**UNITED STATES**

**SECURITIES AND EXCHANGE COMMISSION**WASHINGTON, D.C. 20549

**FORM 10-Q**

(Mark One)

R** QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGEACT OF 1934**

**FOR THE QUARTERLY PERIOD ENDED MARCH 31, 2010**

£  **TRANSITION REPORT UNDER SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934**

**FOR THE TRANSITION FROM __________ TO __________.**

**COMMISSION FILE NUMBER  *** ***333-143512**

**TARA MINERALS CORP.**

(Exact Name of Registrant as Specified in its Charter)
|  Nevada

 

20-5000381 

(State or other jurisdiction of

 

 (I.R.S. Employer

incorporation or organization)

 

Identification No.)

 

 

 

2162 Acorn Court

 

 

Wheaton, IL  

 

60189

(Address of principal executive offices)

 

  (Zip code)

 

 

 

Issuer's telephone number: (630) 462-2079

 

 

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 R    No £

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 (§233.405 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  £    No £

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, or a smaller reporting company. See the definitions of “large accelerated filer,”“accelerated filer” and “smaller reporting company” in Rule 12b-2 of the Exchange Act.

 Large accelerated filer o

                 Accelerated filer o

Non-accelerated filer o

                  Smaller reporting company þ

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes  £   No R

As of May 14, 2010, the Company had 53,885,981 outstanding shares common stock.

1

**TABLE OF CONTENTS**

PART I - FINANCIAL INFORMATION

Page

 

 

Item 1.  Financial Statements

3

Item 2.  Management's Discussion and Analysis of Financial Condition and Results of Operations

19

Item 4T.  Controls and Procedures

20

 

 

PART II - OTHER INFORMATION

 

 

 

Item 1.  Legal Proceedings

21

Item 2.  Unregistered Sales of Equity Securities and Use of Proceeds

21

Item 3.  Defaults Upon Senior Securities

21

Item 4.  [REMOVED AND RESERVED]

21

Item 5.  Other Information

21

Item 6.  Exhibits

21

 

 

SIGNATURES

22

2

**PART I - FINANCIAL INFORMATION**

**ITEM 1.     FINANCIAL STATEMENTS**

**TARA MINERALS CORP. AND SUBSIDIARIES**

**(A Subsidiary of Tara Gold Resources Corp)**

**(An Exploration Stage Company)**

**CONDENSED CONSOLIDATED FINANCIAL STATEMENTS**

**FOR**

**THE THREE MONTHS ENDED**

**MARCH 31, 2010 AND 2009**

**AND**

**THE PERIOD FROM INCEPTION (MAY 12, 2006) THROUGH MARCH 31, 2010**

3

**TARA MINERALS CORP. AND SUBSIDIARIES**

**(A Subsidiary of Tara Gold Resources Corp)**

**(An Exploration Stage Company)**

**CONDENSED CONSOLIDATED BALANCE SHEETS**

 

 

 

**March 31,**

 

**December 31,**

 

 

**2010**

 

**2009**

**Assets**

 

**(Unaudited)**

 

**(Audited)**

Current assets:

 

 

 

 

       Cash 

$

504,907 

$

1,230,376 

       Recoverable value added taxes, net of allowance for bad debt of

            $150,551 and $114,139 at March 31, 2010 and December 31, 2009, respectively

 

1,187,910 

 

1,618,345 

       Other receivables

 

43,883 

 

42,496 

       Due from related parties

 

536,929 

 

439,308 

                           Total current assets

 

2,273,629 

 

3,330,525 

 

 

 

 

 

Property, equipment, mine development and land net of accumulated depreciation

 

 

 

 

         of $111,028 and $67,008 at March 31, 2010 and December 31, 2009, respectively

 

7,871,822 

 

11,087,282 

Mining deposits

 

26,267 

 

25,000 

Goodwill

 

12,028 

 

12,028 

Other assets

 

19,735 

 

18,784 

                     Total assets

$

10,203,481 

$

14,473,619 

 

 

 

 

 

**Liabilities and stockholders’ equity**

 

 

 

 

Current liabilities:

 

 

 

 

       Accounts payable 

$

19,072 

$

17,320 

       Accrued expenses

 

352,308 

 

184,488 

       Notes payable, current portion

 

367,026 

 

945,814 

       Due to related parties

 

2,760,841 

 

2,770,838 

                             Total current liabilities

 

3,499,247 

 

3,918,460 

 

 

 

 

 

Notes payable, non-current portion

 

1,307,640 

 

5,273,604 

                    Total liabilities

 

4,806,887 

 

9,192,064 

 

 

 

 

 

Commitments and contingencies

 

- 

 

- 

 

 

 

 

 

Stockholders’ equity:

 

 

 

 

