NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Unaudited)
June 30, 2013
NOTE 1 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES AND BASIS OF PRESENTATION
Pacific Gold Corp. (Pacific Gold) was originally incorporated in Nevada on December 31, 1996 under the name of Demand Financial International, Ltd. On October 3, 2002, Demand Financial International, Ltd. changed its name to Blue Fish Entertainment, Inc. On August 5, 2003, the name was changed to Pacific Gold Corp. Pacific Gold is engaged in the identification, acquisition, and development of prospects believed to have gold and tungsten mineral deposits. Through its subsidiaries, Pacific Gold currently owns mining claims, property and leases in Nevada and Colorado.
Basis of Presentation
These consolidated financial statements and related notes are presented in accordance with accounting principles generally accepted in the United States, and are expressed in U.S. dollars. The Companys fiscal year-end is December 31.
Principle of Consolidation
The consolidated financial statements include all of the accounts of Pacific Gold Corp., its wholly-owned subsidiaries, Nevada Rae Gold, Inc., Fernley Gold, Inc., and Pilot Mountain Resources, Inc. and its majority owned subsidiary, Pacific Metals Corp. All significant inter-company accounts and transactions have been eliminated.
Reclassification of Accounts
Certain accounts in the prior period have been reclassified to conform to the current year presentation.
Significant Accounting Principles
Use of Estimates and Assumptions
The preparation of financial statements in conformity with accounting principles generally accepted in the United States (GAAP) requires management to make estimates and assumptions that affect (i) the reported amounts of assets and liabilities, (ii) the disclosure of contingent assets and liabilities known to exist as of the date the consolidated financial statements are published, and (iii) the reported amount of net sales, expenses and costs recognized during the periods presented. Adjustments made with respect to the use of estimates often relate to improved information not previously available. Uncertainties with respect to such estimates and assumptions are inherent in the preparation of consolidated financial statements; accordingly, actual results could differ from these estimates.
Cash and Cash Equivalents
The Company considers all highly liquid investments with an original maturity of three months or less to be cash equivalents. At June 30, 2013, and December 31, 2012, cash includes cash on hand and cash in the bank.
Revenue Recognition
Pacific Gold recognizes revenue from the sale of gold when persuasive evidence of an arrangement exists, services have been rendered, the sales price is fixed or determinable, and collection is reasonably assured, which is determined when it places a sale order of gold from its inventory on hand with the refinery.
Accounts Receivable/Bad Debt
The allowance for doubtful accounts is maintained at a level sufficient to provide for estimated credit losses based on evaluating known and inherent risks in the receivables portfolio. Management evaluates various factors including expected losses and economic conditions to predict the estimated realization on outstanding receivables. As of June 30, 2013 and December 31, 2012 there was no allowance for bad debts.
6
Inventories
Inventories are stated at the lower of average cost or net realizable value. Costs included are limited to those directly related to mining. There was no inventory as of June 30, 2013 or December 31, 2012.
Property and Equipment
Property and equipment are valued at cost. Additions are capitalized and maintenance and repairs are charged to expense as incurred. Gains and losses on dispositions of equipment are reflected in operations. Depreciation is provided using the straight-line method over the estimated useful lives of the assets, which are 2 to 10 years.
Mineral Rights
All mine-related costs, other than acquisition costs, are expensed prior to the establishment of proven or probable reserves. Reserves designated as proven and probable are supported by a final feasibility study, indicating that the reserves have had the requisite geologic, technical and economic work performed and are legally extractable at the time of reserve determination. Once proven or probable reserves are established, all development and other site-specific costs are capitalized.
Capitalized development costs and production facilities are depleted using the units-of-production method based on the estimated gold which can be recovered from the ore reserves processed. There has been no change to the estimate of proven and probable reserves. Lease development costs for non-producing properties are amortized over their remaining lease term if limited. Maintenance and repairs are charged to expense as incurred.
Intangible Assets
The Companys subsidiary Pacific Metals Inc. has acquired a mining claims database which will be amortized over its estimated useful life of ten years using the straight-line method.
|
|
|
|
|
|
Intangibles Assets
|
June 30,
2013
|
|
December 31,
2012
|
Mining Claims Database
|
$
|
10,000
|
|
$
|
10,000
|
Accumulated Amortization
|
|
(1,083)
|
|
|
(583)
|
Net
|
$
|
8,917
|
|
$
|
9,417
|
Amortization expense for the three months ended June 30, 2013 and 2012 was $250 and $83, respectively.
Amortization expense for the six months ended June 30, 2013 and 2012 was $500 and $83, respectively.
For these assets, amortization expense over the next five years is expected to be $4,500.
|
|
|
|
Year
|
|
USD
|
2013
|
|
$
|
500
|
2014
|
|
|
1,000
|
2015
|
|
|
1,000
|
2016
|
|
|
1,000
|
2017
|
|
|
1,000
|
|
|
$
|
4,500
|
Impairment of Long-Lived Assets
The Company reviews the carrying value of its long-lived assets annually or whenever events or changes in circumstances indicate that the historical cost-carrying value of an asset may no longer be appropriate. Pacific Gold assesses recoverability of the carrying value of the asset by estimating the undiscounted future net cash flows, which depend on estimates of metals to be recovered from proven and probable ore reserves, and also identified resources beyond proven and probable reserves, future production costs and future metals prices over the estimated remaining mine life. If undiscounted cash flows are less that the carrying value of a property, an impairment loss is recognized based upon the estimated expected future net cash flows from the property discounted at an interest rate commensurate with the risk involved. If the future net cash flows are less than the carrying value of the asset, an impairment loss is recorded equal to the difference between the assets carrying value and fair value.
