| Advertising and promotion | 4.83K |
| Amortization | 18.41K |
| Bank charges and interest | 137.9K |
| Consulting fees (Note 4(c)) | -50.15K |
| Consulting fees - directors and officers (Note 4(c)) | 49.25K |
| Engineering consulting | |
| Exploration | 220.09K |
| Filing fees | 1.72K |
| Insurance | 19.9K |
| Investor relations, net | 0 |
| Licenses, taxes and filing fees, net | 54 |
| Management fees (Note 4(c)) | 111.06K |
| Office (Note 4(c)) | 16.78K |
| Professional fees | 98.7K |
| Research and development | |
| Rent | 52.83K |
| Telephone | 3.65K |
| Transfer agent fees | 8.29K |
| Travel and vehicle | 32.3K |
| Loss before other items | -737.42K |
| Gain on sale of marketable securities | |
| Loss on sale of assets | -64.86K |
| Adjustment to market for marketable securities | |
| Foreign exchange loss | -5.94K |
| Dividend income | |
| Interest income | 0 |
| Change in fair value of warrants (Note 4(d)) | |
| Change in fair value of preferred stock | |
| Financing agreement penalty | |
| Net loss and comprehensive loss for the period | |
| Preferred stock dividends | |
| Net Loss Available for Distribution | |
| Basic and Diluted Loss Per Share | -0.01 |
| Weighted Average Number of Common Shares Outstanding | 96.11M |