               =========     =========    ===========    ===========     =========     ===========





                                       59




CAN-CAL RESOURCES, LTD.

NOTES TO FINANCIAL STATEMENTS

DECEMBER 31, 2001 AND 2000

14.  RESTATED FINANCIAL STATEMENTS (CONTINUED):



                                                                     12 MONTHS
                                                                       ENDED
                                                                    DECEMBER 31,
                                                                        1999
                                                                   -------------
                                                                   (As Restated)
CASH FLOWS FROM OPERATING ACTIVITIES:
                                                                
NET LOSS                                                           $(1,038,500)
    Adjustments to reconcile net income to net cash
    provided by operating activities:
        Depreciation                                                    18,700
        Provision for uncollectible notes                               15,000

        Impairment loss on mining properties                           622,500
        Changes in operating assets and liabilities:
           (Increase) decrease in accounts receivable                    2,800
           (Increase) decrease in inventories                           72,500
           (Increase) decrease in prepaid expenses                       5,400
           Increase (decrease) in accounts payable and
               other current liabilities                               (13,100)
                                                                   -----------
NET CASH PROVIDED (USED) BY OPERATING ACTIVITIES                      (314,700)
                                                                   -----------
CASH FLOW FROM INVESTING ACTIVITIES:
    Purchase of property and equipment                                 (57,400)
    Sale of equipment                                                    4,400
    Loan to an individual                                              (47,000)
                                                                   -----------
NET CASH PROVIDED BY INVESTING ACTIVITIES                             (100,000)
                                                                   -----------
CASH FLOW FROM FINANCING ACTIVITIES:
    Decrease in related party debt                                    (120,800)
    Principal payments on note payable                                 (22,500)
    Principal payments on line of credit                               (12,400)
    Proceeds from issuance of common stock                             573,700
    Proceeds from debt issuance                                          6,900
                                                                   -----------
NET CASH USED BY FINANCING ACTIVITIES                                  424,900
NET INCREASE (DECREASE) IN CASH                                         10,200
CASH AT BEGINNING OF YEAR                                               41,600
                                                                   -----------
CASH AT END OF YEAR                                                $    51,800
                                                                   ===========
SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION:
CASH PAID DURING THE YEAR FOR:
    Interest                                                       $      --
                                                                   ===========
    Income taxes                                                   $      --
                                                                   ===========




                                       60





CAN-CAL RESOURCES, LTD.

SUPPLEMENTAL SCHEDULE I --
COSTS AND EXPENSES

YEARS  ENDED DECEMBER 31, 2001 AND 2000




                                      THREE MONTHS     THREE MONTHS
                                         ENDED            ENDED           YEAR ENDED      YEAR ENDED
                                      DECEMBER 31,     DECEMBER 31,      DECEMBER 31,    DECEMBER 31,
                                         2001             2000              2001              2000
                                      ------------     ------------     -------------    ------------
COSTS AND EXPENSES:
                                                                             
   Consulting                         $     31,000     $      4,700     $     166,500    $     69,600
   Mine exploration costs                   20,500           80,200           131,800         534,700
   Travel and entertainment                  6,200            6,800            63,800          65,300
   Office expense                           10,200           15,400            54,800          41,600
   Bad debt expense                         47,400           53,300            47,400          53,300
   Insurance                                17,800           16,700            42,300          54,800
   Accounting and legal                     16,600           29,100            33,900          59,300
   Salaries and wages                       15,000             --              30,000            --
   Depreciation and amortization             6,700            9,900            26,400          31,000
   Office rent                             (1,500)            8,700            22,300          33,900
   Miscellaneous                            10,100            8,000            16,200          14,300
   Telephone                                 1,900            1,600            10,400           9,300
   Utilities                                 3,200            1,000            10,000           3,800
   Lease expense                             2,300           14,900             9,200          14,900
   Repairs and maintenance                     800            3,600             5,600           3,600
   Advertising and promotion                 1,100            9,800             4,200          22,500
   Payroll taxes                             1,300             --               2,400            --
   Bank charges                                100             --                 300             300
                                      ------------     ------------     -------------    ------------
                                      $    190,700     $    263,700     $     677,500    $  1,012,200
                                      ============     ============     =============    ============






                                       61





                         INDEPENDENT ACCOUNTANTS' REPORT


To the Board of Directors and Stockholders
Can-Cal Resources, Ltd.
Las Vegas, Nevada

We have reviewed the accompanying condensed balance sheet of Can-Cal Resources,
Ltd., as of March 31, 2002, the condensed statements of operations for the three
months ended March 31, 2002 and 2001, the condensed statements of cash flows for
the three months ended March 31, 2002 and 2001, and the condensed statement of
changes in stockholders' deficit for the three months ended March 31, 2002.
These financial statements are the responsibility of the company's management.

We conducted our review in accordance with standards established by the American
Institute of Certified Public Accountants. A review of interim financial
information consists principally of applying analytical procedures to financial
data and making inquiries of persons responsible for financial and accounting
matters. It is substantially less in scope than an audit conducted in accordance
with generally accepted auditing standards, the objective of which is the
expression of an opinion regarding the financial statements taken as a whole.
Accordingly, we do not express such an opinion.