7
The fair value of an asset retirement obligation is recognized in the period in which it is incurred if a reasonable estimate of fair value can be made. The present value of the estimated asset retirement costs is capitalized as part of the carrying amount of the long-lived asset. For Pacific Gold, asset retirement obligations primarily relate to the abandonment of ore-producing property and facilities.
We review the carrying value of our interest in each group of mineral claims owned by our subsidiaries on an annual basis to determine whether impairment has incurred in the claim value. We evaluate the mineral claim values based on one of four criteria; cash flow projection, geological reports, asset sale and option agreements, and comparative market analysis including public market value. Where information and conditions suggest impairment, we write-down these properties to the lowest estimated value based on our evaluation criteria. Our estimate of gold price, mineralized materials, operating capital, and reclamation costs are subject to risks and uncertainties affecting the recoverability of our investment in property, plant, and equipment. Although we have made our best estimate of these factors based on current conditions, it is possible that changes could occur in the near term that could adversely affect our estimate of net cash flows expected to be generated from our operating properties and the need for possible asset impairment write-downs.
Where estimates of future net operating cash flows are not available and where other conditions suggest impairment, we assess if carrying value can be recovered from net cash flows generated by the sale of the asset or other means.
Income Taxes
In accordance with ASC Topic 740,
Income Taxes,
Pacific Gold recognizes deferred tax assets and liabilities based on differences between the financial reporting and tax bases of assets and liabilities using the enacted tax rates and laws that are expected to be in effect when the differences are expected to be recovered. Pacific Gold provides a valuation allowance for deferred tax assets for which it does not consider realization of such assets to be more likely than not.
Loss per Share
The basic net loss per common share is computed by dividing the net loss by the weighted average number of common shares outstanding. Diluted net loss per common share is computed by dividing the net loss adjusted on an "as if converted" basis, by the weighted average number of common shares outstanding plus potential dilutive securities. For the year ended December 31, 2012 potential dilutive securities had an anti-dilutive effect and were not included in the calculation of diluted net loss per common share. As of June 30, 2013, the Company had 3,732,803,750 of potentially dilutive common stock equivalents.
Advertising
The Companys policy is to expense advertising costs as incurred. For the three months ended June 30, 2013, and 2012 the Company incurred $1,028 and $23,792, respectively, in advertising costs. For the six months ended June 30, 2013, and 2012 the Company incurred $1,520 and $82,091, respectively, in advertising costs.
Environmental Remediation Liability
The Company has posted a bond with the State of Nevada in the amount required by the State of Nevada equal to the maximum cost to reclaim land disturbed in its mining process. The bond requires a quarterly premium to be paid to the State of Nevada Division of Minerals. The Company is current on all payments. Due to its investment in the bond and the close monitoring of the State of Nevada, the Company believes that it has adequately mitigated any liability that could be incurred by the Company to reclaim lands disturbed in its mining process.
Financial Instruments
The Companys financial instruments, when valued using market interest rates, would not be materially different from the amounts presented in the consolidated financial statements.
8
Convertible Debentures
Convertible debt is accounted for under ASC 470,
Debt Debt with Conversion and Other Options
. The Company records a beneficial conversion feature (BCF) related to the issuance of convertible debt that have conversion features at fixed or adjustable rates that are in-the-money when issued and records the fair value of warrants issued with those instruments. The BCF for the convertible instruments is recognized and measured by allocating a portion of the proceeds to warrants and as a reduction to the carrying amount of the convertible instrument equal to the intrinsic value of the conversion features, both of which are credited to paid-in-capital. The Company calculates the fair value of warrants issued with the convertible instruments using the Black-Scholes valuation method, using the same assumptions used for valuing employee options for purposes of following ASC Topic 718, except that the contractual life of the warrant is used. Under these guidelines, the Company allocates the value of the proceeds received from a convertible debt transaction between the conversion feature and any other detachable instruments (such as warrants) on a relative fair value basis. The allocated fair value is recorded as a debt discount or premium and is amortized over the expected term of the convertible debt to interest expense. For a conversion price change of a convertible debt issue, the additional intrinsic value of the debt conversion feature, calculated as the number of additional shares issuable due to a conversion price change multiplied by the previous conversion price, is recorded as additional debt discount and amortized over the remaining life of the debt.
The Company accounts for modifications of its Embedded Conversion Features in accordance with ASC 470-50,
Debt Modifications and Exchanges,
which requires the modification of a convertible debt instrument that changes the fair value of an embedded conversion feature and the subsequent recognition of interest expense or the associated debt instrument when the modification does not result in a debt extinguishment pursuant to ASC 470-50-40
, Debt Modification and Exchanges Extinguishment of Debt
.
Derivative Liability Related to Convertible Notes
The derivative liability related to convertible notes and warrants arises because the conversion price of the Companys convertible notes is discounted from the market price of the Companys common stock. Thus, the number of shares that may be issued upon conversion of such notes is indeterminate, which gives rise to the possibility that the Company may not be able to fully settle its convertible note and warrant obligations by the issuance of common stock.
