20-F/A 1 miranda20f.htm MIRANDA GOLD CORP. 20F/A MD Filed by Filing Services Canada Inc. 403-717-3898  
 
OMB Number:   3235-0288 
Expires: December 31, 2012 
 
 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
 
FORM 20-F/A
Amendment No. 1
 
o
REGISTRATION STATEMENT PURSUANT TO SECTION 12(b) OR (g) OF THE SECURITIES EXCHANGE ACT OF 1934
OR
 
x
ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
 
For the fiscal year ended August 31, 2010
OR
 
o
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
 
For the transition period from ______ to ______
OR
 
o
SHELL COMPANY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

Commission File Number 000-27760

MIRANDA GOLD CORP.
(Exact name of Registrant as specified in its charter)

BRITISH COLUMBIA, CANADA
(Jurisdiction of Incorporation or organization)
 
Unit 1 – 15782 Marine Drive, White Rock, British Columbia, Canada, V4B 1E6
(Address of Principal Executive Offices)
 
Securities registered or to be registered pursuant to Section 12(b) of the Act:
 
Title of each Class
 
Name of each exchange on which registered
None
 
N/A
 
Securities registered or to be registered pursuant to Section 12(g) of the Act:
 
Common Shares, without par value
(Title of Class)
Securities for which there is a reporting obligation pursuant to Section 15(d) of the Act:
 
N/A
(Title of Class)
 
 Indicate the number of outstanding shares of each of the issuer’s classes of capital or common stock as of the close of the period by the annual report:
 
52,849,452 common shares
 
Indicate by check mark if the registrant is a well-known seasoned issuer, as defined in Rule 405 of the Securities Act.
Yes o  No x
 
If this report is an annual or transition report, indicate by check mark if the registrant is not required to file reports pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934.
Yes o No x
 
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.
Yes xNo o
 
Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files).
Yes x No o
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, or a non-accelerated filer.  See definition of “accelerated filer and large accelerated filer” in Rule 12b-2 of the Exchange Act.  (Check one):
 
Large accelerated filer o                                             Accelerated filer o                                  Non-accelerated filer x   
 
Indicate by check mark which basis of accounting the registrant has used to prepare the financial statements included in this filing.
 
U.S. GAAP  o
International Financial Reporting Standards as issued
Other x
 
By the International Accounting Standards Board   o

 
 

 

If “Other” has been checked in response to the previous question, indicate by check mark which financial statement item the registrant has elected to follow.
Item 17 x  Item 18  o
 
If this is an annual report, indicated by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act)
 
           Yes o No x
 
 (APPLICABLE ONLY TO ISSUERS INVOLVED IN BANKRUPTCY PROCEEDINGS DURING THE PAST FIVE YEARS)
 
Indicate by check mark whether the registrant has filed all documents and reports required to be filed by Sections 12, 13 or 15(d) of the Securities Exchange Act of 1934 subsequent to the distribution of securities under a plan confirmed by a court.
N/A           Yes o No o  
Explanatory Note

In response to a comment from the staff of the Securities and Exchange Commission the Company has obtained a replacement audit opinion from Davidson & Company LLP that clarifies the language about Miranda Gold’s ability to continue as a going concern.

Item 17 with the replacement audit opinion follows:
 
ITEM 17                      FINANCIAL STATEMENTS
 
Our financial statements are stated in Canadian Dollars and are prepared in accordance with Canadian Generally Accepted Accounting Principles (GAAP), the application of which, in our case, conforms in all material respects for the periods presented with United States GAAP, except as discussed in footnotes to the financial statements.
 
This annual report on Form 20-F includes the following financial statements of Miranda:
 
a)  
Auditor’s Report, dated December 13, 2011;
 
b)  
Consolidated Balance Sheets as of August 31, 2011 and August 31, 2010;
 
c)  
Consolidated Statements of Operations and Comprehensive Loss for the years ended August 31, 2011, August 31, 2010 and August 31, 2009;
 
d)  
Consolidated Statements of Cash Flows for the years ended August 31, 2011, August 31, 2010 and August 31, 2009;
 
e)  
Consolidated Statement of Shareholders Equity for the years ended August 31, 2011, August 31, 2010 and August 31, 2009;
 
f)  
Notes to Consolidated Financial Statements for the years ended August 31, 2011, August 31, 2010 and August 31, 2009.
 


 
 

CONSOLIDATED FINANCIAL STATEMENTS
 
For the years ended August 31, 2011, 2010 and 2009

(Stated in Canadian Dollars)

 
 

 
 
 
 INDEPENDENT AUDITORS' REPORT
 
To the Shareholders of
Miranda Gold Corp.

We have audited the accompanying consolidated financial statements of Miranda Gold Corp. which comprise the consolidated balance sheets as at August 31, 2011 and 2010 and the consolidated statements of operations and comprehensive loss, cash flows and shareholders’ equity for the years then ended, and a summary of significant accounting policies and other explanatory information.

Management’s Responsibility for the Consolidated Financial Statements

Management is responsible for the preparation and fair presentation of these consolidated financial statements in accordance with Canadian generally accepted accounting principles, and for such internal control as management determines is necessary to enable the preparation of consolidated financial statements that are free from material misstatement, whether due to fraud or error.

Auditors’ Responsibility

Our responsibility is to express an opinion on these consolidated financial statements based on our audits.  We conducted our audits in accordance with Canadian generally accepted auditing standards and with the standards of the Public Company Accounting Oversight Board (United States).  Those standards require that we comply with ethical requirements and plan and perform the audit to obtain reasonable assurance about whether the financial statements are free from material misstatement.

An audit involves performing procedures to obtain audit evidence about the amounts and disclosures in the consolidated financial statements.  The procedures selected depend on the auditors’ judgment, including the assessment of the risks of material misstatement of the consolidated financial statements, whether due to fraud or error.  In making those risk assessments, the auditor considers internal control relevant to the entity’s preparation and fair presentation of the consolidated financial statements in order to design audit procedures that are appropriate in the circumstances, but not for the purpose of expressing an opinion on the effectiveness of the entity’s internal control.  An audit also includes evaluating the appropriateness of accounting policies used and the reasonableness of accounting estimates made by management, as well as evaluating the overall presentation of the consolidated financial statements.

We believe that the audit evidence we have obtained in our audits is sufficient and appropriate to provide a basis for our audit opinion.

Opinion

In our opinion, these consolidated financial statements present fairly, in all material respects, the financial position of Miranda Gold Corp. as at August 31, 2011 and 2010 and the results of its operations and its cash flows for the years then ended in accordance with Canadian generally accepted accounting principles.
 

 
 

 
 
Emphasis of Matter

Without qualifying our opinion, we draw attention to Note 1 in the consolidated financial statements which describes conditions and matters that indicate the existence of a material uncertainty that casts substantial doubt about Miranda Gold Corp.’s ability to continue as a going concern.
“DAVIDSON & COMPANY LLP”
 
Vancouver, Canada
Chartered Accountants
   
December 13, 2011
 
 
 
 

 


 
AUDITORS’ REPORT

To the Shareholders of
Miranda Gold Corp.

We have audited the consolidated statements of loss and comprehensive loss, cash flows, and shareholders’ equity for the year ended August 31, 2009. 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 in accordance with Canadian generally accepted auditing standards and the standards of the Public Company Accounting Oversight Board (United States). Those standards require that we plan and perform an audit to obtain reasonable assurance whether the consolidated 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.

In our opinion, these consolidated financial statements present fairly, in all material respects, the results of its operations and its cash flows for the year ended August 31, 2009 in accordance with Canadian generally accepted accounting principles.
 
Vancouver, Canada                                                                     “Morgan & Company”

December 9, 2009                                                                        Chartered Accountants

 
 

 

MIRANDA GOLD CORP.

CONSOLIDATED BALANCE SHEETS
(Stated in Canadian Dollars)
         
     
August 31,
August 31,
   
Note
2011
2010
         
         
ASSETS
     
         
Current
     
 
Cash and cash equivalents
5
 $           7,636,663
 $        10,298,439
 
Amounts receivable
6
                 477,751
                103,324
 
Marketable securities
4 & 7
                 378,300
                139,500
 
Advances and prepaid expenses
8
                 101,002
                123,919
     
              8,593,716
           10,665,182
         
Equipment
9
                 207,955
                148,851
Mineral interests
10
                 304,030
                554,671
     
 $           9,105,701
 $        11,368,704
         
LIABILITIES AND SHAREHOLDERS' EQUITY
     
         
Current
     
 
Accounts payable and accrued liabilities
11
 $              178,392
 $             199,393
         
Shareholders' equity
     
 
Share capital
 
            26,502,488
           25,839,086
 
Contributed surplus
 
              6,889,610
             6,395,623
 
Warrants
 
              1,005,613
                809,028
 
Accumulated other comprehensive income
 
                   98,864
                  34,500
 
Deficit
 
          (25,569,266)
          (21,908,926)
     
              8,927,309
           11,169,311
     
 $           9,105,701
 $        11,368,704
Nature of operations and going concern
1
   
Subsequent events

10 & 18

 
 
Approved by the Board of Directors on December 13, 2011
 
  “Kenneth Cunningham”    “G. Ross McDonald”  
         
   Kenneth Cunningham, Director        G. Ross McDonald, Director  
 

See notes to the consolidated financial statements
 
 

 

MIRANDA GOLD CORP.

CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE LOSS
(Stated in Canadian Dollars)
           
     
 Year ended August 31,
 
   
Note
 2011
 2010
 2009
           
Expenses
       
 
Amortization
 
 $               79,599
 $             48,111
 $             48,973
 
Consulting
 
                124,321
              136,569
              160,233
 
Directors fees
 
                 32,129
                43,355
                28,463
 
Foreign exchange
 
                 44,265
                25,234
               (32,402)
 
Insurance
 
                 41,575
                41,046
                53,795
 
Investor relations
 
                204,499
              189,529
              191,174
 
Management fees earned
 
                  (3,123)
                       -
               (16,920)
 
Mineral property income
 
                (40,914)
               (59,028)
             (238,837)
 
Office rent, telephone, secretarial, sundry
                190,850
              207,395
              158,042
 
Professional fees
 
                 80,398
              253,043
                74,004
 
Property exploration costs (Schedule 1)
             1,350,487
            1,160,054
              469,110
 
Stock based compensation
 
                556,703
              174,832
              537,550
 
Travel and business promotion
 
                123,044
              173,867
              146,463
 
Transfer agent, filing and regulatory fees
                 56,400
                65,619
                51,981
 
Wages and benefits
 
                733,037
              792,729
              771,700
     
             3,573,270
            3,252,355
           2,403,329
Loss before other items
 
            (3,573,270)
           (3,252,355)
          (2,403,329)
Other items
       
 
Interest earned
 
                105,736
                58,700
              207,613
 
Write-off of mineral interests
 
               (206,929)
               (27,580)
             (169,210)
 
Loss on disposal of equipment
 
                        -
                 (4,440)
                       -
 
Gain on sale of marketable securities
                        -
                94,844
                27,965
     
               (101,193)
              121,524
                66,368
Loss before income taxes
 
            (3,674,463)
           (3,130,831)
          (2,336,961)
           
 
Future income tax recovery
15
                 14,123
                       -
                       -
           
Loss for the year
 
(3,660,340)
           (3,130,831)
          (2,336,961)
 
Unrealized gain (loss) on marketable
      securities, net of tax
                 64,364
               (64,925)
                69,939
Comprehensive loss for the year
 
 $         (3,595,976)
 $        (3,195,756)
 $        (2,267,022)
Basic and diluted loss per common share
 $                 (0.07)
 $                (0.07)
 $                (0.05)
Weighted average number of common shares outstanding
           52,435,384
          47,877,477
          44,892,010
 
See notes to the consolidated financial statements
 
 

 

MIRANDA GOLD CORP.