Based on our review, we are not aware of any material modifications that should
be made to the accompanying financial statements for them to be in conformity
with generally accepted accounting principles.

We previously audited, in accordance with generally accepted auditing standards,
the balance sheet as of December 31, 2001, and the related statement of changes
in stockholders' deficit for the year then ended, and the related statements of
operations for the year then ended (not presented herein); and in our report
dated February 28, 2002, we expressed an unqualified opinion on those financial
statements. In our opinion, the information set forth in the accompanying
condensed balance sheet as of December 31, 2001 and the condensed statement of
changes in stockholders' deficit for the year then ended, is fairly stated in
all material respects in relation to the balance sheet and statement of changes
in stockholders' deficit from which they have been derived.


MURPHY, BENNINGTON & CO.

/s/ Murphy, Bennington & Co.


Las Vegas, NV
May 12, 2002


                                       62





CAN-CAL RESOURCES, LTD.

BALANCE SHEETS

MARCH 31, 2002
(ROUNDED TO THE NEAREST HUNDRED, EXCEPT SHARE DATA)



                                                                    MARCH 31,      DECEMBER 31,
                                                                      2002             2001
                                                                  ------------     ------------
                                                                  (UNAUDITED)
ASSETS

CURRENT ASSETS:
                                                                             
     Cash                                                         $    15,400      $    14,800
     Notes receivable, related parties (note 2)                        58,300           57,400
     Prepaid expenses                                                   8,900           13,100
                                                                  -----------      -----------
         Total current assets                                          82,600           85,300

PROPERTY AND EQUIPMENT, NET (NOTE 3)                                   44,100           48,600

OTHER ASSETS                                                            2,000            2,000
                                                                  -----------      -----------
                                                                  $   128,700      $   135,900
                                                                  ===========      ===========

LIABILITIES AND STOCKHOLDERS' DEFICIT

CURRENT LIABILITIES:
     Accounts payable                                             $    35,000      $    32,400
     Accrued expenses                                                 121,400           73,100
     Notes payable, current portion (note 4)                           79,000           50,000
     Notes payable, related parties, current portion (note 5)          19,100             --
                                                                  -----------      -----------
         Total current liabilities                                    254,500          155,500

NOTE PAYABLE, NET OF CURRENT PORTION (NOTE 4)                         300,000          348,000

NOTES PAYABLE, RELATED PARTIES (NOTE 5)                                94,200          104,000
                                                                  -----------      -----------
                                                                      648,700          607,500
                                                                  -----------      -----------
STOCKHOLDERS' DEFICIT:
     Common stock, $.001 par value; authorized, 15,000,000
         shares; issued and outstanding, 10,514,415 shares             10,600           10,200
     Preferred stock, $.001 par value; authorized, 10,000,000
         shares; none issued or outstanding                              --               --
     Additional paid-in-capital                                     3,588,200        3,490,100
     Accumulated deficit                                           (4,118,800)      (3,971,900)
                                                                  -----------      -----------
                                                                     (520,000)        (471,600)
                                                                  -----------      -----------
                                                                  $   128,700      $   135,900
                                                                  ===========      ===========





                 See accompanying notes and accountants' report.


                                       63





CAN-CAL RESOURCES, LTD.

STATEMENTS OF OPERATIONS (UNAUDITED)

THREE MONTHS ENDED MARCH 31, 2002 AND 2001 (ROUNDED TO THE NEAREST HUNDRED,
EXCEPT SHARE DATA)





                                                                         THREE MONTHS ENDED
                                                                  -------------------------------
                                                                     MARCH 31,        MARCH 31,
                                                                       2002              2001
                                                                  -------------     -------------
                                                                                    (As restated)
REVENUES
                                                                              
     Rental revenue                                               $      5,600      $      5,600

COSTS AND EXPENSES                                                     112,100           171,700
                                                                  ------------      ------------
LOSS FROM OPERATIONS                                                  (106,500)         (166,100)
OTHER INCOME (EXPENSES):
     Other income                                                          800
     Interest income                                                     1,000             5,200
     Interest expense                                                  (41,400)          (14,900)
                                                                  ------------      ------------
INCOME (LOSS) FROM CONTINUING OPERATIONS                              (146,900)         (175,000)
                                                                  ------------      ------------

NET INCOME (LOSS)                                                 $   (146,900)     $   (175,000)
                                                                  ============      ============

NET INCOME (LOSS) PER SHARE OF COMMON STOCK
AND COMMON STOCK EQUIVALENTS:

BASIC EPS
     Net loss from continuing operations                          $      (0.01)     $      (0.02)
                                                                  ============      ============
     Weighted average shares outstanding                            10,486,357         9,372,791
                                                                  ============      ============

DILUTED EPS
     Net loss from continuing operations                          $      (0.01)     $      (0.02)
                                                                  ============      ============
     Weighted average shares outstanding                            10,486,357         9,372,791
                                                                  ============      ============




                 See accompanying notes and accountants' report.