The derivative liability related to convertible notes and warrants is adjusted to fair value as of each date that a note is converted or a warrant is exercised, as well as at each reporting date, using the Black-Scholes pricing model. Any change in fair value between reporting dates that arises because of changes in market conditions is recognized as a gain or loss. To the extent the derivative liability is reduced as a consequence of the conversion of notes or the exercise of warrants, such reduction is recognized as additional paid-in capital as of the conversion or exercise date.
Stock Based Compensation
The Company accounts for stock-based compensation in accordance with ASC Topic 718,
Compensation Stock Compensation
which requires that the fair value compensation cost relating to share-based payment transactions be recognized in financial statements. Share-based compensation cost is measured at the grant date, based on the fair value of the award, and is recognized over the employees requisite service period, which is generally the vesting period. The fair value of the Companys stock options is estimated using a Black-Scholes option valuation model. There were no stock options granted during the three months ended June 30, 2013 or 2012.
Recently Issued Accounting Pronouncements
The Company does not expect the adoption of any other recently issued accounting pronouncements to have a significant impact on its results of operations, financial position or cash flow.
NOTE 2 - INTERIM FINANCIAL STATEMENTS
The accompanying interim unaudited condensed financial statements have been prepared in accordance with generally accepted accounting principles for interim financial information and with the instructions to Form 10-Q and Article 8 of Regulation S-X. Accordingly, they do not include all of the information and footnotes required by generally accepted accounting principles for complete financial statements. In our opinion, all adjustments (consisting of normal recurring accruals) considered necessary for a fair presentation have been included. Operating results for the three and six month period ended June 30, 2013 are not necessarily indicative of the results that may be expected for the year ending December 31, 2013. For further information, refer to the financial statements and footnotes thereto included in our Annual Report on Form 10-K for the fiscal year ended December 31, 2012.
9
NOTE 3 MINERAL RIGHTS
Mineral rights at June 30, 2013 and December 31, 2012 consisted of the following:
|
|
|
|
|
|
MINERAL RIGHTS
|
2013
|
|
2012
|
Nevada Rae Gold Morris Land
|
$
|
269,522
|
|
$
|
269,802
|
Accumulated Depletion
|
|
(381)
|
|
|
(381)
|
Fernley Gold Lower Olinghouse
|
|
150,308
|
|
|
144,308
|
Pilot Mountain Resources Project W
|
|
199,820
|
|
|
199,820
|
Pacific Metals Graysill Claims
|
|
36,615
|
|
|
36,615
|
|
$
|
655,884
|
|
$
|
650,164
|
As of June 30, 2013 and December 31, 2012, the amount allocated to undeveloped mineral rights was $10,000.
On February 10, 2011, our subsidiary Pilot Mountain Resources Inc. entered into an Option and Asset Sale Agreement ("Agreement") with Pilot Metals Inc., a subsidiary of Black Fire Minerals of Australia, whereby Pilot Metals has secured an option on the Project W Tungsten claims.
The basic monetary terms of the Agreement called for Pilot Metals to pay PMR $50,000 for a 100 day due diligence period on the mining claims. The option payment was received on signing the agreement and recorded as income. Within the initial 100 day option period, Pilot Metals had the right to exercise an additional 24 month option on the claims by paying a further $450,000. During the 24 month option period, Pilot Metals may conduct physical due diligence work including sampling, drilling or any other work on the claims it deems necessary. The right for an additional 24 months option period was exercised and a payment of $450,000 was received on September 9, 2011 and recorded as income.
At any point prior to the conclusion of the 24 month option period, Pilot Metals may exercise an option and election to either purchase 100% of the claims, for $1,500,000, paid as three annual installments of $500,000 each, and an additional $1,000,000 payment on the commencement of commercial mining operations, or Pilot Metals may elect to enter into a joint venture with Pilot Mountain Resources for the mining claims by paying a further $1,000,000 to PMR paid as two annual $500,000 installments, with each company owning 50% of the joint venture. The payments made to PMR are subject to a 15% royalty to Platoro West, Inc.
On July 05, 2013, Pilot Mountain Resources Inc., and Pilot Metals agreed to an early exercise of the option to purchase the Project W claims. Ownership of the Project W claims has now been transferred to Pilot Metals, subject to a security interest retained by Pilot Mountain until the full purchase price is paid.
As part of the decision to exercise the purchase option, the purchaser of the claims, Pilot Metals, agreed to amend the purchase terms to accelerate the ownership of and payment for the claims from three payments of $500,000 each due in September 2013, 2014 and 2015 to two payments, the first paid on July 5, 2013 in the amount of $350,000 and a second payment of $850,000 due on March 31, 2014.
NOTE 4 PLANT AND EQUIPMENT
During the year ended December 31, 2012 the Company purchased equipment for a total cost of $106,280, and wrote off $9,893 of equipment.
Plant and equipment at June 30, 2013 and December 31, 2012, consisted of the following:
|
|
|
|
|
|
PLANT AND EQUIPMENT
|
June 30,
2013
|
|
December 31,
2012
|
Building
|
$
|
795,355
|
|
$
|
795,355
|
Accumulated Depreciation
|
|
(631,629)
|
|
|
(590,227)
|
Equipment
|
|
1,007,660
|
|
|
1,007,660
|
Accumulated Depreciation
|
|
(779,054)
|
|
|
(742,111)
|
|
$
|
392,332
|
|
$
|
470,677
|
Depreciation expense was $39,423 and $38,032, for the three months ended June 30, 2013 and 2012 respectively.