CONSOLIDATED STATEMENTS OF CASH FLOWS
(Stated in Canadian Dollars)
         
   
 Year ended August 31,
 
   
 2011
 2010
 2009
         
Cash provided from (used for):
     
         
Operating activities
     
 
Loss for the year
 $           (3,660,340)
 $        (3,130,831)
 $        (2,336,961)
 
Items not affecting cash:
     
 
    Amortization
                   79,599
                48,111
                48,973
 
    Future income tax recovery
                  (14,123)
                       -
                       -
 
    Unrealized foreign exchange loss
                     3,980
                  2,776
                       -
 
    Write-off of mineral interests
                 206,929
                27,580
              169,210
 
    Shares received as mineral property income
                  (29,334)
               (24,167)
                       -
 
    Stock based compensation
                 556,703
              174,832
              537,550
 
    Loss on disposal of equipment
                          -
                  4,440
                       -
 
    Gain on sale of marketable securities
                          -
               (94,844)
               (27,965)
   
              (2,856,586)
           (2,992,103)
           (1,609,193)
 
Change in non-cash working capital items:
     
 
     Amounts receivable
                (221,573)
                47,394
              120,848
 
     Advances and prepaid expenses
                   22,917
               (52,521)
               (10,691)
 
     Accounts payable and accrued liabilities
                  (21,001)
              106,335
               (50,851)
   
              (3,076,243)
           (2,890,895)
           (1,549,887)
         
Investing activities
     
 
Equipment purchases
                (138,703)
               (74,377)
               (60,819)
 
Mineral interest recoveries
                   12,764
              154,625
                       -
 
Mineral interest acquisitions
                  (83,273)
             (333,500)
               (35,108)
 
Proceeds from sale of marketable securities
                          -
              116,844
                60,965
   
                (209,212)
             (136,408)
               (34,962)
         
Financing activities
     
 
Shares issued
                 627,750
            3,723,720
                       -
 
Share issue costs
                    (4,071)
               (85,594)
                       -
   
                 623,679
            3,638,126
                       -
         
Increase (decrease) in cash and cash equivalents
              (2,661,776)
              610,823
           (1,584,849)
         
Cash and cash equivalents, beginning of the year
             10,298,439
            9,687,616
          11,272,465
         
Cash and cash equivalents, end of the year
 $            7,636,663
 $       10,298,439
 $         9,687,616
         
Cash and cash equivalents is comprised of:
     
 
Cash
 $            7,636,663
 $       10,298,439
 $            258,436
 
Short-term deposits
                          -
                       -
            9,429,180
   
 $            7,636,663
 $       10,298,439
 $         9,687,616
 
Supplementary disclosure with respect to cash flows – Note 17

See notes to the consolidated financial statements
 
 

 

MIRANDA GOLD CORP.

CONSOLIDATED STATEMENTS OF SHAREHOLDERS’ EQUITY
(Stated in Canadian Dollars)
                   
   
Number of Shares
Share
Capital
Contributed Surplus
Warrants
Accumulated Other Comprehensive Income
Deficit
Total Shareholders' Equity
Balance, August 31, 2008
      44,892,010
 $   22,718,993
 $     4,527,306
 $     1,168,817
 $         29,486
 $    (16,441,134)
 $   12,003,468
 
Stock based compensation
                   -
                   -
          537,550
                   -
                   -
                     -
          537,550
 
Increase in unrealized holding gains on marketable securities
                   -
                   -
                   -
                   -
            70,439
                     -
            70,439
 
Realized gain on sale of marketable
     securities
                   -
                   -
                   -
                   -
               (500)
                     -
               (500)
 
Loss for the year
                   -
                   -
                   -
                   -
                   -
        (2,336,961)
      (2,336,961)
 
Balance, August 31, 2009
      44,892,010
      22,718,993
       5,064,856
       1,168,817
            99,425
       (18,778,095)
      10,273,996
 
                   
Expiration of warrants
                   -
                   -
       1,164,511
      (1,164,511)
                   -
                     -
                   -
 
Share issues:
               
 
Private placement
       5,686,492
       2,914,305
                   -
          781,915
                   -
                     -
       3,696,220
 
 
Finders' fee
          180,950
          101,332
                   -
                   -
                   -
                     -
          101,332
 
 
Share issue costs
                   -
         (186,926)
                   -
                   -
                   -
                     -
         (186,926)
 
 
Exercise of warrants
            15,000
            12,556
                   -
             (4,306)
                   -
                     -
              8,250
 
 
Exercise of stock options
            55,000
            27,826
             (8,576)
                   -
                   -
                     -
            19,250
 
 
Fair value of share purchase warrants
    issued pursuant to a mineral property
    agreement
                   -
                   -
                   -
            27,113
                   -
                     -
            27,113
 
 
Fair value of shares issued pursuant to a
    mineral interest agreement
          450,000
          251,000
                   -
                   -
                   -
                     -
          251,000
 
Stock based compensation
                   -
                   -
          174,832
                   -
                   -
                     -
          174,832
 
Increase in unrealized holding gains on
    marketable securities
                   -
                   -
                   -
                   -
            18,075
                     -
            18,075
 
Realized gain on sale of marketable
    securities
                   -
                   -
                   -
                   -
           (83,000)
                     -
           (83,000)
 
Loss for the year
                   -
                   -
                   -
                   -
                   -
        (3,130,831)
      (3,130,831)
 
                   
Balance, August 31, 2010
      51,279,452
      25,839,086
       6,395,623
          809,028
            34,500
       (21,908,926)
      11,169,311
 
                   
Share issues:
               
 
Private placement
       1,000,000
          343,007
                   -
          156,993
                   -
                     -
          500,000
 
 
Share issue costs
                   -
             (4,071)
                   -
                   -
                   -
                     -
             (4,071)
 
 
Exercise of stock options
          320,000
          190,466
           (62,716)
                   -
                   -
                     -
          127,750
 
 
Fair value of share purchase warrants
    issued pursuant to a mineral property
    agreement
                   -
                   -
                   -
            39,592
                   -
                     -
            39,592
 
 
Fair value of shares issued pursuant to a
    mineral interest agreement
          250,000
          134,000
                   -
                   -
                   -
                     -
          134,000
 
Stock based compensation
                   -
                   -
          556,703
                   -
                   -
                     -
          556,703
 
Increase in unrealized holding gains on
    marketable securities, net of tax
                   -
                   -
                   -
                   -
            64,364
                     -
            64,364
 
Loss for the year
                   -
                   -
                   -
                   -
                   -
        (3,660,340)
      (3,660,340)
 
                   
Balance, August 31, 2011
      52,849,452
 $   26,502,488
 $     6,889,610
 $     1,005,613
 $         98,864
 $    (25,569,266)
 $     8,927,309
 
 
See notes to the consolidated financial statements
 
 

 

MIRANDA GOLD CORP.

SCHEDULE 1
PROPERTY EXPLORATION COSTS
(Stated in Canadian Dollars)
         
   
Year ended August 31, 2011
 
   
Exploration Expenditures
Recoveries from funding partners
 Net Exploration Expenditures
Nevada:
     
 
Angel Wing
 $          251,471
 $          (251,471)
 $                      -
 
Big Blue
             177,741
             (177,741)
                         -
 
Coal Canyon
              33,159
               (32,367)
                      792
 
East Spruce
              34,980
                       -
                  34,980
 
FUSE
                3,481
                       -
                    3,481
 
General exploration
             332,813
                       -
                332,813
 
HOG
                3,279
                       -
                    3,279
 
Iron Point
              68,536
                       -
                  68,536
 
PPM / Poverty Peak
              39,115
                       -
                  39,115
 
Red Canyon
                2,850
                 (2,850)
                         -
 
Red Hill
              60,804
               (60,804)
                         -
 
Redlich
                2,022
                       -
                    2,022
 
Rook
              25,170
                       -
                  25,170
 
TAZ
                4,973
                 (2,893)
                    2,080
   
          1,040,394
             (528,126)
                512,268
Alaska:
     
 
Ester Dome
             139,943
               (72,102)
                  67,841
         
Colombia:
     
 
Property investigation costs
             770,378
                       -
                770,378
 
Pavo Real
                5,575
                 (5,575)
                         -
         
Property exploration costs
 $       1,956,290
 $          (605,803)
 $           1,350,487
 
See notes to the consolidated financial statements
 
 

 

MIRANDA GOLD CORP.

SCHEDULE 1
PROPERTY EXPLORATION COSTS
(Stated in Canadian Dollars)
         
   
Year ended August 31, 2010
 
   
Exploration Expenditures
Recoveries from funding partners
 Net Exploration Expenditures
Nevada:
     
 
Angel Wing
 $          101,075
 $            (96,347)
 $                 4,728
 
Big Blue
             144,581
               (68,846)
                  75,735
 
BPV
                     85
                     (85)
                         -
 
Coal Canyon
              65,256
               (65,256)
                         -
 
CONO
                  (213)
                    213
                         -
 
FUSE
                1,463
                       -
                    1,463
 
General exploration
             410,642
                       -
                410,642
 
HOG
                6,873
                       -
                    6,873
 
Iron Point
              58,743
               (47,855)
                  10,888
 
Neon
             (13,397)
                       -
                 (13,397)
 
Red Canyon
              19,614
               (19,614)
                         -
 
Red Hill
              45,326
               (44,237)
                    1,089
 
Redlich
              17,630
                       -
                  17,630
 
TAZ
              50,032
                       -
                  50,032
   
             907,710
             (342,027)
                565,683
         
Alaska:
     
 
Ester Dome
              90,529
                       -
                  90,529
         
Colombia:
     
 
Property investigation costs
             503,842
                       -
                503,842
 
Pavo Real
              34,783
               (34,783)
                         -
         
 
Property exploration costs
 $       1,536,864
 $          (376,810)
 $           1,160,054
         
 
See notes to the consolidated financial statements
 
 

 

MIRANDA GOLD CORP.

SCHEDULE 1
PROPERTY EXPLORATION COSTS
(Stated in Canadian Dollars)
         
   
Year ended August 31, 2009
 
   
Exploration Expenditures
Recoveries from funding partners
 Net Exploration Expenditures
Nevada:
     
 
Angel Wing
 $            69,885
 $            (69,885)
 $                      -
 
BPV

                7,094

                 (7,094)

                         -
 
Coal Canyon

             122,709

             (122,709)

                         -
 
CONO

              12,044

               (12,044)

                         -
 
FUSE

                1,776

                       -

                    1,776
 
General exploration

             273,747

               (10,805)

                262,942
 
Horse Mountain

                3,276

                       -

                    3,276
 
Iron Point

              36,508

               (36,508)

                         -
 
Neon

              16,239

                       -

                  16,239
 
Big Blue

                1,650

                       -

                    1,650
 
Red Canyon
              58,960
               (58,960)
                         -
 
Red Hill
              16,178
                       -
                  16,178
 
Redlich
              42,449
                       -
                  42,449
   
             662,515
             (318,005)
                344,510
Mexico:
     
 
Property investigation costs
124,600
                       -
                124,600
         
 
Property exploration costs
 $          787,115
 $          (318,005)
 $             469,110
 
See notes to the consolidated financial statements
 
 

 
Miranda Gold Corp.
Notes to the Consolidated Financial Statements
For the years ended August 31, 2011, 2010, and 2009
(stated in Canadian Dollars)

 


1.  
NATURE OF OPERATIONS AND GOING CONCERN

Miranda Gold Corp. (“Miranda” or the “Company”) is incorporated in British Columbia, Canada, and is in the business of acquiring and exploring mineral interests in Alaska and Nevada in the United States and Colombia, and has not yet determined whether its mineral interests contain ore reserves that are economically recoverable. The recoverability of the amounts spent for mineral interests is dependent upon the existence of economically recoverable reserves, the ability of the Company to obtain the necessary financing to complete the exploration and development of its mineral interests, and upon future profitable production or proceeds from the disposition of the interests. The Company will periodically have to raise additional funds to continue operations and while it has been successful in doing so in the past, there can be no assurance it will be able to do so in the future. To date the Company has not earned significant revenues, and is considered a company in the exploration stage.

These consolidated financial statements have been prepared in accordance with Canadian generally accepted accounting principles (“GAAP”) applicable to a going concern, which assumes that the Company will realize its assets and discharge its liabilities in the ordinary course of business.  As at August 31, 2011, the Company had an accumulated deficit of $25,569,266 and working capital of $8,415,324.

2.  
SIGNIFICANT ACCOUNTING POLICIES

a) Basis of Presentation and Consolidation

These financial statements include the accounts of the Company and its two wholly-owned subsidiaries: in the U.S.A., Miranda U.S.A. Inc.; and in Colombia, Miranda Gold Colombia I Ltd. (“MAD I”), along with the consolidated subsidiaries of MAD I.  Significant intercompany transactions and balances were eliminated on consolidation.

b) Use of Estimates

The preparation of financial statements in conformity with GAAP requires management to make estimates and assumptions which affect the reported amounts of assets and liabilities, and the disclosure of contingent assets and liabilities at the date of the financial statements, and revenues and expenses for the periods reported.  Significant estimates and assumptions include those related to the recoverability of deferred mineral property expenditures, estimated useful lives of equipment, determination as to whether costs are expensed or deferred, the existence of asset retirement obligations, stock based compensation valuations and future income tax assets and liabilities. Actual results could differ from these estimates.

The Company uses the Black-Scholes option pricing model to calculate the fair value of stock based compensation and share purchase warrants.  The Company uses historical data to determine volatility in accordance with Black-Scholes modelling, however the future volatility is inherently uncertain and the model has its limitations.  While these estimates can have a material impact on share based compensation and hence results of operations, there is no impact on the Company’s financial condition.

c) Cash and Cash Equivalents

Cash includes cash on hand and demand deposits.  Cash equivalents comprise highly liquid short-term investments that are readily convertible to known amounts of cash.

d) Equipment

Equipment is recorded at cost and is amortized over the economic lives using the declining balance method using the following rates:  Computer equipment 30%; Field equipment 25%; and Furniture and fixtures 20%.