                                       64





CAN-CAL RESOURCES, LTD.

STATEMENTS OF CHANGES IN STOCKHOLDERS' DEFICIT (UNAUDITED)

THREE MONTHS ENDED MARCH 31, 2002
(ROUNDED TO THE NEAREST HUNDRED, EXCEPT SHARE DATA)




                                                                                  ADDITIONAL                            TOTAL
                                                                                   PAID-IN          ACCUMULATED      STOCKHOLDERS'
                                                        COMMON STOCK               CAPITAL            DEFICIT           EQUITY
                                                 --------------------------     -------------     --------------     -------------
                                                    SHARES        AMOUNT
                                                 -----------    -----------

                                                                                                      
BALANCE, DECEMBER 31, 2000                         9,372,791    $     9,400     $   3,408,600     $  (3,267,400)     $    150,600
     Issuance of common stock                        785,947            800            81,500                --            82,300
     Net income (loss) for the year                       --             --                --          (704,500)         (704,500)
                                                  ----------    -----------     -------------     --------------     -------------
BALANCE, DECEMBER 31, 2001                        10,158,738         10,200         3,490,100        (3,971,900)         (471,600)
     Issuance of common stock                        355,677            400            98,100                --            98,500
     Net income (loss) for the year                       --             --                --          (146,900)         (146,900)
                                                  ----------    -----------     -------------     --------------     -------------
BALANCE, MARCH 31, 2002                           10,514,415    $    10,600     $   3,588,200     $  (4,118,800)     $   (520,000)
                                                  ==========    ===========     =============     ==============     =============





                 See accompanying notes and accountants' report.



                                       65





CAN-CAL RESOURCES, LTD.

STATEMENTS OF CASH FLOWS (UNAUDITED)

THREE MONTHS ENDED MARCH 31, 2002 AND 2001
(ROUNDED TO THE NEAREST HUNDRED)





                                                                   THREE MONTHS ENDED
                                                               ----------------------------
                                                                 MARCH 31,       MARCH 31,
                                                                  2002             2001
                                                               ----------     -------------
                                                                              (As Restated)
CASH FLOWS FROM OPERATING ACTIVITIES:
                                                                        
NET INCOME (LOSS)                                              $(146,900)     $(175,000)
     Adjustments to reconcile net income to net cash
        provided by operating activities:
           Depreciation                                            4,500          6,400
           Changes in operating assets and liabilities:
               (Increase) decrease in prepaid expenses             4,200           --
               Increase (decrease) in accounts payable and
                  other current liabilities                       54,900        (38,700)
                                                               ---------      ---------
NET CASH PROVIDED (USED) BY OPERATING ACTIVITIES                 (83,300)      (207,300)
                                                               ---------      ---------
CASH FLOW FROM INVESTING ACTIVITIES:
     Purchase of property and equipment                             --           (2,500)
                                                               ---------      ---------
NET CASH PROVIDED BY INVESTING ACTIVITIES                           --           (2,500)
                                                               ---------      ---------
CASH FLOW FROM FINANCING ACTIVITIES:
     Increase (decrease) in related party debt                     9,300         (2,000)
     Proceeds from issuance of common stock                       98,500           --
     Increase (decrease) in notes payable                        (23,000)          --
     Increase in notes receivable                                   (900)        (5,900)
                                                               ---------      ---------
NET CASH USED BY FINANCING ACTIVITIES                             83,900         (7,900)
                                                               ---------      ---------
NET CHANGE IN CUMULATIVE TRANSLATION ADJUSTMENT
NET INCREASE (DECREASE) IN CASH                                      600       (217,700)
CASH AT BEGINNING OF PERIOD                                       14,800        510,800
                                                               ---------      ---------
CASH AT END OF PERIOD                                          $  15,400      $ 293,100
                                                               =========      =========
SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION:
CASH PAID DURING THE YEAR FOR:
     Interest                                                  $    --        $    --
                                                               =========      =========
     Income taxes                                              $    --        $    --
                                                               =========      =========





                 See accompanying notes and accountants' report.


                                       66





CAN-CAL RESOURCES, LTD.

NOTES TO FINANCIAL STATEMENTS

THREE MONTHS ENDED MARCH 31, 2002 AND 2001

1.   BASIS OF PRESENTATION OF FINANCIAL STATEMENTS:

     These unaudited interim financial statements of Can-Cal Resources, Ltd have
        been prepared in accordance with the rules and regulations of the
        Securities and Exchange Commission. Such rules and regulations allow the
        omission of certain information and footnote disclosures normally
        included in financial statements prepared in accordance with generally
        accepted accounting principles as long as the statements are not
        misleading.

     In the opinion of management, all adjustments necessary for a fair
        presentation of these interim statements have been included and are of a
        normal recurring nature. These interim financial statements should be
        read in conjunction with the financial statements of the Company
        included in its 2001 Annual Report on Form 10-KSB. Interim results are
        not necessarily indicative of results for a full year.