Depreciation expense was $78,845 and $72,449, for the six months ended June 30, 2013 and 2012 respectively.
10
NOTE 5 SHAREHOLDER NOTE PAYABLE/RELATED PARTY TRANSACTIONS
As of June 30, 2013, Pacific Gold owes $1,194,106 in principal and $109,306 in accrued interest to a company owned by the Chief Executive Officer. The amount due is represented by a promissory note accruing interest at 10% per year. The note is due on January 2, 2014 and is convertible into shares of common stock of Pacific Gold at $0.02 per share. On June 10, 2013 the Company issued 300,000 of Series A preferred shares on conversion of $300,000 of the note principal.
A Company controlled by an officer of the Company has provided office space to the company without charge. There is no obligation for the officer to continue this arrangement. Such costs are immaterial to the consolidated financial statements and accordingly are not reflected herein.
NOTE 6 PROMISSORY NOTES
During the six months ended June 30, 2013, $285,000 in principal of the promissory notes was assigned to a third party that is not affiliated with the Company as discussed in Note 7.
During the six months ended June 30, 2013, the Company received total proceeds of $281,500 from a non-affiliate. The note accrues interest at a rate of 10% per annum from the date of the agreement. The principal and accrued interest is due on January 2, 2015.
As of June 30, 2013, Pacific Gold owes $1,222,444 in promissory notes to two individual debt holders.
A summary of the notes is as follows:
|
|
|
|
Balance at January 1, 2012
|
|
$
|
1,388,045
|
Proceeds Received
|
|
|
1,513,700
|
Promissory Note Assigned
|
|
|
(1,492,200)
|
Interest Accrued thru December 31, 2012
|
|
|
103,911
|
Payments thru December 31, 2012
|
|
|
-
|
Conversions thru December 31, 2012
|
|
|
(343,000)
|
Balance at December 31, 2012
|
|
$
|
1,170,456
|
|
|
|
|
Proceeds Received
|
|
|
281,500
|
Interest Accrued thru June 30, 2013
|
|
|
55,488
|
Payments thru June 30, 2013
|
|
|
-
|
Conversions thru June 30, 2013
|
|
|
-
|
Assignment of Promissory Note to Convertible Note thru June 30, 2013
|
|
|
(285,000)
|
Balance at June 30, 2013
|
|
$
|
1,222,444
|
NOTE 7 FINANCING
Convertible Note
On December 2, 2011, the Company agreed to the assignment of $500,000 in principal amount of an outstanding note, which represents a portion of the note the Company issued to the original debt holder on January 2, 2011. The assignment was to a third party that is not affiliated with the Company. In connection with the assignment, the Company agreed to various modifications of the note for the benefit of the new holder, which enhance and reset the conversion features of the note and change certain other basic terms of the note. As a result of the amendments, the note now (i) has a conversion rate of a 45% discount to the daily VWAP (volume weighted average price, which is a measure of the average price the stock has traded over the trading horizon) price of the common stock based on a five day period prior to the date of conversion, which rate will be subject to certain adjustments, (ii) has an annual interest rate of 12%, due at maturity, (iii) has a new maturity date of December 2, 2012, (iv) permits prepayment only with a premium of 50% of the amount being repaid, (v) has ratchet protection of the conversion anti-dilution provisions for all future issuances or potential issuances of securities by the Company at less than the then conversion rate, and (vi) has additional default provisions, including additional events of default and an default interest rate of 24.99%. The Company has also agreed that the assigned debt will not be subordinate to new debt, other than purchase money and similar debt, which may have the effect of limiting the companys access to additional debt capital while the note is outstanding. Based on the above and without taking into account the conversion of any of the interest to be earned or converted, the principal if fully converted represents the potential issuance of 50,000,000 shares, limited to a maximum conversion right at any one time to 4.99% of the then outstanding shares of common stock of the company.
11
During the year ended December 31, 2012, the Company agreed to the assignment of an additional $987,900 in principal and $150,300 in accrued interest of outstanding promissory notes to the third party under the same terms as discussed above. All convertible notes mature within a year of the notes issuance date.
During the six months ended June 30, 2013, the Company agreed to the assignment of an additional $175,000 in principal of outstanding promissory note to the third party under the same terms as discussed above.