1
 

 
 

 
Miranda Gold Corp.
Notes to the Consolidated Financial Statements
For the years ended August 31, 2011, 2010, and 2009
(stated in Canadian Dollars)
 


2.
SIGNIFICANT ACCOUNTING POLICIES (continued)

e) Mineral Interests and Property Exploration Costs

Mineral property exploration costs, incurred prior to the determination of the feasibility of mining operations and a decision to proceed with development, are charged to operations as incurred.  The Company considers feasibility to be a commercially mineable deposit which would consist of proven and probable reserves and the existence of a final or bankable feasibility study which is a detailed engineering study to determine if a property can be mined at a profit and the best way to mine it.  Development expenditures incurred subsequent to a development decision, and to increase or to extend the life of existing production, are capitalized and will be amortized on the unit-of-production method based upon estimated proven and probable reserves.

Mineral property acquisition costs are capitalized and include cash consideration and the fair value of common shares and warrants issued for mineral property interests. These costs are amortized over the estimated life of the property following commencement of commercial production.  If, after management review, it is determined that the carrying amount of a mineral property is impaired, that property is written down to its estimated net realizable value.   A mineral property is reviewed for impairment whenever events or changes in circumstances indicate that its carrying amount may not be recoverable. For property acquired under an option agreement or by joint venture, where payments are made at the sole discretion of the Company, payments are recorded in the accounts at the time of payment.

Mineral property option payments received are first credited to the individual project’s mineral property costs before any remaining portion is recognized as mineral property income.
 
 
The amounts shown for mineral properties do not necessarily represent present or future values.  Their recoverability is dependent upon the discovery of economically recoverable reserves, the ability of the Company to obtain the necessary financing to complete the development, and future profitable production or proceeds from the disposition thereof.

f) Impairment of Long-Lived Assets

The Company periodically evaluates the recoverability of its long-lived assets whenever events or changes in circumstances indicate that the carrying amount of an asset may not be recoverable.  An impairment loss is recognized when estimated future cash flows resulting from the use of an asset and its eventual disposition is less than its carrying amount.

A mining enterprise in the development stage is not obliged to conclude that capitalized costs have been impaired due to the absence of a projected estimated future net cash flow from the mining enterprise.  Mineral properties in the development stage do not have established mineral reserves and a basis for the preparation of a projection of the estimated future net cash flow from the properties does not exist.  However, a mining enterprise is required to consider the conditions for impairment write-down.  The conditions include significant unfavourable economic, legal, regulatory, environmental, political and other factors.  In addition management’s development activities towards its planned principal operations are a key factor considered as part of the ongoing assessment of the recoverability of the carrying amount of mineral properties.  Whenever events or changes in circumstances indicate that the carrying amount of a mineral property in the exploration stage may be impaired the capitalized costs is written down to the estimated recoverable amount.  During the year ended August 31, 2011, the Company wrote-off $206,929 of mineral interests.

g) Income Taxes

Income taxes are calculated using the asset and liability method of accounting.  Under this method current income taxes are recognized for the estimated income taxes payable for the current period.  Future income tax assets and liabilities are determined based on temporary differences between the tax basis of an asset or liability and its carrying amount on the balance sheet and on unclaimed losses carried forward.  Future income tax liabilities or assets are calculated using the tax rates anticipated to apply in the periods that the temporary differences are expected to reverse.
 
 

2
 

 
 

 
Miranda Gold Corp.
Notes to the Consolidated Financial Statements
For the years ended August 31, 2011, 2010, and 2009
(stated in Canadian Dollars)
 



2.
SIGNIFICANT ACCOUNTING POLICIES (continued)

g) Income Taxes (continued)

Future tax assets are recognized to the extent that they are considered more likely than not to be realized.  A valuation allowance is recognized to the extent that the recoverability of future income tax assets is not considered more likely than not.

h) Loss per Share

Basic loss per share is calculated by dividing the loss for the year by the weighted average number of common shares issued and outstanding during the year.  Diluted loss per share is calculated using the treasury stock method.  Under the treasury stock method, the weighted average number of common shares outstanding used for the calculation of diluted loss per share assumes that the proceeds to be received on the exercise of dilutive stock options and warrants are used to repurchase common shares at the average market price during the period.  Basic and diluted loss per share are equal for the years ended August 31, 2011, 2010 and 2009 as outstanding stock options and warrants were all anti-dilutive.

i) Foreign Currency Translation

These financial statements are presented in Canadian dollars unless otherwise stated. Transactions recorded in United States dollars and Colombian Peso have been translated into Canadian dollars using the Temporal Method as follows:

·  
monetary items at the rate prevailing at the balance sheet date;
 
·  
non-monetary items at the historical exchange rate;
 
·  
revenue and expense at the average rate in effect during the applicable accounting period.
 

Gains or losses arising on translation are included in the results of operations.

j) Asset Retirement Obligations

The Company recognizes the fair value of a liability for an asset retirement obligation in the year in which it is incurred when a reasonable estimate of fair value can be made.  The carrying amount of the related long-lived asset is increased by the same amount as the liability.  As at August 31, 2011, and 2010, the Company had no material asset retirement obligations in respect to its mineral property interests.

k) Share Capital

The proceeds from the exercise of stock options and warrants are recorded as share capital in the amount for which the option and warrant enabled the holder to purchase a share in the Company, together with any fair value ascribed to the option or warrant at the time of grant or issue.

Share capital issued for non-monetary consideration is recorded at an amount based on fair value.

The proceeds from the issue of units is allocated between common shares and common share purchase warrants on a pro-rata basis based on relative fair values determined using the Black Scholes pricing model.

l) Warrants

The Company accounts for warrants using the relative fair value method.  Under this method, the value of warrants issued is measured at fair value at the issue date using the Black-Scholes valuation model and recorded as share capital if and when the warrants are exercised.  If the warrants expire unexercised the value of the warrants issued is transferred from Warrants to Contributed Surplus.


3
 

 
 

 
Miranda Gold Corp.
Notes to the Consolidated Financial Statements
For the years ended August 31, 2011, 2010, and 2009
(stated in Canadian Dollars)



2.
SIGNIFICANT ACCOUNTING POLICIES (continued)

m) Stock Based Compensation

The Company’s stock option plan provides for granting of stock options to directors, officers, employees and consultants.  The Company’s stock compensation expense is based on the fair value of the options on the date of grant, determined using the Black-Scholes option-pricing model.  Compensation costs are expensed over vesting periods with a corresponding increase to contributed surplus.  Stock options issued to outside consultants that vest over time are valued and adjusted on each vesting date as the services are rendered.  Upon exercise of the stock options consideration paid by the option holder together with the amount previously recognized in contributed surplus is recorded as an increase to share capital.

n) Financial Instruments - Recognition and Measurement

All financial instruments are classified as one of the following: held-to-maturity, loans and receivables, held-for-trading, available-for-sale or other financial liabilities.  Financial assets and liabilities held-for-trading are measured at fair value with gains and losses recognized in net loss.  Financial assets held-to-maturity, loans and receivables, and other financial liabilities are measured at amortized cost using the effective interest method.  Available-for-sale instruments are measured at fair value with unrealized gains and losses recognized in other comprehensive income (loss) and reported in shareholders’ equity.

Transaction costs that are directly attributable to the acquisition or issue of financial instruments that are classified as other than held-for-trading, which are expensed as incurred, are included in the initial carrying value of such instruments.

The Company provides information about its financial instruments measured at fair value at one of three levels according to the relative reliability of the inputs used to estimate the fair value:

 
Level 1 –
quoted prices (unadjusted) in active markets for identical assets or liabilities;
 
Level 2 –
inputs other than quoted prices included in Level 1 that are observable for the asset or liability, either directly (i.e., as prices) or indirectly (i.e., derived from prices); and
 
Level 3 –
inputs for the asset or liability that are not based on observable market data (unobservable inputs).

The Company has implemented the following classifications for its financial instruments:

·  
Cash and cash equivalents are classified as held-for-trading;
 
·  
Amounts receivable have been classified as loans and receivables;
 
·  
Marketable securities have been classified as available-for-sale; and
 
·  
Accounts payable and accrued liabilities have been classified as other financial liabilities.
 

o)      Comprehensive Income

The standard introduces the concept of comprehensive income, which consists of net income and other comprehensive income (“OCI”).  The Company financial statements include a Statement of Operations and Comprehensive Loss, which includes the components of comprehensive income.

For the Company, OCI is comprised of the unrealized gains and losses on its marketable security investments, net of the effect of income tax. Cumulative changes in OCI are included in Accumulated Other Comprehensive Income which is presented as a category within shareholders’ equity on the balance sheet.


4
 

 
 

 
Miranda Gold Corp.
Notes to the Consolidated Financial Statements
For the years ended August 31, 2011, 2010, and 2009
(stated in Canadian Dollars)
 


2.
SIGNIFICANT ACCOUNTING POLICIES (continued)

Adoption of new accounting standards

 
a)
Credit Risk and the Fair Value of Financial Assets and Financial Liabilities

In January 2009, the CICA issued EIC 173, “Credit Risk and the Fair Value of Financial Assets and Financial Liabilities”. The EIC provides guidance on how to take into account credit risk of an entity and counterparty when determining the fair value of financial assets and financial liabilities. EIC 173 was applicable for the Company’s interim and annual financial statement for its fiscal year beginning September 1, 2010.  Adoption of this standard did not have a material effect on the Company’s consolidated financial statements.

 
b)
Business combinations, non-controlling interest and consolidated financial statements

In January 2009, the CICA issued Handbook Sections 1582 “Business Combinations”, 1601 “Consolidated Financial Statements” and 1602 “Non-controlling Interests” which replace CICA Handbook Sections 1581 “Business Combinations” and 1600 “Consolidated Financial Statements”. Section 1582 establishes standards for the accounting for business combinations that is equivalent to the business combination accounting standard under IFRS. Section 1582 applies prospectively to business combinations for which the acquisition date is on or after the beginning of the first annual reporting period beginning on or after January 1, 2011.  Adoption of this standard did not have a material effect on the Company’s consolidated financial statements.

Future accounting standards

 
a)
International financial reporting standards (“IFRS”)

In 2006, the Canadian Accounting Standards Board (“AcSB”) published a new strategic plan that will significantly affect financial reporting requirements for Canadian companies. The AcSB strategic plan outlines the convergence of Canadian GAAP with IFRS over an expected five year transitional period. In February 2008 the AcSB announced that 2011 is the changeover date for publicly-listed companies to use IFRS, replacing Canada’s own GAAP. The date is for interim and annual financial statements relating to fiscal years beginning on or after January 1, 2011. The transition date of September 1, 2011, will require the restatement for comparative purposes of amounts reported by the Company for the year ended August 31, 2011.  Under IFRS, there is significantly more disclosure required.  Further, while IFRS uses a conceptual framework similar to GAAP, there are significant differences in accounting policies that must be addressed.

3.      FINANCIAL INSTRUMENTS AND RISK MANAGEMENT

Financial Risk Management - The Board of Directors has overall responsibility for the establishment and oversight of the Company’s risk management framework.  The Company’s financial instruments consist of cash and cash equivalents, amounts receivable, marketable securities, and accounts payable and accrued liabilities.

The fair value of cash and cash equivalents is measured on the balance sheet using level 1 of the fair value hierarchy.  The fair values of amounts receivable, and accounts payable and accrued liabilities approximate their book values because of the short-term nature of these instruments.  Periodic adjustments to the fair values of marketable securities are recorded in other comprehensive income until disposed of, and these marketable securities are measured on the balance sheet using level 1 and level 2 of the fair value hierarchy.

Financial Instrument Risk Exposure - The Company is exposed in varying degrees to a variety of financial instrument related risks. The Board approves and monitors the risk management processes.



5
 

 
 

 
Miranda Gold Corp.
Notes to the Consolidated Financial Statements
For the years ended August 31, 2011, 2010, and 2009
(stated in Canadian Dollars)
 


3.      FINANCIAL INSTRUMENTS AND RISK MANAGEMENT (continued)

Credit RiskCredit risk is the risk of financial loss to the Company if a counter-party to a financial instrument fails to meet its contractual obligations.  The Company’s cash and cash equivalents are held in high-quality financial institutions.  The Company’s receivables consist primarily of sales tax receivables due from the federal government and receivables from companies with which the Company has exploration agreements or options.  The maximum exposure to credit risk at the reporting date is the carrying value of the Company’s receivables, and cash and cash equivalents.