     In the course of its activities, the company has sustained continuing
        operating losses and expects such losses to continue for the foreseeable
        future. The company plans to continue to finance its operations with
        stock sales and, in the longer term, revenues from sales. The company's
        ability to continue as a going concern is dependent upon future stock
        sales and ultimately upon achieving profitable operations.

2.   NOTES RECEIVABLE (RELATED PARTIES):

     Notes receivable, related parties, at March 31, 2002 consisted of the
        following:


                                                                             
     Note receivable from S&S Mining, Inc., a joint venture partner,
        unsecured, interest imputed at 8%, due on demand                        $   27,700
     Note receivable from an individual, unsecured, interest imputed
        at 8%, due on demand                                                        12,000
     Note receivable from an individual, unsecured, interest imputed
        at 6%, due on demand                                                        18,600
                                                                                ----------
     Accrued interest receivable                                                $   58,300
                                                                                ==========





                                       67





CAN-CAL RESOURCES, LTD.

NOTES TO FINANCIAL STATEMENTS (CONTINUED)

THREE MONTHS ENDED MARCH 31, 2002 AND 2001


3.   PROPERTY AND EQUIPMENT:

     Property and equipment at March 31, 2002 consisted of the following:


                                                                             
        Machinery and equipment                                                 $   97,600
        Transportation equipment                                                    18,400
        Office equipment and furniture                                              14,200
                                                                                ----------
                                                                                   130,200
        Less accumulated depreciation                                              (86,100)
                                                                                ----------
                                                                                $   44,100
                                                                                ==========


     Depreciation expense for the three months ended March 31, 2002 totaled
        $4,500.

4.   NOTES PAYABLE:

     Notes payable at March 31, 2002 consisted of the following:



                                                                             
     Note payable to lender; secured by 1st deed of trust;
         interest at 8.00% per annum, matures July 31, 2001                     $    10,000

     Note payable to lender; secured by 2nd deed of trust;
         interest at 16.00% per annum; matures November 24, 2005                    300,000

     Note payable to lender; secured by deed of trust;
         interest at 6% per annum; matures May 27, 2002                              25,000

     Note payable to lender; secured by deed of trust;
         interest at 6.00% per annum; matures June 28, 2002                          15,000

     Note payable to lender; secured by deed of trust;
         interest at 8.00% per annum; matures August 6, 2002                         25,000

     Note payable to lender; unsecured; interest at 20.00%
         per annum                                                                    4,000
                                                                                -----------
                                                                                    379,000
     Less current portion                                                            79,000
                                                                                -----------
                                                                                $   300,000
                                                                                ===========




                                       68





CAN-CAL RESOURCES, LTD.

NOTES TO FINANCIAL STATEMENTS (CONTINUED)

THREE MONTHS ENDED MARCH 31, 2002 AND 2001

5.   NOTES PAYABLE, RELATED PARTIES:

     Notes payable, related parties at March 31, 2002 consisted of the
        following:


                                                                             
     Note payable to shareholder; unsecured; interest
         at prime plus 1.00% per annum, due on demand                           $   74,700

     Note payable to shareholder; unsecured; interest at
         7.5% per annum, matures July 2002                                          11,300

     Note payable to shareholder; unsecured, interest at
         20.74%; due on demand                                                      19,500

     Note payable to shareholder; unsecured; interest at
         24%; matures May 26, 2002                                                     800

     Note payable to shareholder; unsecured; interest at
         7.5%; matures February 5, 2003                                              2,000

     Note payable to shareholder; unsecured; interest at
         7.5%; matures February 12. 2003                                             5,000
                                                                                ----------
                                                                                   113,300
     Less current portion                                                           19,100
                                                                                ----------
                                                                                $   94,200
                                                                                ==========



6.   ESTIMATED FAIR VALUE OF FINANCIAL INSTRUMENTS:

     Statement of Financial Accounting Standard ("SFAS") 107 "Disclosures About
        Fair Value of Financial Instruments" requires disclosure of the
        estimated fair value of certain financial instruments. The company has
        estimated the fair value of its financial instruments using available
        market data to develop estimates of fair value. The uses of different
        market assumptions or methodologies may have a material effect on the
        estimates of fair values. The carrying amounts of cash, prepaid
        expenses, accounts payable and accrued expenses and notes payable
        approximate fair value because of the short-term maturities or market
        rates of interest.

7.   NON-CASH TRANSACTIONS:

     The Company issued 309,677 shares of common stock in lieu of a $48,999
        interest payment which came due in November, 2001.


                                       69





CAN-CAL RESOURCES, LTD.