A summary of the carrying value of the notes is as follows:
|
|
|
|
|
|
|
|
|
|
|
|
Note A
|
|
Note B
|
|
Note C
|
|
Note D
|
|
Note E
|
|
December 2,
|
|
January 27,
|
|
March 6,
|
|
March 30,
|
|
April 23,
|
Issuance Date
|
2011
|
|
2012
|
|
2012
|
|
2012
|
|
2012
|
|
|
|
|
|
|
|
|
|
|
|
Carrying amount of convertible note, net on January 1, 2012
|
$
|
135,301
|
|
-
|
|
-
|
|
-
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
Add: Face Value Convertible Notes assigned
|
|
-
|
|
150,000
|
|
75,000
|
|
162,102
|
|
233,098
|
Add: Relative fair value of:
|
|
|
|
|
|
|
|
|
|
|
Derivative Liability
|
|
-
|
|
269,592
|
|
166,276
|
|
294,731
|
|
325,741
|
Change in and accelerated amortization of derivative liability on conversions
|
|
(100,699)
|
|
(269,592)
|
|
(166,276)
|
|
(294,731)
|
|
(325,741)
|
Discount on Note
|
|
-
|
|
(150,000)
|
|
(75,000)
|
|
(162,102)
|
|
(233,098)
|
Discount amortization thru December 31, 2012
|
|
329,425
|
|
150,000
|
|
75,000
|
|
162,102
|
|
233,098
|
Interest Accrued thru December 31, 2012
|
|
4,473
|
|
3,015
|
|
1,923
|
|
4,912
|
|
10,349
|
Conversions to shares thru December 31, 2012
|
|
(368,500)
|
|
(153,015)
|
|
(76,923)
|
|
(167,014)
|
|
(243,447)
|
Carrying amount of convertible notes, net on December 31, 2012
|
$
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
Add: Face Value Convertible Notes assigned
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
Add: Relative fair value of:
|
|
|
|
|
|
|
|
|
|
|
Derivative Liability
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
Change in and accelerated amortization of derivative liability on conversions
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
Discount on Note
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
Discount amortization thru June 30, 2013
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
Interest Accrued thru June 30, 2013
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
Conversions to shares thru June 30, 2013
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
Carrying amount of convertible notes, net on June 30, 2013
|
$
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Note F
|
|
Note G
|
|
Note H
|
|
Total
|
|
|
|
|
May 08,
|
|
July 18,
|
|
April 12,
|
|
|
|
|
Issuance Date
|
|
2012
|
|
2012
|
|
2013
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Carrying amount of convertible note, net on January 1, 2012
|
|
-
|
|
-
|
|
-
|
|
135,301
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Add: Face Value Convertible Notes assigned
|
|
500,000
|
|
18,000
|
|
-
|
|
1,138,200
|
|
|
Add: Relative fair value of:
|
|
|
|
|
|
|
|
|
|
|
Derivative Liability
|
|
761,671
|
|
31,082
|
|
-
|
|
1,849,093
|
|
|
Change in and accelerated amortization of derivative liability on conversions
|
|
9,165,602
|
|
607,100
|
|
-
|
|
8,615,663
|
|
|
Discount on Note
|
|
(500,000)
|
|
(18,000)
|
|
-
|
|
(1,138,200)
|
|
|
Discount amortization thru December 31, 2012
|
|
383,333
|
|
8,250
|
|
-
|
|
1,341,208
|
|
|
Interest Accrued thru December 31, 2012
|
|
39,161
|
|
918
|
|
-
|
|
64,751
|
|
|
Conversions to shares thru December 31, 2012
|
|
(220,000)
|
|
-
|
|
-
|
|
(1,228,899)
|
|
|
Carrying amount of convertible notes, net on December 31, 2012
|
|
10,129,767
|
|
647,350
|
|
-
|
|
10,777,117
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Add: Face Value Convertible Notes assigned
|
|
-
|
|
-
|
|
175,000
|
|
175,000
|
|
|
Add: Relative fair value of:
|
|
|
|
|
|
|
|
|
|
|
Derivative Liability
|
|
(204,659)
|
|
(605,455)
|
|
285,008
|
|
(525,106)
|
|
|
Change in and accelerated amortization of derivative liability on conversions
|
|
(9,722,614)
|
|
(32,727)
|
|
(133,654)
|
|
(9,888,995)
|
|
|
Discount on Note
|
|
-
|
|
-
|
|
(175,000)
|
|
(175,000)
|
|
|
Discount amortization thru June 30, 2013
|
|
116,667
|
|
9,750
|
|
115,670
|
|
242,087
|
|
|
Interest Accrued thru June 30, 2013
|
|
4,390
|
|
573
|
|
4,593
|
|
9,556
|
|
|
Conversions to shares thru June 30, 2013
|
|
(323,551)
|
|
(19,491)
|
|
(91,755)
|
|
(434,797)
|
|
|
Carrying amount of convertible notes, net on June 30, 2013
|
|
-
|
|
-
|
|
179,862
|
|
179,862
|
|
|
12
On August 2, 2012, September 10, 2012, October 25, 2012, November 9, 2012, and December 5, 2012 a holder of $354,000 in principal amount of debt issued by Pacific Gold Corp. transferred these obligations to a third party. In connection with the transfer, the Company agreed to modify the rate of conversion of principal and interest into shares of common stock to a formula based on the market value of a share of common stock, from time to time. As a result of the modifications the notes had a conversion rate of 47% discount to the market price calculated as the average of the lowest three (3) trading prices for the common stock during the twenty trading day period ending the latest complete trading day prior to conversion date. As of June 30, 2013 the investor has converted $354,000 of debt obligations into 40,076,356 shares of common stock of the Company.
On February 5, 2013, and March 19, 2013 a holder of $110,000 in principal amount of debt issued by Pacific Gold Corp. transferred these obligations to a third party. In connection with the transfer, the Company agreed to modify the rate of conversion of principal and interest into shares of common stock to a formula based on the market value of a share of common stock, from time to time. As a result of the modifications the notes had a conversion rate of 47% discount to the market price calculated as the average of the lowest three (3) trading prices for the common stock during the twenty trading day period ending the latest complete trading day prior to conversion date. As of June 30, 2013 the investor has converted $56,000 of debt obligations into 82,490,382 shares of common stock of the Company.