Liquidity Risk - The Company ensures that there is sufficient capital in order to meet short-term business requirements, after taking into account the Company’s holdings of cash.  The Company’s cash is invested in business accounts which are available on demand.

Interest Rate Risk - The only significant market risk exposure to which the Company is exposed is interest rate risk.  The Company’s bank account earns interest income at variable rates.  The fair value of its portfolio is relatively unaffected by changes in short-term interest rates.  The Company’s future interest income is exposed to short-term rates.

Foreign Exchange Risk - The Company expects to continue to raise equity predominantly in Canadian dollars. The Company is also conducting business in the USA and Colombia.  As such, it is subject to risk due to fluctuations in the exchange rates between the US and Canadian dollars as well as the Colombian Peso (“COP”) and the Canadian dollar.  The Company does not enter into derivative financial instruments to mitigate its exposure to foreign currency risk.

The following sensitivity analysis assumes all other variables remain constant and is based on the above net exposures.  A 10% appreciation or depreciation of the United States dollar against the Canadian dollar would result in an approximate $64,000 decrease or increase, respectively, in net income and shareholder’s equity.  A 10% appreciation or depreciation of the COP against the Canadian dollar would result in an approximate $7,000 decrease or increase, respectively, in net income and shareholder’s equity.

 
 $US
 COP in ‘000
     
Cash and cash equivalents
$           276,432
142,892
Amounts receivable
443,563
1,792
Advances and prepaid expenses
14,000
19,664
Accounts payable and accrued liabilities
(82,546)
(39,418)
Net assets
$             651,449
124,930

Price risk - The Company is exposed to price risk with respect to commodity and equity prices.  Equity price risk is defined as the potential adverse impact on the Company’s earnings due to movements in individual equity prices or general movements in the level of the stock market.  Commodity price risk is defined as the potential adverse impact on earnings and economic value due to commodity price movements and volatilities.  The Company closely monitors commodity prices of precious and base metals, individual equity movements, and the stock market to determine the appropriate course of action to be taken by the Company.  Fluctuations in pricing may be significant.


6
 

 
 

 
Miranda Gold Corp.
Notes to the Consolidated Financial Statements
For the years ended August 31, 2011, 2010, and 2009
(stated in Canadian Dollars)
 


4.
FAIR VALUE MEASUREMENTS

Fair value measurement establishes a three-tier fair value hierarchy, which prioritizes the inputs used in measuring fair value.

The valuation of investments in marketable securities include available for sale securities.  The Company’s Level 1 assets include common shares available for sale with no trading restrictions as determined using a market approach based upon unadjusted quoted prices for identical assets in an active market.   The Company’s Level 2 assets include common shares with trading restrictions imposed by the TSX Venture Exchange (“TSX-V”), that will be removed within one year of the financial period reporting date as determined using a market approach and based upon quoted prices for identical assets in an active market adjusted by a discount to market comparable to the discount allowed by the TSX-V for private placements.  The Company’s Level 3 assets include common shares in private companies for which there is no market data available, but where there is adequate information available from the private company in order to determine a reasonable valuation.

The determination of fair value for financial reporting purposes at August 31, 2011, and August 31, 2010, utilizing the applicable framework is as follows:

Financial Instrument
Quoted prices in active markets for identical assets
Significant other observable inputs
Significant unobservable inputs
Total as at
August 31,
2011
 
Level 1
Level 2
Level 3
 
Available-for-sale
  securities
$                 93,000
$                 285,300
$                        -
$           378,300
Total
$                 93,000
$                 285,300
$                        -
$           378,300


Financial Instrument
Quoted prices in active markets for identical assets
Significant other observable inputs
Significant unobservable inputs
Total as at August 31, 2010
 
Level 1
Level 2
Level 3
 
Available-for-sale
  securities
$               59,500
$                            -
$                 80,000
$          139,500
Total
$               59,500
$                            -
$                 80,000
$          139,500

In the year ended August 31, 2011, the common shares of Red Eagle Mining Corporation, Queensgate Resources Corporation and NuLegacy Gold Corporation were all listed for trading on the TSX-V and the Company re-classed these financial instruments from Level 3 to Level 1.

5.
CASH AND CASH EQUIVALENTS

 
As at August 31,
2011
As at August 31, 2010
Canadian dollar denominated deposits held in Canada
$          7,287,334
$            9,962,252
US dollar denominated deposits held in Canada
118,211
144,439
US dollar denominated deposits held in the USA
152,527
27,099
Colombian Peso denominated deposits held in Colombia
78,591
164,649
     
Total
$          7,636,663
$          10,298,439


7
 

 
 

 
Miranda Gold Corp.
Notes to the Consolidated Financial Statements
For the years ended August 31, 2011, 2010, and 2009
(stated in Canadian Dollars)


6.
AMOUNTS RECEIVABLE

 
As at August 31,
2011
As at August 31, 2010
Amounts due from the Government of Canada
    pursuant to HST input tax credits
$               10,467
$                   6,197
Amounts due from funding partners
403,646
72,266
Amounts due from Canadian financial institutions for
    accrued interest
36,775
15,003
Other amounts receivable
26,863
9,858
     
Total
$             477,751
$              103,324

7.
MARKETABLE SECURITIES

At August 31, 2011, the Company had the following marketable securities recognized at fair value:

 
Available-for-sale Securities
 
Number of
Shares
 
 
Cost
Accumulated unrealized holding gains
Fair Value at
August 31, 2011
Publicly traded companies:
       
 Enertopia Corp.
125,000
$             -
$             12,500  
$         12,500  
 NuLegacy Gold Corporation
250,000
50,313
( 14,313)
36,000  
 Red Eagle Mining Corporation
300,000
175,000
105,800
280,800  
 Teslin River Resources Corp. (formerly
      Queensgate Resources Corp.)
300,000
-
27,000
27,000  
 White Bear Resources Inc.
200,000
40,000
( 18,000)
22,000  
   
$         265,313
$          112,987
$       378,300  

At August 31, 2010, the Company had the following marketable securities recognized at fair value:

 
Available-for-sale Securities
 
Number of
Shares
 
 
Cost
Accumulated unrealized holding gains
Fair Value at
August 31, 2010
Publicly traded companies:
       
 Enertopia Corp.
125,000
$             -
$            37,500  
$         37,500  
 White Bear Resources Inc.
400,000
40,000
( 18,000)
22,000  
   
40,000
19,500
59,500  
Non-public companies:
       
 NuLegacy Gold Corporation
200,000
40,000
-
40,000  
 Queensgate Resources Corporation
300,000
-
15,000
15,000  
 Red Eagle Mining Corporation
100,000
25,000
-
25,000  
   
65,000
15,000
80,000  
   
$         105,000
$            34,500  
$       139,500  

The Company sold the final 100,000 common shares of Romarco Minerals Inc. during the year ended August 31, 2010.  Prior to selling the shares the Company had recorded an unrealized gain of $83,000 to OCI, which was entirely offset on the sale of the investment for a realized gain of $94,844.


8
 

 
 

 
Miranda Gold Corp.
Notes to the Consolidated Financial Statements
For the years ended August 31, 2011, 2010, and 2009
(stated in Canadian Dollars)
 


7.
MARKETABLE SECURITIES (continued)

On September 25, 2009, Golden Aria Corp. (“Golden Aria”) consolidated its shares so that the Company’s holdings changed from 250,000 shares to 125,000 shares. Golden Aria changed their name on April 6, 2010, to Enertopia Corporation (“Enertopia”).  The Company recorded an unrealized gain of $21,075 on the Enertopia investment in OCI in the year ended August 31, 2010, and has recorded an unrealized loss of $25,000 on this investment in OCI in the year ended August 31, 2011.
 
The Company recorded the fair value of the original 200,000 shares of White Bear Resources Inc. (“White Bear”) when White Bear began trading on the TSX-V on November 10, 2009.  The Company received an additional 200,000 shares of White Bear during the year ended August 31, 2010, and all 400,000 shares were valued at White Bear’s initial public offering price of $0.10 per share.  The Company recorded an unrealized loss of $18,000 on the White Bear investment in OCI in the year ended August 31, 2010.  On October 15, 2010, White Bear consolidated their common shares on a 2:1 basis resulting in the Company’s holdings changing from 400,000 shares to 200,000 shares.

The Company recorded the fair value of 200,000 shares of NuLegacy Gold Corporation (“NuLegacy”) prior to their public listing.  An additional 50,000 shares of NuLegacy were received in March 2011 pursuant to the amendment of the Red Hill exploration agreement with option to joint venture, adding the Coal Canyon property to the agreement (Note 10(c)).  After NuLegacy’s initial public offering and concurrent listing on the TSX-V, the Company’s shares were exchanged for tradable shares; however, 40,000 of the shares are subject to a hold period.  The fair value of the hold-period shares has been discounted 25% pursuant to the TSX-V’s definition of “discounted market price”.  The Company has recorded an unrealized loss of $14,313 on this investment in OCI in the year ended August 31, 2011.

In July 2011, Teslin River Resources Corp. (“Teslin”) merged with Queensgate Resources Corporation (“Queensgate”).  The terms of the merger include the issuance of one share of Teslin for each one outstanding share of Queensgate.  The Company had recorded a $15,000 unrealized gain on this investment in OCI in the year ended August 31, 2010, and has recorded a further unrealized gain of $12,000 on this investment in OCI in the year ended August 31, 2011.

Pursuant to option agreements (see Note 10(o), (p) & (q)) between the Company and ExpoGold Colombia S.A. (“ExpoGold”), the Company must issue common shares to ExpoGold on certain dates and milestones to maintain the options.  On each of June 30, 2010, December 21, 2010, and June 16, 2011, the Company issued 100,000 common shares to ExpoGold; then Red Eagle Mining Corporation (“Red Eagle”), in turn, issued a total of 300,000 common shares to Miranda pursuant to the terms of the two shareholder agreements between the Company and Red Eagle.  All of the 300,000 shares held of Red Eagle are subject to various hold periods.  Therefore, the fair value of the investment has been discounted 20% to reflect the hold, pursuant to the TSX-V’s definition of “discounted market price”.   The Company recorded an unrealized gain of $105,800 on the Red Eagle investment in OCI in the year ended August 31, 2011.

The Company recorded $14,123 as the future income tax effect of the accumulated unrealized gains in OCI as at August 31, 2011.

8.
ADVANCES AND PREPAID EXPENSES

 
As at August 31,
2011
As at August 31, 2010
Advances held by employees in the USA
$                 9,794
$                 12,798
Advances held by officers in the USA – related party
3,918
4,266
Advances held by employees and suppliers in Colombia
10,818
53,742
Prepaid expenses in Canada
73,853
53,113
Prepaid expenses in Colombia
2,619
-
     
Total
$             101,002
$               123,919

9
 

 
 

 
Miranda Gold Corp.
Notes to the Consolidated Financial Statements
For the years ended August 31, 2011, 2010, and 2009
(stated in Canadian Dollars)
 


9.
EQUIPMENT
 
   
August 31, 2011
 
   
Cost
Accumulated amortization
 Net Book Value
         
Canada:
     
 
Computer equipment
 $           23,146
 $          (19,656)
 $             3,490
         
United States:
     
 
Computer equipment
            195,993
           (128,027)
              67,966
 
Furniture and fixtures
              18,412
             (12,625)
                5,787
 
Field equipment
            217,081
           (152,538)
              64,543
   
            431,486
           (293,190)
            138,296
         
Colombia
     
 
Computer equipment
              36,060
               (7,604)
              28,456
 
Field equipment
              43,100
               (5,387)
              37,713
   
              79,160
             (12,991)
              66,169
   
 $         533,792
 $        (325,837)
 $         207,955

 
   
August 31, 2010
 
   
Cost
Accumulated amortization
 Net Book
Value
         
Canada:
     
 
Computer equipment
 $           23,146
 $          (18,275)
 $             4,871
         
United States:
     
 
Computer equipment
            128,365
             (86,589)
              41,776
 
Furniture and fixtures
              18,412
             (11,056)
                7,356
 
Field equipment
            216,699
           (129,048)
              87,651
   
            363,476
           (226,693)
            136,783
         
Colombia
     
 
Computer equipment
                8,467
               (1,270)
                7,197
 
Field equipment
                      -
                      -
                      -
   
                8,467
               (1,270)
                7,197
   
 $         395,089
 $        (246,238)
 $         148,851
 
10
 

 
 

 
Miranda Gold Corp.
Notes to the Consolidated Financial Statements
For the years ended August 31, 2011, 2010, and 2009
(stated in Canadian Dollars)
 


10.
MINERAL INTERESTS

   
August 31, 2010
Additions
Recoveries
Write off of interest
August 31, 2011
 
Nevada:
           
 
Angel Wing
 $               40,734
 $              -
 $              -
 $              -
 $             40,734
 