SUPPLEMENTAL SCHEDULE I --
COSTS AND EXPENSES

THREE MONTHS  ENDED MARCH 31, 2002 AND 2001
(UNAUDITED)
(ROUNDED TO THE NEAREST HUNDRED)





                                                           THREE            THREE
                                                           MONTHS           MONTHS
                                                        ENDED MARCH      ENDED MARCH
                                                          31, 2002         31, 2001
                                                       ------------      -----------
OPERATING, GENERAL AND ADMINISTRATIVE EXPENSES:
                                                                  
     Accounting and legal                              $     25,900     $      3,000
     Consulting                                              24,900           33,400
     Salaries and wages                                      15,000                -
     Office rent                                              8,000            7,900
     Insurance                                               12,700            8,000
     Travel and entertainment                                 4,700           23,600
     Depreciation and amortization                            4,500            6,400
     Office expense                                           3,400           18,400
     Miscellaneous                                            3,000            1,700
     Mine exploration                                         2,700           59,300
     Utilities                                                2,200            1,500
     Equipment rental                                         1,900            1,600
     Telephone                                                1,800            2,700
     Payroll taxes                                            1,200                -
     Advertising and promotion                                  100            1,200
     Repairs and maintenance                                      -            2,900
     Bank charges                                               100              100
                                                       ------------     ------------
                                                       $    112,100     $    171,700
                                                       ============     ============




                 See accompanying notes and accountants' report.


                                       70





                                     PART II

                     INFORMATION NOT REQUIRED IN PROSPECTUS


ITEM 24. INDEMNIFICATION OF DIRECTORS AND OFFICERS

     The bylaws provide that directors and officers shall be indemnified by the
corporation against expenses incurred in connection with the defense of any
action, suit or proceeding in which they are made parties by reason of being or
having been directors or officers of the corporation, except in relation to
matters as to which they are adjudged in such matter to be liable for negligence
or misconduct in the performance of duty. Such indemnification is not exclusive
of any other rights to which those indemnified may be entitled by agreement,
vote of stockholders, or otherwise. In addition, the Nevada Corporation Act
permits indemnification of directors and officers against such expenses.

ITEM 25. OTHER EXPENSES OF ISSUANCE AND DISTRIBUTION

Estimated expenses in connection with the issuance and distribution of the
securities being registered:

Securities and Exchange Commission registration fee....................$   38.39
National Association of Securities Dealers, Inc. examination fee.......      n/a
Accounting ............................................................   500.00
Legal fees and expenses................................................ 5,000.00
Printing ..............................................................   300.00
Blue Sky fees and expenses (excluding legal fees)...................... 1,500.00
Transfer agent ........................................................      n/a
Escrow agent...........................................................      n/a
Miscellaneous..........................................................      n/a

Total..................................................................$7,338.39

The Registrant will pay all of these expenses.

ITEM 26. RECENT SALES OF UNREGISTERED SECURITIES. In the 49 months ending
January 31, 2002, the registrant has sold the following unregistered securities.
Where shares were sold at a discount from market prices, the discount was made
for the restricted status of the shares as subject to Rule 144.

     A.       1998.
     (1)      For cash:           837,509 restricted common shares for $360,780:
                                  703,571 shares to directors and family
                                  companies at $.35 to .45 per share, in
                                  July, October and December 1998; and
                                  133,938 shares to three Canadian citizens
                                  and one U.S. citizen at $.40 to $.41 per
                                  share, in October and December 1998. The
                                  stock prices were determined by the board
                                  of directors, including those who bought
                                  stock personally or whose family companies
                                  bought stock. The stock prices were
                                  determined by discounts of approximately
                                  50% from market prices at the relevant
                                  times. Regulation S exemption from
                                  registration for the Canadians, section
                                  4(2) for U.S. citizen. Complete
                                  information about the company and the
                                  stock offerings was provided to investors
                                  in the form of a private placement
                                  memorandum. No commissions were paid.

                                   71





     B.       1999.
     (1)      For cash:           925,500 restricted common shares for $429,500:
                                  367,500 to directors and family companies
                                  at $.40 to $.50 per shares in May and
                                  November 1999; 518,000 shares to Canadian
                                  citizens at $.50 per share in April 1999;
                                  and 6,000 shares to two U.S. citizens at
                                  $.50 per share, in April 1999. The stock
                                  prices were determined by the board of
                                  directors, including those who bought
                                  stock personally or whose family companies
                                  bought stock. The stock prices were
                                  determined by discounts of approximately
                                  50% from market prices at the relevant
                                  times. Regulation S exemption from
                                  registration for Canadian citizens;
                                  section 4(2) for U.S. citizens. Complete
                                  information about the company and the
                                  stock offerings was provided to investors
                                  in the form of a private placement
                                  memorandum. No commissions were paid.

     (2)      For assets:         40,000 shares at $.50 to a Canadian citizen
                                  for a truck in May 1999, as determined by the
                                  board of directors applying a discount of
                                  approximately 50% to the market price for the
                                  stock at the time; and 1,000 shares to a U.S.
                                  citizen for computer software in July 1999.
                                  Regulation S for Canadian citizen; section
                                  4(2) for U.S. citizen. No commissions were
                                  paid.

     (3)      For services:       In August 1999, 32,121 restricted common
                                  shares at $.50 per share for $16,061 of
                                  services from a nonaffiliate vendor, in
                                  section 4(2) transaction, five U.S. citizens
                                  received stock. The stock price was determined
                                  by the board of directors, applying a discount
                                  of approximately 55% to the market prices for
                                  the stock at the time. Regulation S for
                                  Canadian citizens. Section 4(2) for U.S.
                                  citizens. Complete information about the
                                  company was provided to these individuals. No
                                  commissions were paid.