On July 27, 2012, August 29, 2012, September 10, 2012, November 2, 2012, and December 11, 2012 the company issued $53,000, $75,000, $78,500, $37,500, and $32,500, respectively, in convertible notes to the same third party discussed above. The notes are convertible beginning at a date which is one hundred and eighty (180) days following the issuance dates and have a conversion rate of 42% discount to the market price calculated as the average of the lowest three (3) trading prices for the common stock during the ten trading day period ending the latest complete trading day prior to conversion date. Interest at an annual rate of 8% from the issuance date is due at maturity or upon acceleration or by prepayment. As of June 30, 2013 the investor has converted $165,820 of debt obligations into 753,998,769 shares of common stock of the Company.
A summary of the carrying value of the notes is as follows:
|
|
|
|
|
|
|
|
|
|
|
|
Note A
|
|
Note B
|
|
Note C
|
|
Note D
|
|
Note E
|
|
July 27,
|
|
August 02,
|
|
August 29,
|
|
September 10,
|
|
September 10,
|
Issuance Date
|
2012
|
|
2012
|
|
2012
|
|
2012
|
|
2012
|
Carrying amount of convertible notes, net on January 01, 2012
|
$
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
Face Value Convertible Note
|
|
53,000
|
|
150,000
|
|
35,000
|
|
75,000
|
|
78,500
|
Add: Relative fair value of:
|
|
|
|
|
|
|
|
|
|
|
Derivative Liability
|
|
-
|
|
154,088
|
|
-
|
|
86,538
|
|
-
|
Accelerated amortization of derivative liability on conversions
|
|
-
|
|
(154,088)
|
|
-
|
|
(86,538)
|
|
-
|
Discount on Note
|
|
-
|
|
(150,000)
|
|
-
|
|
(75,000)
|
|
-
|
Discount amortization thru December 31, 2012
|
|
-
|
|
150,000
|
|
-
|
|
75,000
|
|
-
|
Interest Accrued thru December 31, 2012
|
|
1,767
|
|
-
|
|
933
|
|
-
|
|
2,093
|
Conversions to shares thru December 31, 2012
|
|
-
|
|
(150,000)
|
|
-
|
|
(75,000)
|
|
-
|
Carrying amount of convertible notes, net on December 31, 2012
|
$
|
54,767
|
|
-
|
|
35,933
|
|
-
|
|
80,593
|
|
|
|
|
|
|
|
|
|
|
|
Add: Relative fair value of:
|
|
|
|
|
|
|
|
|
|
|
Derivative Liability
|
|
164,483
|
|
-
|
|
18,286
|
|
-
|
|
93,787
|
Accelerated amortization of derivative liability on conversions
|
|
(164,483)
|
|
-
|
|
(18,286)
|
|
-
|
|
(93,787)
|
Discount on Note
|
|
(53,000)
|
|
-
|
|
(18,286)
|
|
-
|
|
(41,432)
|
Discount amortization thru June 30, 2013
|
|
53,000
|
|
-
|
|
18,286
|
|
-
|
|
41,432
|
Interest Accrued thru June 30, 2013
|
|
353
|
|
-
|
|
467
|
|
-
|
|
1,824
|
Conversions to shares thru June 30, 2013
|
|
(55,120)
|
|
-
|
|
(36,400)
|
|
-
|
|
(74,300)
|
Carrying amount of convertible notes, net on June 30, 2013
|
$
|
-
|
|
-
|
|
-
|
|
-
|
|
8,117
|
|
|
|
|
|
|
|
|
|
|
|
13
|
|
|
|
|
|
|
|
|
|
|
|
Note F
|
|
Note G
|
|
Note H
|
|
Note I
|
|
Note J
|
|
November 02,
|
|
October 25,
|
|
November 09,
|
|
December 05,
|
|
December 11,
|
Issuance Date
|
2012
|
|
2012
|
|
2012
|
|
2012
|
|
2012
|
Carrying amount of convertible notes, net on January 01, 2012
|
$
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
Face Value Convertible Note
|
|
37,500
|
|
40,000
|
|
40,000
|
|
49,000
|
|
32,500
|
Add: Relative fair value of:
|
|
|
|
|
|
|
|
|
|
|
Derivative Liability
|
|
-
|
|
66,183
|
|
123,438
|
|
191,755
|
|
-
|
Accelerated amortization of derivative liability on conversions
|
|
-
|
|
(66,183)
|
|
(123,438)
|
|
(191,755)
|
|
-
|
Discount on Note
|
|
-
|
|
(40,000)
|
|
(40,000)
|
|
(49,000)
|
|
-
|
Discount amortization thru December 31, 2012
|
|
-
|
|
40,000
|
|
40,000
|
|
49,000
|
|
-
|
Interest Accrued thru December 31, 2012
|
|
500
|
|
-
|
|
-
|
|
-
|
|
217
|
Conversions to shares thru December 31, 2012
|
|
-
|
|
(40,000)
|
|
(40,000)
|
|
(9,000)
|
|
-
|
Carrying amount of convertible notes, net on December 31, 2012
|
$
|
38,000
|
|
-
|
|
-
|
|
40,000
|
|
32,717
|
|
|
|
|
|
|
|
|
|
|
|
Add: Relative fair value of:
|
|
|
|
|
|
|
|
|
|
|
Derivative Liability
|
|
64,655
|
|
-
|
|
-
|
|
|
|
56,034
|
Accelerated amortization of derivative liability on conversions
|
|
-
|
|
-
|
|
-
|
|
(40,000)
|
|
-
|
Discount on Note
|
|
(27,709)
|
|
-
|
|
-
|
|
-
|
|
(32,500)
|
Discount amortization thru June 30, 2013
|
|
9,236
|
|
-
|
|
-
|
|
40,000
|
|
10,833
|
Interest Accrued thru June 30, 2013
|
|
1,500
|
|
-
|
|
-
|
|
-
|
|
1,300
|
Conversions to shares thru June 30, 2013
|
|
-
|
|
-
|
|
-
|
|
(40,000)
|
|
-
|
Carrying amount of convertible notes, net on June 30, 2013