 
Big Blue
                        -
                 -
                 -
                 -
                       -
 
 
Coal Canyon
                 11,325
                 -
         (11,325)
                 -
                       -
 
 
East Spruce
                        -
            5,042
                 -
                 -
                  5,042
 
 
Fuse
                        -
                 -
                 -
                 -
                       -
 
 
HOG
                   1,651
                 -
                 -
                 -
                  1,651
 
 
Iron Point
                 43,555
          16,113
                 -
                 -
                59,668
 
 
PPM / Poverty Peak
                        -
                 -
                 -
                 -
                       -
 
 
Red Canyon
                        -
                 -
                 -
                 -
                       -
 
 
Red Hill
                        -
                 -
                 -
                 -
                       -
 
 
Redlich
                 15,500
                 -
                 -
                 -
                15,500
 
 
Rook
                        -
            6,623
                 -
                 -
                  6,623
 
 
TAZ
                 12,764
                 -
         (12,764)
                 -
                       -
 
   
                125,529
          27,778
         (24,089)
                 -
              129,218
 
               
Alaska:
           
 
Ester Dome
                 67,939
          39,592
         (30,639)
                 -
                76,892
 
               
Colombia:
           
 
Anori
                 41,353
          17,499
                 -
         (58,852)
                       -
 
 
Cajamarca
                 97,829
          17,499
         (66,368)
                 -
                48,960
 
 
Fresno
                 60,652
          17,499
         (29,191)
                 -
                48,960
 
 
Ibague
                 58,117
          17,499
         (26,656)
         (48,960)
                       -
 
 
Pavo Real
                 21,634
        102,000
       (123,634)
                 -
                       -
 
 
Santander
                 81,618
          17,499
                 -
         (99,117)
                       -
 
   
                361,203
        189,495
       (245,849)
       (206,929)
                97,920
 
Mineral interests
 $             554,671
 $     256,865
 $    (300,577)
 $    (206,929)
 $            304,030
 
 
11
 

 
 

 
Miranda Gold Corp.
Notes to the Consolidated Financial Statements
For the years ended August 31, 2011, 2010, and 2009
(stated in Canadian Dollars)
 


10.
MINERAL INTERESTS (continued)

   
August 31, 2009
Additions
Recoveries
Write off of interest
August 31, 2010
Nevada:
         
 
Angel Wing
 $               50,734
 $       56,246
 $      (66,246)
 $              -
 $             40,734
 
Big Blue
                        -
          26,787
         (26,787)
                 -
                       -
 
BPV
                 11,325
              150
                 -
         (11,475)
                       -
 
CONO
                 11,325
                 -
                 -
         (11,325)
                       -
 
Coal Canyon
                 11,325
                 -
                 -
                 -
                11,325
 
Fuse
                        -
                 -
                 -
                 -
                       -
 
HOG
                        -
            1,651
                 -
                 -
                  1,651
 
Iron Point
                 53,555
                 -
         (10,000)
                 -
                43,555
 
Neon
                   4,780
                 -
                 -
           (4,780)
                       -
 
PPM
                        -
                 -
                 -
                 -
                       -
 
Red Canyon
                        -
                 -
                 -
                 -
                       -
 
Red Hill
                 30,328
          30,680
         (61,008)
                 -
                       -
 
Redlich
                 15,500
                 -
                 -
                 -
                15,500
 
TAZ
                        -
          12,764
                 -
                 -
                12,764
   
                188,872
        128,278
       (164,041)
         (27,580)
              125,529
             
Alaska:
         
 
Ester Dome
                        -
          67,939
                 -
                 -
                67,939
             
Colombia:
         
 
Association Agreement
                        -
        339,569
                 -
                 -
              339,569
 
Pavo Real
                        -
          75,827
         (54,193)
                 -
                21,634
             
 
Mineral interests
 $             188,872
 $     611,613
 $    (218,234)
 $      (27,580)
 $            554,671
 
12
 

 
 

 
Miranda Gold Corp.
Notes to the Consolidated Financial Statements
For the years ended August 31, 2011, 2010, and 2009
(stated in Canadian Dollars)
 


10.
MINERAL INTERESTS (continued)

 
a)
Angel Wing Property, Elko County, Nevada

The Company holds claims comprising the Angel Wing property, Elko County, Nevada.

On October 17, 2005, the Company entered into a 20-year mining lease for 30 mining claims with a private party with a sliding scale production royalty between 2% to 4% depending on the price of gold, for minimum advance royalty payments to be completed on the following schedule. On December 19, 2006, the Company amended the agreement so that the number of claims was increased, and the Company now has the option to buy up to two percentage points of the royalty for US$1,000,000 per percentage point.  However, the royalty shall never drop below 1% regardless of the price of gold.

 
Mining Lease Due dates
 
Minimum advance royalty payments to Lessor
US$
Prior to August 31, 2005 (paid)
 
35,000
October 17, 2006 (paid)
 
35,000
October 17, 2007 (paid)
 
40,000
October 17, 2008 (paid)
 
45,000
October 17, 2009 (paid)
 
55,000
October 17, 2010 (paid)
 
65,000
October 17, 2011 (paid subsequently)
 
75,000
October 17, 2012
 
85,000
October 17, 2013
 
85,000
October 17, 2014 $85,000 and each year thereafter
 
935,000
Total consideration
 
1,455,000

On May 15, 2007, as amended, the Company signed an exploration agreement with option to joint venture with White Bear.  On July 2, 2010, the agreement was terminated.  During the term of the agreement, White Bear paid the Company US$30,000 and issued a total of 400,000 common shares of White Bear to the Company.

On September 17, 2010, the Company signed an exploration and option to enter joint venture agreement with Ramelius Resources Ltd. (“Ramelius”).  Ramelius paid the Company $12,583 (US$12,180) and Ramelius may earn a 70% interest by expending US$4,000,000 over five years (the “Initial Earn-in”).  Once Ramelius has completed the Initial Earn-In they shall have the option to exercise the right to earn a vested 70% interest in Angel Wing by either funding 100% of the costs required to complete a bankable feasibility study within four years after completing the Initial Earn-In or by spending an additional US$10,000,000 within 10 years after completing the Initial Earn-In.  If Ramelius elects not to exercise that right, but completes the initial earn-in, it shall be entitled to a net smelter royalty (“NSR”) of 1% to be capped at two times their total expenditures.

Due Dates
Exploration Expenditures
US$
 
September 17, 2011 (met)
350,000
September 17, 2012
750,000
September 17, 2013
900,000
September 17, 2014
1,000,000
September 17, 2015
1,000,000
Total consideration
4,000,000


13
 

 
 

 
Miranda Gold Corp.
Notes to the Consolidated Financial Statements
For the years ended August 31, 2011, 2010, and 2009
(stated in Canadian Dollars)
 


10.
MINERAL INTERESTS (continued)

 
b)
Big Blue (Oxen), Lander County, Nevada

The Company holds claims comprising the Big Blue property, Lander County, Nevada.

On August 13, 2009, the Company entered into a 20-year mining lease for mining claims with a private party with an NSR royalty of 3% that is subject to a buy-down provision for the following consideration:

Mining Lease Due Dates
 
Cash consideration to
be paid to Lessor
US$
August 13, 2010 (paid)
 

10,000

August 13, 2011 (paid)
 

12,500

August 13, 2012
 

15,000

August 13, 2013
 

17,500

August 13, 2014
 

30,000

August 13, 2015 $30,000 and each year thereafter
 

420,000

Total consideration
 

505,000



On May 6, 2010, the Company signed an exploration and option to enter into a joint venture agreement with Ramelius.  Ramelius paid the Company $52,477 (US$50,000) and Ramelius may earn a 70% interest by expending US$4,000,000 over five years (the “Initial Earn-in”).  Once Ramelius has completed the Initial Earn-In they shall have the option to exercise the right to earn a vested 70% interest in Big Blue by either funding 100% of the costs required to complete a bankable feasibility study within four years after completing the Initial Earn-In or by spending an additional US$10,000,000 within 10 years after completing the Initial Earn-In.

Due Dates
Exploration Expenditures
US$
 
May 6, 2011 (met)
250,000
May 6, 2012
650,000
May 6, 2013
750,000
May 6, 2014
1,000,000
May 6, 2015
1,350,000
Total consideration
4,000,000


14
 

 
 

 
Miranda Gold Corp.
Notes to the Consolidated Financial Statements
For the years ended August 31, 2011, 2010, and 2009
(stated in Canadian Dollars)
 


10.
MINERAL INTERESTS (continued)

 
c)
Coal Canyon Properties, Eureka County, Nevada

On May 27, 2004, the Company entered into a 20-year mining lease for the Coal Canyon property, with a sliding-scale production royalty between 2.5% to 5% depending on the price of gold and subject to buy down provisions to 2%, for the following consideration:

Mining Lease Due Dates
 
Cash consideration to
be paid to Lessor
US$
Prior to August 31, 2008 (paid)
 

38,750

May 27, 2009 (paid)
 

12,500

May 27, 2010 (paid)
 

15,000

May 27, 2011 (paid)
 

30,000

May 27, 2012
 

30,000

May 27, 2013 and 2014 - $40,000 each year
 

80,000

May 27, 2015 - $50,000 and each year thereafter to be adjusted for inflation per the USA CPI
 

500,000

Total consideration
 

706,250


The Coal Canyon project was the subject of an exploration agreement with option to form a joint venture with Queensgate Resources Corporation from March 11, 2008, until it was terminated on August 2, 2010.  This same agreement included the BVP and CONO May 27, 2004, project leases which were then also immediately terminated.

On December 20, 2010, NuLegacy and the Company signed an amendment to the Red Hill exploration agreement with option to joint venture, adding the Coal Canyon property.  As consideration for this amendment, NuLegacy issued to the Company an additional 50,000 common shares which were valued at $10,313 (US$10,647), plus an unrealized foreign exchange loss of $1,012.  Refer to Note 10(k) for the combined exploration expenditures required under the amended agreement.

d)  
East Spruce Property, Elko County, Nevada

During the year ended August 31, 2011, the Company staked new claims comprising the East Spruce property at a cost of $5,042.

e)
Ester Dome Property, Fairbanks Mining District, Alaska

On October 29, 2009, the Company and Range Minerals Inc. (“Range”) entered into a 20-year mining lease for the Ester Dome project with the following payments and share purchase warrant issues:
 
 
Mining Lease Due Dates
 
Cash consideration to be paid to Lessor
US$
Two year share purchase warrants to be issued to Lessor
October 29, 2009 (paid and issued)
20,000
100,000 @ Cdn$0.50
October 29, 2010 (paid and issued)
32,000
100,000 @ Cdn$0.55
October 29, 2011 (paid and issued
                                 subsequently)
60,000
100,000 @ Cdn$0.60
October 29, 2012
70,000
-
October 29, 2013
75,000
-
October 29, 2014 $80,000 and each
                                  year thereafter
1,200,000
-
Total consideration
1,457,000
300,000


15
 

 
 

 
Miranda Gold Corp.
Notes to the Consolidated Financial Statements
For the years ended August 31, 2011, 2010, and 2009
(stated in Canadian Dollars)



10.
MINERAL INTERESTS (continued)

e)
Ester Dome Property, Fairbanks Mining District, Alaska (continued)

Range has retained a sliding scale NSR royalty between 2% and 4% depending on the price of gold.  The Company has the option to buy one percentage point of the NSR for US$1,500,000 per percentage point if the price of gold is below US$500 per ounce; increasing to US$2,000,000 per percentage point if the price of gold is between US$500 and US$1,000 per ounce, and then increasing to US$3,000,000 per percentage point if the price of gold is over US$1,000 per ounce.

On October 29, 2009, in addition to the $21,308 (US$20,000) lease payment, the Company reimbursed Range $19,284 (US$18,100) for claim staking fees.  In October 2009 the Company issued 100,000 share purchase warrants to Range, with a fair value of $27,113 (US$25,695) and in October 2010 the Company issued 100,000 share purchase warrants to Range, with a fair value of $39,592 (US$38,861).

On October 1, 2010, the Company signed an exploration and option to enter into a joint venture agreement with Agnico-Eagle (USA) Limited (“Agnico”) and Agnico paid the Company $70,116 (US$70,385) as reimbursement for Alaska claim maintenance fees, filing costs, and the underlying Range lease.  In addition, as at August 31, 2011, Agnico owes the Company US$30,000 (in amounts receivable at August 31, 2011, received subsequently).

Agnico may earn a 51% interest in Ester Dome by expending US$4,000,000 over five years (the “Initial Earn-In”).  Once Agnico has completed the Initial Earn-In, they shall have earned a 51% interest in the property, and then have the option and right to earn an additional 19% interest for a total of 70% interest by either funding 100% of exploration costs required to complete a bankable feasibility study within five years at a minimum rate of US$1,000,000 per year after the completion of the Initial Earn-In period or by spending an additional US$10,000,000 within 10 years after the Initial Earn-In period.