     C.       2000.
     (1)                          1,119,009 restricted common shares:
                                  In March 2000, 495,460 restricted common
                                  shares for cash to Canadians and their
                                  family companies, at $0.75 per share,
                                  including directors and their family
                                  companies, and 4,540 restricted common
                                  shares to a U.S. citizen employee at 0.75
                                  per share, under Regulation S (for
                                  Canadians and family companies) and a U.S.
                                  citizen employee under section 4(2). The
                                  stock prices were determined by the board
                                  of directors, including those who bought
                                  stock personally or whose family companies
                                  bought stock. The stock prices were
                                  determined by discounts of approximately
                                  50% from market prices at the relevant
                                  times. These shares were at discounts of
                                  50% from market prices at the time on
                                  November 24, 2000, 300,000 to lender on
                                  exercise of option (in connection with
                                  loan agreement) at $.5156 per share in
                                  cash, plus another 45,000 shares as loan
                                  fee to this lender, under Regulation S; in
                                  September and October 2000, 74,009 shares
                                  at $1.50 per share to seven Canadian
                                  citizens and one Italian citizen, under
                                  Regulation S; on July 3, 2000, 200,000
                                  shares to two U.S. citizens for their
                                  proprietary extraction technology, at
                                  $1.50 per share, in August 2000. Complete
                                  information about the company was provided
                                  to each of these individuals. No
                                  commissions were paid.


                                       72





     D.       2001:
     (1)      For cash:           In August and September, 2001, a total of
                                  82,888 shares to three Canadian investors and
                                  a private company owned and controlled by
                                  Canadian residents for $65,916 (an average
                                  share price of $0.80 per share, representing a
                                  discount of approximately 8% from market
                                  prices). These shares were sold pursuant to
                                  the exemption provided by Regulation S of the
                                  1933 Act. Complete information about the
                                  company was provided to these investors. No
                                  commissions were paid.

                                  On October 2, 2001, 20,000 restricted
                                  shares to a Canadian investor for $10,000
                                  ($0.50 per share, representing a discount
                                  of approximately 50% from market prices,
                                  as determined by the board of directors).
                                  These shares were sold pursuant to the
                                  exemption provided by Regulation S of the
                                  1933 Act. Complete information about the
                                  company was provided to this investor.
                                  December 12, 2001, 40,000 restricted
                                  shares to a Canadian investor for $14,000
                                  ($0.35 per share, representing a discount
                                  of approximately 50% from market prices).
                                  Complete information about the company was
                                  provided to this investor. These shares
                                  and warrants were sold pursuant to the
                                  exemption provided by Regulation S of the
                                  1933 Act.

     (2)      For services:       In October 2001, 75,757 restricted common
                                  shares to Dutchess Private Equities Fund L.P.,
                                  227,272 restricted common shares to Dutchess
                                  Advisors, Ltd., as inducements for execution
                                  of Investment Agreement between issuer and
                                  Dutchess Fund and DRH Investment Company, LLC.
                                  303,030 restricted common shares to May Davis
                                  Group, Inc., a securities broker-dealer, as a
                                  placement fee in connection with the
                                  Investment Agreement. 37,000 shares to Joseph
                                  B. LaRocco, attorney for Dutchess Fund and DRH
                                  Investment Company, LLC in connection with the
                                  Investment Agreement, for legal services to
                                  such entities, which the issuer agreed to pay
                                  pursuant to the Investment Agreement.

     E.       2002
              For cash:           On January 8, 2002, 36,000 restricted common
                                  shares to three investors (one Canadian
                                  resident, and two private companies controlled
                                  and owned by Canadian residents) for $12,600
                                  cash ($0.35 per share, representing a discount
                                  of approximately 50% from market price). These
                                  investors also were issued warrants to
                                  purchase 36,000 additional restricted shares,
                                  at a price of $0.35 per share; the warrants
                                  will expire January 8, 2004. On February 11,
                                  2002, 10,000 restricted common shares to one
                                  investor (a Canadian resident) for $3,500 cash
                                  ($0.35 per share, representing a discount of
                                  approximately 50% from market price). This
                                  investor also was issued warrants to purchase
                                  10,000 additional restricted shares, at a
                                  price of $0.35 per share; the warrants will
                                  expire February 11, 2004. Complete information
                                  about the company was provided to these
                                  investors. These shares and warrants were sold
                                  pursuant to the exemption provided by
                                  Regulation S of the 1933 Act.

              Debt payment:       On January 31, 2002, 309,677 restricted common
                                  shares to lender (First Colony Merchant) for
                                  payment of interest on debt ($48,000).

                                       73





              For cash:           From March 1, 2002 through June 3, 2002,
                                  369,600 restricted common shares were issued
                                  to 47 investors (all Canadian residents or
                                  companies controlled and owned by Canadian
                                  residents) for $92,400 cash ($0.25 per share,
                                  representing discounts ranging from 0% to
                                  approximately 50% from market prices at the
                                  time of issuance). These investors also were
                                  issued warrants to purchase 369,600 additional
                                  restricted shares, at a price of $0.25 per
                                  share; the warrants will expire two years from
                                  the date of issuance.