|
$
|
85,682
|
|
-
|
|
-
|
|
-
|
|
68,384
|
|
|
|
|
|
|
|
|
|
|
|
|
Note K
|
|
Note L
|
|
|
|
|
|
|
|
February 05,
|
|
March 19,
|
|
|
|
|
|
|
|
2013
|
|
2013
|
|
Total
|
|
|
|
|
Face Value Convertible Note
|
|
-
|
|
-
|
|
590,500
|
|
|
|
|
Add: Relative fair value of:
|
|
|
|
|
|
|
|
|
|
|
Derivative Liability
|
|
-
|
|
-
|
|
622,001
|
|
|
|
|
Accelerated amortization of derivative liability on conversions
|
|
-
|
|
-
|
|
(622,001)
|
|
|
|
|
Discount on Note
|
|
-
|
|
-
|
|
(354,000)
|
|
|
|
|
Discount amortization thru December 31, 2012
|
|
-
|
|
-
|
|
354,000
|
|
|
|
|
Interest Accrued thru December 31, 2012
|
|
-
|
|
-
|
|
5,510
|
|
|
|
|
Conversions to shares thru December 31, 2012
|
|
-
|
|
-
|
|
(314,000)
|
|
|
|
|
Carrying amount of convertible notes, net on December 31, 2012
|
$
|
-
|
|
-
|
$
|
282,010
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Face Value Convertible Note
|
|
60,000
|
|
50,000
|
|
110,000
|
|
|
|
|
Add: Relative fair value of:
|
|
|
|
|
|
|
|
|
|
|
Derivative Liability
|
|
237,736
|
|
94,340
|
|
729,321
|
|
|
|
|
Accelerated amortization of derivative liability on conversions
|
|
(237,736)
|
|
-
|
|
(554,292)
|
|
|
|
|
Discount on Note
|
|
(60,000)
|
|
(45,283)
|
|
(278,210)
|
|
|
|
|
Discount amortization thru June 30, 2013
|
|
60,000
|
|
22,640
|
|
255,427
|
|
|
|
|
Interest Accrued thru June 30, 2013
|
|
501
|
|
1,250
|
|
7,195
|
|
|
|
|
Conversions to shares thru June 30, 2013
|
|
(56,000)
|
|
-
|
|
(261,820)
|
|
|
|
|
Carrying amount of convertible notes, net on June 30, 2013
|
$
|
4,501
|
|
122,947
|
$
|
289,631
|
|
|
|
|
NOTE 8 COMMON STOCK AND PREFERRED STOCK
For the six months ended June 30, 2013, 2,633,187,237 common shares were issued for $648,055 in principal and $3,520 in accrued interest on the convertible notes discussed in Note 7 above.
For the six months ending June 30, 2013, 2,200,000 shares were issued for $220 as part of a settlement agreement.
For the six months ended June 30, 2013, 300,000 preferred shares were issued on debt conversion at a price of $1.00 per share.
On January 22, 2013, every twenty shares of the Companys issued and outstanding Common Stock, par value $0.0000000001 (the "Common Stock"), was converted into one share of New Common Stock (the Reverse Stock Split). Any fractional shares resulting from the Reverse Stock Split will be rounded up to the next whole share. As a result of the Reverse Stock Split, the total number of issued and outstanding shares of the Company's Common Stock will decrease from 3,867,674,530 pre-split shares to 193,383,727 shares after giving effect to the Reverse Stock Split. In addition to the Reverse Stock Split, the Company has also reduced its total number of the Companys authorized shares of common stock from 5,000,000,000 to 3,000,000,000.
In 2012, 53,446,582 common shares were issued for $1,514,200 in principal and $28,699 in accrued interest on the convertible notes discussed in Note 7 above.
In 2012, 4,345,000 shares of common stock were issued for $343,000 in principal on the promissory note discussed in Note 6 above.
In 2012, 250,000 shares of common stock were issued for services valued at $47,600.
14
In 2012, 25,497,619 shares of common stock were issued for $637,440 in accrued expenses.
In 2012, 7,200,000 shares of common stock were issued for $180,000 in principal and interest of the note payable.
In 2012, 4,249,340 shares of common stock were issued for $106,234 in principal on the related parties notes payable.
On December 21, 2012 the Company changed the par value of the Companys common stock from $0.001 per share to $0.0000000001 per share.
NOTE 9 OPERATING LEASES
The Company has leased approximately 440 acres of privately owned land adjacent to its staked prospects from Corporate Creditors Committee LLC, by lease dated October 1, 2003. The Company paid an advance royalty of $7,500 for the first year, which amount is increased by $2,500 in each of the next five years to be $20,000 in the sixth year. For the last four years of the lease, the advance royalty is $20,000 per year. If the lease is renewed, the annual advance royalty is $20,000. The advance royalty is credited to and recoverable from the production rental amounts. The royalty is the greater of a 4% net smelter royalty or $0.50 per yard of material processed. The lease is for 10 years with a renewal option for another 10 years.