Due Dates
Exploration Expenditures
US$
 
October 1, 2011 (met)
500,000
October 1, 2012
700,000
October 1, 2013
800,000
October 1, 2014
1,000,000
October 1, 2015
1,000,000
Total consideration
4,000,000

 
f)
Fuse Property, Eureka County, Nevada

The Company holds claims comprising the Fuse property, Eureka County, Nevada.

 
g)
HOG Property, Eureka County, Nevada

The Company holds claims comprising the HOG property, Eureka County, Nevada.


16
 

 
 

 
Miranda Gold Corp.
Notes to the Consolidated Financial Statements
For the years ended August 31, 2011, 2010, and 2009
(stated in Canadian Dollars)



10.
MINERAL INTERESTS (continued)

 
h)
Iron Point Property, Humboldt County, Nevada

The Company holds claims comprising the Iron Point property, Humboldt County, Nevada.  During the year ended August 31, 2011, the Company staked additional claims at a cost of $16,113.

From June 3, 2005, until the mining lease was terminated on April 20, 2010, the Company held additional claims under a mining lease.

The Iron Point project was the subject of an exploration agreement with option to form a joint venture with White Bear from November 22, 2006, until it was terminated on March 4, 2010.

 
i)
PPM (Poverty Peak), Humboldt County, Nevada

The Company holds claims comprising the PPM property located on the north end of the Battle Mountain-Eureka Trend, Humboldt County, Nevada.

The PPM project was the subject of an exploration agreement with option to form a joint venture with Piedmont Mining Company Inc. from April 17, 2007, until it was terminated on August 29, 2011.

 
j)
Red Canyon Property, Eureka County, Nevada

On November 18, 2003, the Company entered into a 20-year mining lease for the Red Canyon property with a $1,000 purchase option on issue of 75,000 share purchase warrants and on completion of the following payments.  The owner retains a sliding scale NSR royalty between 3% and 5% depending on the price of gold.  Upon completion of a bankable feasibility study the Company has the option to buy two percentage points of the NSR for US$1,000,000 per percentage point.

Mining Lease Due Dates
 
Cash consideration to be paid to Lessor
US$
Two year share purchase warrants to be issued to Lessor
Prior to August 31, 2005 (paid and issued)
25,000
75,000 @ Cdn$0.37
November 18, 2005 (paid)
35,000
-
November 18, 2006 (paid)
40,000
-
November 18, 2007 (paid)
50,000
-
November 18, 2008 (paid)
50,000
-
November 18, 2009 (paid)
75,000
-
November 18, 2010 (paid)
75,000
-
November 18, 2011 (paid subsequently)
75,000
-
November 18, 2012
75,000
-
November 18, 2013
100,000
-
November 18, 2014 to 2023 at $100,000 per year (subject to inflation adjustment beginning in 2019)
 
900,000
 
-
Total consideration
1,500,000
75,000


17
 

 
 

 
Miranda Gold Corp.
Notes to the Consolidated Financial Statements
For the years ended August 31, 2011, 2010, and 2009
(stated in Canadian Dollars)



10.
MINERAL INTERESTS (continued)

 
j)
Red Canyon Property, Eureka County, Nevada (continued)

On August 1, 2008, the Company signed an exploration agreement with option to joint venture with Montezuma Mines Inc. (“Montezuma”) a subsidiary of CMQ Resources Inc. Montezuma may earn a 60% interest in the Red Canyon  property by funding US$4,000,000 in qualified expenditures over a five-year period.  Montezuma may then elect to earn an additional 10% interest by completing a bankable feasibility study within four years of election with minimum annual expenditures of US$1,500,000 or by funding US$10,000,000 in additional exploration within 10 years.

Due Dates
Exploration Expenditures
US$
August 1, 2009 (met)
500,000
August 1, 2010 (met)
500,000
August 1, 2011 (met)
750,000
August 1, 2012
1,000,000
August 1, 2013
1,250,000
Total consideration
4,000,000

During the 2010 fiscal year additional claims within the area of interest of the Red Canyon mining lease were staked (“NC” claims) and are included in the exploration with option to joint venture agreement with Montezuma.

 
k)
Red Hill Property, Eureka County, Nevada

On May 27, 2004, the Company entered into a 20-year mining lease for the Red Hill property, with a sliding production royalty between 2.5% to 5% depending on the price of gold and subject to buy down provisions to 2%, for the following consideration:

Mining Lease Due Dates
 
Cash consideration to be paid to Lessor
US$
Prior to August 31, 2005 (paid)
 
18,750
May 27, 2006 (paid)
 
12,500
May 27, 2007 (paid)
 
20,000
May 27, 2008 (paid)
 
20,000
May 27, 2009 (paid)
 
25,000
May 27, 2010 (paid)
 
30,000
May 27, 2011 (paid)
 
40,000
May 27, 2012
 
40,000
May 27, 2013
 
50,000
May 27, 2014
 
50,000
May 27, 2015 $60,000 and each year thereafter
   to be adjusted for inflation per the USA CPI
 
 
600,000
Total consideration
 
906,250


18
 

 
 

 
Miranda Gold Corp.
Notes to the Consolidated Financial Statements
For the years ended August 31, 2011, 2010, and 2009
(stated in Canadian Dollars)



10.
MINERAL INTERESTS (continued)

 
k)
Red Hill Property, Eureka County, Nevada (continued)

On October 1, 2009, the Company signed an exploration with option to joint venture agreement with NuLegacy and NuLegacy paid the Company $11,719 (US$11,000) as reimbursement of 2009-2010 federal claim maintenance fees.  NuLegacy may earn a 60% interest by funding US$4,000,000 in qualified expenditures over a five-year period and by issuing the Company 200,000 common shares (received).  On December 20, 2010, an amendment was signed to add the Coal Canyon property to the Red Hill option to joint venture agreement.  The 60% interest may now be earned in both projects by NuLegacy funding a total of US$5,500,000 in qualified expenditures over a five-year period and by issuing the Company an additional 50,000 common shares (received).  NuLegacy may then elect to either earn an additional 10% interest by completing a bankable feasibility study within four years of election or by funding US$10,000,000 in additional exploration within ten years of election.

Due Dates
Exploration Expenditures
US$
 
July 1, 2010 (met)
200,000
January 1, 2011 (met)
600,000
October 1, 2011 (met)
400,000
October 1, 2012
1,050,000
October 1, 2013
1,400,000
October 1, 2014
1,850,000
Total consideration
5,500,000

 
l)
Redlich Property, Esmeralda County, Nevada

The Company completed the purchase of the Redlich Property in 2008 subject to the owner retaining a 3% NSR royalty. Upon completion of a bankable feasibility study, the Company has the option to buy two percentage points of the NSR for US$1,000,000 per percentage point.

On June 4, 2010, the Company signed an agreement with SIN Holdings Inc. (“SIN”) whereby SIN could have earned a joint venture interest; however SIN immediately terminated the agreement and did not fulfil its obligations.

 
m)
Rook Property, Eureka County, Nevada

During the year ended August 31, 2011, the Company staked new claims at a cost of $6,623.

n)
TAZ Property, Eureka County, Nevada

The Company holds claims comprising the TAZ property Eureka County, Nevada.

Certain of the TAZ claims are subject to a 1% NSR royalty pursuant to a finder’s fee agreement and, in addition, the Company paid the finder $2,081 (US$2,000).

On February 11, 2011, the Company signed an exploration and option to enter into a joint venture agreement with TAZ Gold LLC (“TGL”) and Navaho Gold PTY Ltd (as guarantor).  Under the terms of the agreement, TGL will have to make initial exploration expenditures of US$3,000,000 over a four-year period, with the first year’s commitment of $400,000 an obligation.  TGL will then have the option and right to earn a 75% interest by either producing a feasibility study in four years or by spending an additional $10,000,000 over 10 years at a rate of no less than $1,000,000 per year. If TGL elects not to fund 100% of the exploration costs required to complete a bankable feasibility study by expending the contemplated US$4,000,000 or fails to spend the additional US$10,000,000 within 10 years, but meets the first US$3,000,000 spending milestone, it shall be entitled to an NSR of 2%.

19
 

 
 

 
Miranda Gold Corp.
Notes to the Consolidated Financial Statements
For the years ended August 31, 2011, 2010, and 2009
(stated in Canadian Dollars)



10.
MINERAL INTERESTS (continued)

n)
TAZ Property, Eureka County, Nevada (continued)

Option Due Dates
 
Exploration Expenditures
US$
February 11, 2012 (obligation)
400,000
February 11, 2013
600,000
February 11, 2014
1,000,000
February 11, 2015
1,000,000
Total consideration
3,000,000

TGL paid the Company $20,400 (US$19,880) as reimbursement of claim maintenance fees of which $12,764 was recorded as a recovery of the Company’s acquisition costs and the residual amount of $7,636 recorded as mineral property income (a current year recovery of expenditures).

 
o)
Association Agreement, Colombia

From December 2, 2009, until it lapsed on December 31, 2010, the Company was party to an association agreement (the “Association Agreement”) by and among ExpoGold Colombia S.A. (“ExpoGold”), the Company, and the Company’s subsidiary Miranda Gold Colombia II Ltd. (“MAD II”) and the Colombian branch of MAD II.

During the August 31, 2010, fiscal year, pursuant to the terms of the Association Agreement, the Company issued 350,000 common shares to ExpoGold for a 360-day first right of refusal to lease any of the 45 license applications in Colombia controlled by ExpoGold.  The Company executed option agreements on the Pavo Real, Cajamarca, and Fresno projects as discussed below.  The Company also optioned the Santander, Ibague and Anori projects and returned them to ExpoGold prior to the first year anniversary payments becoming due.

Concurrent with the execution of the five option agreements, the Company allocated the $206,500 fair value of the shares issued to ExpoGold plus $133,069 of additional acquisition costs of the five then-optioned properties, for a total of $339,569, across the properties: Anori $41,300; Cajamarca $97,829; Fresno $60,652; Ibague $58,117; and Santander $81,671.

 
p)
Pavo Real Option, Colombia

On June 24, 2010, the Company executed an option agreement (the “Pavo Option”) by and among ExpoGold, the Company, and the Company’s subsidiary Miranda Gold Colombia III Ltd., which was subsequently renamed Rovira Mining Limited (“Rovira”); and the Colombian branch of Rovira to acquire the Pavo Real mining interest.  The terms of the Pavo Option were agreed to in the Association Agreement and the Company must meet the following to maintain the option:

Pavo Real Option Due Dates
 
Cash consideration to be paid to ExpoGold
US$
Common shares to be issued to ExpoGold
June 24, 2010 (paid and issued)
20,000
100,000
December 24, 2010 (paid and issued)
20,000
100,000
June 24, 2011 (paid and issued)
50,000
100,000
June 24, 2012
60,000
100,000
June 24, 2013
70,000
100,000
June 24, 2014
80,000
100,000
June 24, 2015
100,000
100,000
Total consideration
400,000
700,000        


20
 

 
 

 
Miranda Gold Corp.
Notes to the Consolidated Financial Statements
For the years ended August 31, 2011, 2010, and 2009
(stated in Canadian Dollars)



10.
MINERAL INTERESTS (continued)

 
p)
Pavo Real Option, Colombia (continued)

Annual payments of US$100,000, plus the issue of 100,000 common shares will be required to maintain the option until the first milestone is achieved.  The first milestone is the definition of a NI 43-101 Measured and Indicated resource greater than or equal to 250,000 ounces of gold equivalent.  Rovira will pay ExpoGold US$100,000 if it is less than 500,000 ounces of gold equivalent and US$250,000 if it is more.   Additional payments will be owed by Rovira at various milestones as the steps to production progress.

On June 25, 2010, the Company entered into a share purchase agreement (“SPA”) and a shareholder agreement (“SA”) with Red Eagle. The SPA and SA agreements became effective on June 24, 2010.  Pursuant to the SPA, Miranda assigned 70% of the shares of Rovira to Red Eagle.  The activities of Rovira are governed by the SA.  To maintain its 70% shareholding in Rovira, effectively representing a 70% interest in the Pavo Option, Red Eagle must make an aggregate US$4,000,000 contribution to Rovira within four years.  These funds will be used to fund exploration work at the Pavo Real project.  Red Eagle must then further fund Rovira at a minimum of US$1,000,000 per year and either complete a bankable feasibility study on the Pavo Real project within eight years or contribute a minimum of US$10,000,000 within 10 years.  At the time the board of directors of Rovira approves a feasibility study and a mine construction program on the Pavo Real project, Red Eagle will have the option for a period of 30 days to elect to acquire an additional 10% interest in Rovira by committing to solely fund all costs associated with putting the property into production.  If Red Eagle fails to make any of the capital contributions within the stated time periods, Red Eagle will forfeit its shares of Rovira to Miranda.