              For services:       On June 21, 2002, 40,000 restricted common
                                  shares to Financial Communications Corp. for
                                  public relations services.

     No general solicitation or advertising was used in the preceding
transactions, and all investors supplied information which the issuer believed
qualified such investors as sophisticated investors or accredited investors.
Stop transfer instructions were issued to the issuer's transfer agent for the
securities as "restricted" under rule 144.

ITEM 27. EXHIBITS AND FINANCIAL STATEMENT SCHEDULE.

EXHIBIT NO.        TITLE OF EXHIBIT

Exhibit 3.0        Articles of Incorporation.................................[1]

Exhibit 3.1        Amendment to the Articles of Incorporation................[1]

Exhibit 3.2        By-Laws...................................................[1]

Exhibit 5.0        Opinion re legality.........................................*

Exhibit 10.0       Joint Venture Agreement between
                   Robin Schwarz, Aylward Schwarz,
                   S&S Mining, a Nevada Corporation,
                   and Can-Cal Resources Ltd. ...............................[1]

Exhibit 10.1       Mining Lease Agreement between
                   Can-Cal Resources Ltd. and Twin
                   Mountain Rock Venture dated May 1, 1998 ..................[1]

Exhibit 10.2       Loan Agreement between Owen Sequoia, Inc.
                   and Can-Cal Resources Ltd. ...............................[1]

Exhibit 10.3       Amendment to Loan Agreement dated June 9, 1998............[1]

Exhibit 10.4       Second Amendment to Loan Agreement .......................[1]

Exhibit 10.5       Deed of Trust, Security Agreement,
                   Financing Statement, and Fixture
                   Filing with Assignment of Rents ..........................[1]

Exhibit 10.6       Lease and Purchase Option Agreement
                   dated March 12, 1998 between Arthur
                   James Good and Wanda Mae Good
                   and Can-Cal Resources Ltd.................................[1]


                                       74





Exhibit 10.7       Left blank - no exhibit filed.

Exhibit 10.8       Quit Claim Deed from Aurum, LLC
                   to Can-Cal Resources Ltd..................................[1]

Exhibit 10.9       Agreement between Tyro, Inc., Dean Willman,
                   Roland S. Ericsson, and Can-Cal Resources Ltd. ...........[1]

Exhibit 10.10      Promissory Notes to directors and Robin Schwarz...........[6]

Exhibit 10.11- 10.1Left blank - no exhibit filed.

Exhibit 10.13      Agreement between Can-Cal Resources, Ltd.,
                   Cameron Miller and James R. Ardoin, dated
                   December 6, 1999..........................................[2]

Exhibit 10.14      Loan Agreement between First Colony
                   Merchant, Tobian Trading Limited
                   and Can-Cal Resources, Limited
                   (f/y 2000 loan, second lender on Pisgah property).........[3]

Exhibit 10.15      Deed of Trust Security Agreement,
                   Financial Statement and Fixture
                   Filing with Assignment of Rents...........................[3]

Exhibit 10.16      Option Agreement with Lender..............................[3]

Exhibit 10.17      Written notice to exercise option.........................[3]

Exhibit 10.18      Agreement between Can-Cal Resources, Ltd,
                   and Consultant Bruce Ballantyne...........................[3]

Exhibit 10.19      Forbearance Agreement with Lender
                   (first lender on Pisgah property).........................[4]

Exhibit 10.20      Forbearance Agreement with Lender
                   (second lender on Pisgah property)........................[4]

Exhibit 10.20(a)   Amendment to Forbearance Agreement with Lender
                   (second lender on Forbearance Agreement)..................[6]

Exhibit 10.21      Investment Agreement (Dutchess
                   Private Equities Fund
                   and DRH Investment Company, LLC ..........................[5]

Exhibit 10.22      Registration Rights Agreement
                   (for Investment Agreement transaction)....................[5]

Exhibit 10.23      Escrow Agreement (for future transactions
                   under Investment Agreement) ..............................[5]

Exhibit 10.24      National Financial Communications Corp.
                   Consulting Agreement (Public Relations Agreement).........[5]


                               75





Exhibit 10.25      Amendment to National Financial
                   Communications Corp. Consulting Agreement.................[7]

Exhibit 10.26      Form of Debenture
                   Dutchess Private Equities Fund, L.P.......................[8]

Exhibit 10.27      Debenture Warrant
                   Dutchess Private Equities Fund, L.P.......................[8]

Exhibit 10.28      Registration Rights Agreement
                   Dutchess Private Equities Fund, L.P.......................[8]

Exhibit 23.0       Consent of Independent Auditors.............................*

Exhibit 23.1       Consent of Counsel (with Exhibit 5.0)

*      Filed herewith.

[1]    Incorporated by reference with the like-number exhibit filed with the
       company's Form 10-SB filed July 9, 1999.