In 2011, Nevada Rae Gold (NRG) entered into a lease agreement to lease a 100% interest in 45 mining claims covering approximately 2,000 acres in Lander County, Nevada. The lease calls for NRG to pay the claim owners a gross royalty of 4% on gold sales or $0.50 per yard of gravels mined, whichever is greater. NRG will be required to make annual minimum advance royalty payments of $20,000. The term of the lease is for 10 years with an option for NRG to extend the term for a further 10 years.
The following is a schedule by years of future minimum lease payments required under operating leases that have initial or remaining non-cancellable lease terms in excess of one year as of June 30, 2013:
|
|
|
|
Year ended
|
|
Total
|
December 31, 2013
|
|
$
|
40,000
|
December 31, 2014
|
|
|
40,000
|
December 31, 2015
|
|
|
40,000
|
December 31, 2016
|
|
|
40,000
|
December 31, 2017
|
|
|
40,000
|
Total
|
|
$
|
200,000
|
Nevada Rae Gold has a lease for its mobile office at a cost of approximately $407 per month. This lease was accounted for as an operating lease on a month to month basis. Rental Expense for the six months ended June 30, 2013 and 2012 was $2,442.
NOTE 10 MAJOR CUSTOMERS
For the three months ended June 30, 2013 there were no gold sales. For the three months ended June 30, 2012, gold sales were made to one vendor. In prior years, all gold sales were made to two refineries. Many refineries are available with similar pricing and the refineries were chosen for convenience.
NOTE 11 NONCONTROLLING INTEREST
On November 2, 2012, the board of Pacific Gold Corp. agreed to a dividend of up to 5,000,000 of the shares of Pacific Metals Corp. One share of Pacific Metals Corp. was distributed as a dividend to shareholders of the Company for every 420 shares of Pacific Gold Corp. owned by shareholders of record as of November 1, 2012. As a result of the stock dividend, Pacific Metals Corp. is no longer a wholly owned subsidiary of the Company. The Company now holds a controlling interest of 75.6% in Pacific Metals Corp.
NOTE 12 LEGAL PROCEEDINGS
On March 4, 2013, Pacific Gold Corp. (the Company) agreed to settle the complaint that was filed in the United States District Court in Newark New Jersey, Case number 2:12-cv-01285-ES-CLW entitled Black Mountain Equities Inc. v. Pacific Gold Corp. The Company agreed to allow Black Mountain Equities to exercise the warrant at issue in the case for a total of 2,200,000 (two million two hundred thousand) shares of Company common stock and Black Mountain Equities agreed to pay $30,000 for the settlement in full of the Companys legal fees in this matter. The settlement exchange took place on May 14, 2013.
15
A subsidiary of the Company, Nevada Rae Gold, Inc., has an outstanding tax obligation to the Internal Revenue Service. The IRS has asserted that approximately $212,000 is owed at this time. The IRS has filed a general lien on all the properties of Nevada Rae, and is taking steps to enforce the liens and collect the funds owed. The enforcement actions will include seeking and taking any funds that are in the companys bank accounts, causing any persons owing funds to Nevada Rea to direct the funds to the IRS, and taking possession of assets of Nevada Rae and selling them. These actions will be disruptive to the operations of the Company and the subsidiary and may impair the ability of Nevada Rae to operate. In that event, Nevada Rae will be unable to generate any revenues and the financial position of the Company will be severely impaired and the Company may have to curtail its subsidiarys operations or put the subsidiary into receivership.
NOTE 13 GOING CONCERN
The Companys financial statements have been prepared on a going concern basis, which contemplates the realization of assets and the satisfaction of liabilities in the normal course of business. As of June 30, 2013, the Company had an accumulated deficit of $44,544,599, negative working capital of $3,980,678, and negative cash flows from the six months ended June 30, 2013 of $301,305, raising substantial doubt about its ability to continue as a going concern. During the six months ended June 30, 2013, the Company financed its operations through the sale of securities and issuance of debt.
Managements plan to address the Companys ability to continue as a going concern includes obtaining additional funding from the sale of the Companys securities and establishing revenues. Although management believes that it will be able to obtain the necessary funding to allow the Company to remain a going concern through the methods discussed above, there can be no assurances that such methods will prove successful. Should we be unsuccessful, the Company may need to discontinue its operations.
NOTE 14 SUBSEQUENT EVENTS
Subsequent to quarter end Pilot Mountain Resources Inc., a subsidiary of Pacific Gold Corp., and Pilot Metals agreed to an early exercise of the option to purchase the Project W claims. Ownership of the Project W claims has now been transferred to Pilot Metals, subject to a security interest retained by Pilot Mountain until the full purchase price is paid.
As part of the decision to exercise the purchase option, the purchaser of the claims, Pilot Metals, agreed to amend the purchase terms to accelerate the ownership of and payment for the claims from three payments of $500,000 each due in September 2013, 2014 and 2015 to two payments, the first paid on July 5, 2013 in the amount of $350,000 and a second payment of $850,000 due on March 31, 2014.
The company evaluated subsequent events through the date the consolidated financial statements were issued.
16