Red Eagle has assumed and is responsible for all payments and other obligations due from Miranda to ExpoGold under the Pavo Option.  Miranda will be issued shares of Red Eagle on a share-for-share basis as reimbursement for the issuance of Miranda shares to ExpoGold pursuant to the Pavo Option.

 
q)
Cajamarca Option, Colombia

On December 10, 2010, the Company executed three option agreements to acquire the Cajamarca, Fresno and Ibague mining interests (collectively the “Cajamarca Option”) by and among ExpoGold, the Company, and the Company’s subsidiary Miranda Gold Colombia IV Ltd. (“MAD IV”); and the Colombian branch of MAD IV.  The terms of the Cajamarca Option were agreed to in the Association Agreement and the Company must meet the following to maintain the option:

Cajamarca Option Due Dates
 
Cash consideration to be paid to ExpoGold
US$
Common shares to be issued to ExpoGold
December 10, 2010 (paid and issued,
                                      included Ibague)
30,000
30,000
December 10, 2011 (paid and issued
                                      subsequently)
40,000
40,000
December 10, 2012
60,000
60,000
December 10, 2013
80,000
120,000
December 10, 2014
100,000
160,000
December 10, 2015
120,000
200,000
Total consideration
430,000
610,000

The Ibague mining interest was dropped and the acquisition costs were written off.

Annual payments of US$120,000, plus the issue of 200,000 common shares will be required to maintain the option until the first milestone is achieved.  The first milestone is the definition of a NI 43-101 Measured and Indicated resource greater than or equal to 250,000 ounces of gold equivalent on either of the two properties.  MAD IV will pay ExpoGold $100,000 if it is less than 500,000 ounces of gold equivalent and $250,000 if it is more.   Additional payments will be owed by MAD IV at various milestones as the steps to production progress.

21
 

 
 

 
Miranda Gold Corp.
Notes to the Consolidated Financial Statements
For the years ended August 31, 2011, 2010, and 2009
(stated in Canadian Dollars)



10.
MINERAL INTERESTS (continued)

 
q)
Cajamarca Option, Colombia (continued)

On August 12, 2011, the Company entered into an SPA and SA with Red Eagle. The SPA and SA agreements became effective on September 19, 2011, the date on which the TSX-V granted final approval of the transaction.  Pursuant to the SPA, Miranda assigned 70%; or 70 of the 100 shares of MAD IV to Red Eagle.  The activities of MAD IV will be governed by the SA.

To maintain its 51% shareholding in MAD IV, effectively representing a 51% interest in the Cajamarca Option, Red Eagle must make an aggregate US$4,000,000 contribution to MAD IV within the next five years (the “First Contribution”). These funds will be used to fund exploration work at the Cajamarca project.  If Red Eagle fails to make the first contribution within the stated time period, Red Eagle will forfeit all of its shares of MAD IV to Miranda.

On completion of the first contribution, Red Eagle will have the right and option, for 180-days, to further fund MAD IV at a minimum of US$1,000,000 per year and either complete a bankable feasibility study on the Cajamarca project within eight years or contribute a minimum of US$10,000,000 within 10 years (the “Second Contribution”).

If Red Eagle fails to make the Second Contribution within the stated time period, Red Eagle will retain only 51 of the shares of MAD IV, but forfeit the remaining 19 of its shares of MAD IV to Miranda.

Red Eagle has assumed and is responsible for all payments and other obligations due from Miranda to ExpoGold under the Cajamarca Option.  Miranda will also be issued shares of Red Eagle on a share-for-share basis as reimbursement for the issuance of Miranda shares to ExpoGold pursuant to the Cajamarca Option.

 
r)
Anori and Santander Properties, Colombia

During fiscal 2011, the Company terminated each of the Anori and Santander properties as described in Note 10(o).  The Company wrote off the acquisition costs of these two property options during the August 31, 2011, fiscal year of $157,969.

11.
ACCOUNTS PAYABLE AND ACCRUED LIABILITIES

 
As at August 31,
2011
As at August 31, 2010
Trade and other payables in Canada
$               50,337
$                 58,485
Trade and other payables in the USA
80,846
71,060
Trade and other payables in Colombia
30,290
38,167
Amounts payable to funding partners
-
6,000
Amounts payable and accrued liabilities to officers
16,919
25,681
     
Total
$             178,392
$               199,393


22
 

 
 

 
Miranda Gold Corp.
Notes to the Consolidated Financial Statements
For the years ended August 31, 2011, 2010, and 2009
(stated in Canadian Dollars)



12.
SHARE CAPITAL

 
a)
Authorized:  An unlimited number of common shares without par value.

b)  
Share issuance:

Fiscal 2011

On November 3, 2010, the Company completed a non-brokered private placement of 1,000,000 units at a price of $0.50 per unit, for gross proceeds of $500,000.  Each unit consisted of one common share and one non-transferable share purchase warrant.  Each warrant is exercisable to purchase an additional common share at $0.75 per share until November 3, 2012.  The proceeds of the financing of $500,000 were allocated on a relative fair value basis as $343,007 to common shares and $156,993 as to warrants.  Cash share issue costs pursuant to this private placement were an additional $4,071.  The assumptions used in the Black-Scholes option pricing model for the relative fair value allocation were:  a risk free interest rate of 1.40%; an expected volatility of 89%; an expected life of two years; and an expected dividend of zero.

On December 21, 2010, the Company issued 100,000 common shares to ExpoGold valued at $63,000 pursuant to the Pavo Option agreement referenced in Note 10(p).

On February 17, 2011, the Company issued 50,000 common shares to ExpoGold valued at $33,000 pursuant to the execution of the five option agreements referenced in Note 10(o) and (q).

On June 16, 2011, the Company issued 100,000 common shares to ExpoGold valued at $38,000 pursuant to the Pavo Option agreement referenced in Note 10(p).

During the year ended August 31, 2011, the Company issued 320,000 common shares pursuant to the exercise of stock options.

Fiscal 2010

On March 18, 2010, the Company completed a non-brokered private placement of 5,686,492 units at a price of $0.65 per unit, for gross proceeds of $3,696,220.  Each unit consisted of one common share and one non-transferable share purchase warrant.  Each warrant is exercisable to purchase an additional common share at $1.00 per share until March 18, 2012.  The proceeds of the financing of $3,696,220 were allocated on a relative fair value basis as $2,914,305 to common shares and $781,915 as to warrants.  An additional 180,950 shares at a value of $101,332 were issued as a finder’s fee pursuant to the private placement.   Cash share issue costs pursuant to this private placement were an additional $85,594.  The assumptions used in the Black-Scholes option pricing model for the relative fair value allocation were:  a risk free interest rate of 1.56%; an expected volatility of 79%; an expected life of 2 years; and an expected dividend of zero.

On December 10, 2009, the Company issued 350,000 common shares to ExpoGold valued at $206,500 pursuant to the Association Agreement referenced in Note 10(q).

On June 30, 2010, the Company issued 100,000 common shares to ExpoGold valued at $44,500 pursuant to the Pavo Option agreement referenced in Note 10(o).

During the year ended August 31, 2010, the Company issued 70,000 common shares pursuant to the exercise of stock options and warrants.

Fiscal 2009

There were no share issuances by the Company during fiscal 2009.


23
 

 
 

 
Miranda Gold Corp.
Notes to the Consolidated Financial Statements
For the years ended August 31, 2011, 2010, and 2009
(stated in Canadian Dollars)



12.
SHARE CAPITAL (continued)

 
c)
Stock Options Outstanding:

The Company has a shareholder-approved stock option plan that provides for the reservation for issuance of a fixed number of not more than 10,491,890 options to acquire common shares to its directors, officers, employees and consultants.  The vesting terms of each stock option grant is determined by the Board of Directors at the time of the grant.

The continuity for stock options for the year ended August 31, 2011, is as follows:
             
Expiry date
Exercise price
Balance,
August 31, 2010
Granted
Exercised
Expired /
Cancelled /
Forfeited
Balance August 31, 2011
October 18, 2010
 $     1.18
           80,000
                    -
                    -
           (80,000)
                     -
April 17, 2011
 $     0.70
         400,000
                    -
                    -
         (400,000)
                     -
May 31, 2011
 $     0.70
           50,000
                    -
                    -
           (50,000)
                     -
March 28, 2012
 $     0.70
         395,000
                    -
                    -
         (260,000)
           135,000
January 31, 2013
 $     0.70
      1,170,000
                    -
                    -
                    -
        1,170,000
February 25, 2014
 $     0.35
      2,202,000
                    -
         (245,000)
                    -
        1,957,000
September 26, 2015
 $     0.56
                   -
       1,895,000
           (75,000)
           (75,000)
        1,745,000
December 1, 2015
 $     0.69
                   -
            50,000
                    -
                    -
             50,000
April 19, 2016
 $     0.56
                   -
          100,000
                    -
                    -
           100,000
   
      4,297,000
       2,045,000
         (320,000)
         (865,000)
        5,157,000
             
Weighted average exercise price
 $            0.53
 $             0.56
 $             0.40
 $             0.73
 $              0.52
 
As at August 31, 2011, the weighted average remaining contractual life of the options outstanding was 2.8 years.

As at August 31, 2011, 4,209,500 were vested and exercisable, with a weighted average exercise price of $0.51.  The intrinsic value of the vested stock options was $215,270.  The intrinsic value of the vested stock options outstanding at August 31, 2011, is calculated on the difference between the exercise prices of the underlying vested options and the quoted price of our common stock as of the reporting date of August 31, 2011, being $0.46.

The continuity for stock options for the year ended August 31, 2010, is as follows:
             
Expiry date
Exercise price
Balance,
August 31, 2009
Granted
Exercised
Expired / Forfeited
Balance August 31, 2010
February 17, 2010
 $     0.71
         973,750
                    -
                    -
         (973,750)
                     -
October 18, 2010
 $     1.18
           80,000
                    -
                    -
                    -
             80,000
April 17, 2011
 $     0.70
         425,000
                    -
                    -
           (25,000)
           400,000
May 31, 2011
 $     0.70
           50,000
                    -
                    -
                    -
             50,000
March 28, 2012
 $     0.70
         470,000
                    -
                    -
           (75,000)
           395,000
January 31, 2013
 $     0.70
      1,170,000
                    -
                    -
                    -
        1,170,000
February 25, 2014
 $     0.35
      2,257,000
                    -
           (55,000)
                    -
        2,202,000
   
      5,425,750
                    -
           (55,000)
      (1,073,750)
        4,297,000
             
Weighted average exercise price
 $            0.56
 $                 -
 $             0.35
 $             0.71
 $              0.53
 
24
 

 
 

 
Miranda Gold Corp.
Notes to the Consolidated Financial Statements
For the years ended August 31, 2011, 2010, and 2009
(stated in Canadian Dollars)



12.
SHARE CAPITAL (continued)

 
c)
Stock Options Outstanding (continued):

The continuity for stock options for the year ended August 31, 2009, is as follows:
             
Expiry date
Exercise price
Balance,
August 31,2008
Granted
Exercised
Expired
Balance,
August 31, 2009
February 9, 2009
 $     0.53
         465,000
                    -
                    -
         (465,000)
                     -
February 17, 2010
 $     0.71
         973,750
                    -
                    -
                    -
           973,750
October 18, 2010
 $     1.18
           80,000
                    -
                    -
                    -
             80,000
April 17, 2011
 $     0.70
         425,000
                    -
                    -
                    -
           425,000
May 31, 2011
 $     0.70
           50,000
                    -
                    -
                    -
             50,000
March 28, 2012
 $     0.70
         470,000
                    -
                    -
                    -
           470,000
January 31, 2013
 $     0.70
      1,170,000
                    -
                    -
                    -
        1,170,000
February 25, 2014
 $     0.35
                   -
       2,257,000
                    -
                    -
        2,257,000
   
      3,633,750
       2,257,000
                    -
         (465,000)
        5,425,750
             
Weighted average exercise price
 $            0.69
 $             0.35
 $                 -
 $             0.53
 $              0.56
 
 
 
d)
Stock Based Compensation:

The fair value of each option granted to employees, officers and directors was estimated on the date of grant using the Black-Scholes option pricing model.

Fiscal 2011

During the year ended August 31, 2011, the Company recorded $556,703 in stock based compensation expense for options vesting in the year, net of $9,739 in forfeitures.

The fair value of the 1,895,000 options granted on September 26, 2010, was determined using a risk free interest rate of 1.42%, an expected volatility ranging from 90.36% to 95.41%, an expected life of ranging from 1.9 to 2.8 years, and an expected dividend of zero for a total fair value of $560,290 or $0.296 per option.