[2]    Incorporated by reference from the like-numbered exhibit from the
       company's Form 10-KSB for the fiscal year ended December 31, 1999, filed
       March 28, 2000.

[3]    Incorporated by reference from the like-numbered exhibit from the
       company's Form 10-KSB for the fiscal year ended December 31, 2000, filed
       March 15, 2001.

[4]    Incorporated by reference from the like-numbered exhibit from the
       company's Form 10-QSB for the quarter ended June 30, 2001, filed August
       13, 2001.

[5]    Incorporated by reference from the like-numbered exhibit from the
       company's Form SB-2 initial filing, (SEC File No. 333-72252) filed
       October 26, 2001.

[6]    Incorporated by reference from the like-numbered exhibit from the
       company's Form SB-2 Amendment No. 1 (SEC File No. 333-72252) filed
       February 12, 2002.

[7]    Incorporated by reference from the like-numbered exhibit from the
       company's Form SB-2 Amendment No. 2 (SEC File No. 333-72252) filed
       April 5, 2002.

[8]    Incorporated by reference from the like-numbered exhibit from the
       company's Form 8-K filed July 29, 2002.


                                       76





ITEM 17.  UNDERTAKINGS.

     (a) RULE 415 OFFERING.

     The undersigned registrant hereby undertakes:

     (1) To file, during any period in which offers or sales are being made, a
post-effective amendment to this registration statement:

         (i)  To include any prospectus required by Section 10(a)(3) of the
Securities Act;

         (ii) To reflect in the prospectus any facts or events arising after the
effective date of the registration statement (or in the most recent
post-effective amendment thereof) which, individually or together, represent a
fundamental change in the information 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 a 20% 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.

     (2) For the purpose of determining liability under the Securities Act,
treat each post-effective amendment as a new registration statement of the
securities offered, and the offering of the securities at that time to be the
initial bona fide offering thereof.

     (3) File of a post-effective amendment to remove from registration any of
the securities that remain unsold at the end of the offering.

     (b) WARRANTS AND RIGHTS OFFERINGS.    Not applicable.

     (c) COMPETITIVE BIDS.  Not applicable.

     (d) EQUITY OFFERINGS OF NON-REPORTING SMALL BUSINESS ISSUERS.
Not applicable.

     (e) REQUEST FOR ACCELERATION OF EFFECTIVE DATE.

     Insofar as indemnification for liabilities arising under the Securities Act
of 1933, as amended, may be permitted to directors, officers, and controlling
persons of the registrant pursuant to the foregoing provisions, or otherwise,
the registrant has been advised that in the opinion of the Securities and
Exchange Commission such indemnification is against public policy as expressed
in the Securities Act and is therefore unenforceable. In the event that a claim
for indemnification against such liabilities (other than the payment by the
small business issuer of expenses incurred or paid by a director, officer, or
controlling person of the small business issuer in the successful defense of any
action, suit, or proceeding) is asserted by such director, officer, or
controlling person in connection with the securities being registered, the small
business issuer will, unless in the opinion of its counsel the matter has been
settled by controlling precedent, submit to a court of appropriate jurisdiction
the question whether such indemnification by it is against public policy as
expressed in the Securities Act, and will be governed by the final adjudication
of such issue.


                                       77





                                   SIGNATURES

     In accordance with the requirements of the Securities Act of 1933, the
registrant certifies that it has reasonable grounds to believe that it meets all
of the requirements of filing on Form SB-2 and authorized Amendment No. 5 to
this registration statement to be signed on its behalf by the undersigned, in
the City of Las Vegas, Nevada, on August 9, 2002.


                                             CAN-CAL RESOURCES LTD.
                                             (Registrant)

Date: August 9, 2002.                  By:       /s/    Ronald D.  Sloan
                                             -----------------------------------
                                             Ronald D. Sloan,
                                             President, Treasurer,
                                             Chief Operating Officer,
                                             Director and Chairman


Date: August 9, 2002.                  By:       /s/    John Brian Wolfe
                                             -----------------------------------
                                             John Brian Wolfe,
                                             Secretary, Director


Date: August 9, 2002.                  By:      /s/   James Dacyszyn
                                             -----------------------------------
                                             James Dacyszyn, Director


Date: August 9, 2002.                  By:       /s/    Barry E. Amies
                                             -----------------------------------
                                             Barry E. Amies, Vice President,
                                             Director


Date: August 9, 2002                   By:      /s/  Theodore Smith
                                             -----------------------------------
                                             Theodore Smith, Director



                                       78




                              --------------------
                                   PROSPECTUS
                              --------------------


                               August _____, 2002


     No dealer, salesman or other person is authorized to give any information
or make any information or make any representations not contained in the
prospectus with respect to the offering made hereby. This prospectus does not
constitute an offer to sell any of the securities offered hereby in any
jurisdiction where, or to any person to whom it is unlawful to make such an
offer. Neither the delivery of this prospectus nor any sale made hereunder
shall, under any circumstances, create an implication that there has been no
change in the information set forth herein or in the business of our company
since the date hereof.


                                       79