The fair value of the 50,000 options granted December 1, 2010, was determined using a risk free interest rate of 1.65%, an expected volatility of 93.36%, an expected life of 2.8 years, and an expected dividend of zero for a total fair value of $19,845 or $0.397 per option.

The fair value of the 100,000 options granted April 19, 2011, was determined using a risk free interest rate of 1.65%, an expected volatility of 91.99%, an expected life of 2.8 years, and an expected dividend of zero for a total fair value of $31,543 or $0.318 per option.

There is an additional $30,759 of stock based compensation expense to be recognized in fiscal 2012 from options granted in fiscal 2011.

Fiscal 2010

During the year ended August 31, 2010, the Company recorded $174,832 in stock-based compensation expense for a series of options vested during the year that were granted in fiscal 2009.  There were no options granted in fiscal 2010.

25
 

 
 

 
Miranda Gold Corp.
Notes to the Consolidated Financial Statements
For the years ended August 31, 2011, 2010, and 2009
(stated in Canadian Dollars)



12.
SHARE CAPITAL (continued)

 
d)
Stock Based Compensation (continued):

Fiscal 2009

During the year ended August 31, 2009, the Company recorded $537,550 in stock-based compensation expense for options vested during the year.

The fair value of the 2,257,000 options granted in fiscal 2009 was determined using a risk free interest rate of 1.27%, an expected volatility ranging from 78.31% to 79.52%, an expected life of ranging from 2.07 to 2.19 years, and an expected dividend of zero for a total fair value of $349,666 or $0.15 per option.

 
e)
Share Purchase Warrants:

The continuity for share purchase warrants for the year ended August 31, 2011 is as follows:

Expiry date
Exercise price
Balance,
August 31, 2010
Issued
Exercised
Expired
Balance August 31, 2011
December 9, 2011
 $     0.50
         100,000
                    -
                    -
                    -
           100,000
March 18, 2012
 $     1.00
      5,686,492
                    -
                    -
                    -
        5,686,492
October 29, 2012
 $     0.55
                   -
          100,000
                    -
                    -
           100,000
November 3, 2012
 $     0.75
                   -
       1,000,000
                    -
                    -
        1,000,000
   
      5,786,492
       1,100,000
                    -
                    -
        6,886,492
             
Weighted average exercise price
 $            0.99
 $             0.73
 $                 -
 $                 -
 $              0.95
             
 
 
On October 29, 2010, pursuant to a mining lease agreement with Range Minerals Inc. (Note 10 (e)), the Company issued 100,000 share purchase warrants with an exercise price of $0.55, expiring on October 29, 2012, with a fair value of $39,592.  The assumptions used in the Black-Scholes option pricing model for the fair value were:  a risk free interest rate of 1.39%; an expected volatility of 89%; an expected life of two years; and an expected dividend of zero.

The continuity for share purchase warrants for the year ended August 31, 2010 is as follows:
             
Expiry date
Exercise price
Balance,
August 31, 2009
Issued
Exercised
Expired
Balance August 31, 2010
October 4, 2009
 $     1.50
      4,713,500
                    -
                    -
      (4,713,500)
                     -
January 23, 2010
 $     0.55
           15,000
                    -
           (15,000)
                    -
                     -
December 9, 2011
 $     0.50
                   -
          100,000
                    -
                    -
           100,000
March 18, 2012
 $     1.00
                   -
       5,686,492
                    -
                    -
        5,686,492
   
      4,728,500
       5,786,492
           (15,000)
      (4,713,500)
        5,786,492
             
Weighted average exercise price
 $            1.50
 $             0.99
 $             0.55
 $             1.50
 $              0.99
             
 
26
 

 
 

 
Miranda Gold Corp.
Notes to the Consolidated Financial Statements
For the years ended August 31, 2011, 2010, and 2009
(stated in Canadian Dollars)



12.
SHARE CAPITAL (continued)

 
e)
Share Purchase Warrants (continued):

On December 9, 2009, pursuant to a mining lease agreement with Range (see Note 10(e)), the Company issued 100,000 share purchase warrants with an exercise price of $0.50, expiring on December 9, 2011 with a fair value of $27,113.  The assumptions used in the Black-Scholes option pricing model for the fair value were:  a risk free interest rate of 1.21%; an expected volatility of 87%; an expected life of two years; and an expected dividend of zero.

The continuity for share purchase warrants for the year ended August 31, 2009 is as follows:
             
Expiry date
Exercise price
Balance,
August 31, 2008
Issued
Exercised
Expired
Balance,
August 31, 2009
January 23, 2009
 $     0.50
           11,250
                    -
                    -
           (11,250)
                     -
October 4, 2009
 $     1.50
      4,713,500
                    -
                    -
                    -
        4,713,500
January 23, 2010
 $     0.55
           15,000
                    -
                    -
                    -
             15,000
   
      4,739,750
                    -
                    -
           (11,250)
        4,728,500
             
Weighted average exercise price
 $            1.49
 $                 -
 $                 -
 $             0.50
 $              1.50
 
13.
MANAGEMENT OF CAPITAL

The Company manages its common shares, stock options and warrants as capital (see Note 12). The Company’s objectives when managing capital are to safeguard the Company’s ability to continue as a going concern in order to pursue the development of its mineral properties and to maintain a flexible capital structure which optimizes the costs of capital at an acceptable level of risk.  The Company is not subject to any externally imposed capital requirements.

The Company manages the capital structure and makes adjustments to it in light of changes in economic conditions and the risk characteristics of the underlying assets.  To maintain or adjust the capital structure, the Company may attempt to issue new shares, issue debt, acquire or dispose of assets, or adjust the amount of cash.

In order to facilitate the management of its capital requirements, the Company prepares expenditure budgets that are updated as necessary depending on various factors including successful capital deployment and general industry conditions.

In order to maximize ongoing exploration expenditures, the Company does not pay out dividends. The Company’s investment policy is to keep its cash treasury on deposit in interest bearing Canadian chartered bank account and short-term guaranteed investment certificates.

The Company expects its current capital resources will be sufficient to carry out its exploration plans and operations through the next twelve months and longer.

27
 

 
 

 
Miranda Gold Corp.
Notes to the Consolidated Financial Statements
For the years ended August 31, 2011, 2010, and 2009
(stated in Canadian Dollars)



14.
RELATED PARTY TRANSACTIONS

The Company’s related parties include a company owned by an executive officer as follows:

Name                                                                                                                  Nature of transactions

Golden Oak Corporate Services Limited                                                       Consulting as CFO, corporate compliance services,

                                                                                                                     and financial reporting

The Company incurred the following fees and expenses in the normal course of operations in connection with companies owned by an executive officer.  Expenses have been measured at the exchange amount which is the amount established and agreed to by the related parties.

Years ended
August 31, 2011
August 31, 2010
August 31, 2009
Consulting fees
$              108,938
$             100,100
$               96,600
Office and general expenses
6,094
7,727
6,619
Total
$              115,032
$             107,827
$             103,219

Directors fees paid to independent directors of $32,129 for the year ended August 31, 2011 (August 31, 2010: $43,355; August 31, 2009: $28,462).

Advances from related parties are disclosed in Note 8 and amounts owing to related parties are disclosed in Note 11.

A director and officer of the Company holds a 10% interest in Nevada North Resources (USA) Inc.’s interest in the Coal Canyon and Red Hill property leases.

The Company and Red Eagle are related parties in that they have directors in common, being Ken Cunningham and Ian Slater.

15.
INCOME TAXES

The Company is subject to income taxes in Canada, in the USA, and in Colombia.  The consolidated provision for income taxes varies from the amount that would be computed from applying the combined Canadian federal and provincial income tax rates to the net loss before income taxes as follows:

 
2011
2010
2009
             
Combined statutory tax rate
 
27%
 
29%
 
30%
             
Computed income tax benefit
$
1,083,779 
$
989,000 
$
705,000 
Unrecognized items for tax purposes
 
(602,053)
 
(430,000)
 
(158,000)
Adjustments in tax rates
 
-
 
-
 
(17,000)
Income tax losses not recognized
 
(467,603)
 
(559,000)
 
(530,000)
             
Future income tax recovery
$
14,123
$
-
$
-


28
 

 
 

 
Miranda Gold Corp.
Notes to the Consolidated Financial Statements
For the years ended August 31, 2011, 2010, and 2009
(stated in Canadian Dollars)



15.
INCOME TAXES (continued)

The significant components of the Company’s future income tax assets are as follows:

 
2011
2010
         
Capital assets
$
 113,000
$
 84,000
Exploration and development deductions
 
1,703,000
 
784,000
Non-capital losses carried forward
 
2,744,000
 
2,239,000
   
 4,560,000
 
 3,307,000
Valuation allowance
 
 (4,560,000)
 
 (3,307,000)
         
 
$
-
$
-

As at August 31, 2011 the Company has available for deduction against future taxable income, non-capital losses in Canada of approximately $4,611,000, and in the USA of approximately $5,423,000.  Unless utilized, these losses will expire through to 2031.

Canadian and foreign exploration resource deductions may be used against certain taxable income without expiry provided there has been no change in the control of the Company.  As at August 31, 2011, the available resource deductions amounted to approximately $2,331,000.  USA exploration resource deductions are amortized over a 10 year period. As at August 31, 2011, the available USA resource deductions amounted to approximately $1,987,000.

16.
SEGMENTED DISCLOSURE

The Company operates only in the mineral exploration sector within two geographic segments: Nevada and Alaska projects in the United States; and Colombian projects in Colombia.  Geographical exploration expenditures and recoveries are detailed in Schedule 1 to the financial statements.

Notes 9 and 10 provide disclosure as to the geographic location of equipment and mineral interests.

17.
SUPPLEMENTAL DISCLOSURE WITH RESPECT TO CASH FLOWS

   
Year ended August 31,
   
2011
2010
2009
       
Non-cash investing and financing activities:
     
 
Fair value of warrants issued for mineral interests
$             39,592
$           27,113
$                    -
 
Fair value of shares issued for mineral interests
134,000
251,000
-
 
Fair value of shares issued for finder's fees
-
101,332
-
 
Fair value of shares received for mineral interests
134,959
45,000
20,000
 
Fair value of options exercised
62,716
8,576
-
 
Fair value of warrants exercised
-
4,306
-
 
Mineral interest recovery in amounts receivable
152,854
-
-
         
Cash paid during the year for:
     
 
Interest
$                       -
$                     -
$                    -
 
Income taxes
-
-
-


29
 

 
 

 
Miranda Gold Corp.
Notes to the Consolidated Financial Statements
For the years ended August 31, 2011, 2010, and 2009
(stated in Canadian Dollars)



18.
SUBSEQUENT EVENTS

Subsequent to August 31, 2011, the Company:

a)  
granted stock options to directors, officers, employees and consultants on 1,865,000 shares of the Company’s capital stock, exercisable for up to five years at a price of $0.40 per share.  The options granted will vest 50% immediately, and 50% in twelve months from the date of grant;

b)  
issued 100,000 warrants exercisable at $0.60 for a period of two years, to Range Minerals pursuant to the underlying lease on the Ester Dome property in Alaska (Note 10(e));

c)  
issued 40,000 common shares to ExpoGold pursuant to the Cajamarca Option (Note 10(q)); and

d)  
reports that 100,000 share purchase warrants expired on December 9, 2011.

19.
MATERIAL DIFFERENCES BETWEEN CANADIAN AND UNITED STATES GENERALLY ACCEPTED ACCOUNTING PRINCIPLES (GAAP)

These consolidated financial statements have been prepared in accordance with generally accepted accounting principles in Canada (“Canadian GAAP”).  There are no material variations in the accounting principles, practices, and methods used in preparing these financial statements from those principles, practices, and methods accepted in the United States (“US GAAP”).

On September 1, 2011, the Company will transition from the current Canadian GAAP standards to IFRS.  The Company will not be required to provide a reconciliation note to United States GAAP in future financial statements.


30
 

 
 

 

SIGNATURE PAGE
 
Pursuant to the requirements of Section 12 of the Securities Exchange Act of 1934, Miranda Gold Corp. certifies that it meets all of the requirements for filing on Form 20-F and has duly caused this Amendment No. 1 to the Annual Report be signed on its behalf by the undersigned, thereunto duly authorized.
 
Dated August 28, 2012
 
On Behalf of MIRANDA GOLD CORP.
 
By: “Ken Cunningham”                                                                            
 
Kenneth Cunningham, President, Chief Executive Officer and
Director
 
By: “Doris Meyer”                                                                            
 
Doris Meyer, Chief Financial Officer and
Corporate Secretary

 
 

 
 
EXHIBIT INDEX
 
 
(1)  
Filed as an exhibit to this annual report on Form 20F/A.