      Common stock: $0.001 par value; authorized 75,000,000 shares; issued 

 

 

 

 

             and outstanding 53,430,812 and 51,036,092 shares at March 31, 2010 

 

53,431 

 

51,036 

             and December 31, 2009, respectively

 

 

 

 

      Additional paid-in capital 

 

17,180,173 

 

9,886,201 

      Common stock subscribed

 

1,005,578 

 

- 

      Deficit accumulated during exploration stage

 

(14,827,353)

 

(6,123,835)

      Other comprehensive loss

 

(144,893)

 

(140,016)

                             Total Tara Minerals stockholders’ equity

 

3,266,936 

 

3,673,386 

 

 

 

 

 

Non-controlling interest

 

2,129,658 

 

1,608,169 

               Total Equity

 

5,396,594

 

5,281,555

                            Total liabilities and stockholders’ equity

$

10,203,481  

$

14,473,619 

See Accompanying Notes to these Condensed Consolidated Financial Statements.

4

**TARA MINERALS CORP. AND SUBSIDIARIES**

**(A Subsidiary of Tara Gold Resources Corp)**

**(An Exploration Stage Company)**

**CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS**

**AND**

**COMPREHENSIVE LOSS**

 

 

**For the Three**

 

**For the Three**

 

**From inception**

 

 

**Months ended**

 

**Months ended**

 

**May 12, 2006 to**

 

 

**March 31, 2010**

 

**March 31, 2009**

 

**March 31, 2010**

 

 

**(Unaudited)**

 

**(Unaudited)**

 

**(Unaudited)**

 

 

 

 

 

 

 

Mining revenues:

$

- 

$

- 

$

           - 

 

 

 

 

 

 

 

Cost of revenue:

 

 

 

 

 

 

    Exploration expenses

 

1,595,971 

 

10,029 

 

2,046,829 

 

 

 

 

 

 

 

Operating, general, and administrative expenses

 

7,115,049 

 

181,934 

 

11,914,827 

 

 

7,115,049 

 

181,934 

 

11,914,827 

 

 

 

 

 

 

 

Net operating loss

 

(8,711,020)

 

(191,963)

 

(13,961,656)

 

 

 

 

 

 

 

Non-operating (income) expense:

 

 

 

 

 

 

       Interest (income)

 

(6,694)

 

(6,880)

 

(116,334)

       Other (income)

 

(1,029)

 

(24,259)

 

(779,824)

       Interest expense

 

221 

 

89 

 

1,761,860 

 

 

(7,502) 

 

(31,050)

 

865,702

Non-controlling interest

 

- 

 

- 

 

5

 

 

 

 

 

 

 

Net loss before income taxes

 

(8,703,518)

 

(160,913)

 

(14,827,353)

 

 

 

 

 

 

 

Income tax (benefit) expense

 

- 

 

- 

 

- 

 

 

 

 

 

 

 

Net loss attributable to 

 

 

 

 

 

 

 Tara Minerals’ common shareholders

 

(8,703,518)

 

            (160,913)

 

(14,827,353)

 

 

 

 

 

 

 

Other comprehensive expense:

 

 

 

 

 

 

      Foreign currency translation

 

(4,877)

 

(48,036)

 

(144,893)

      Comprehensive loss 

$

(8,708,395)

$

  (208,949)

$

(14,972,246)

 

 

 

 

 

 

 

Net loss per share attributable to Tara Minerals’

 

 

 

 

 

 

  common shareholders, basic and diluted

$

(0.17)

$

      (0.01)

 

 

 

 

 

 

 

 

 

Weighted average number of shares of

 

 

 

 

 

 

  common stock outstanding, basic and diluted

 

51,904,807 

 

37,910,167 

 

 

 

 

 

 

 

 

 

See Accompanying Notes to these Condensed Consolidated Financial Statements

5

.

**TARA MINERALS CORP. AND SUBSIDIARIES**

**(A Subsidiary of Tara Gold Resources Corp)**

**(An Exploration Stage Company)**

**CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS**

 

 

 

 

 

 

**From inception**

 

 

**Three Months**

 

**Three Months**

 

**(May 12, 2006)**

 

 

**Ended March 31,**

 

**Ended March 31,**

 

**through**

 

 

**2010**

 

**2009**

 

**March 31, 2010**

 

 

**(Unaudited)**

 

**(Unaudited)**

 

**(Unaudited)**

**Cash Flows From Operating Activities:**

 

 

 

 

 

 

  Net income (loss)

$

(8,703,518)

$

(160,913) 

$

(14,827,353)

  Adjustments to reconcile net loss 

 

 

 

 

 

 

    to cash used in operating activities:

 

 

 

 

 

 

        Bad debt expense

 

37,100

 

-

 

155,071 

        Depreciation expense

 

44,020

 

4,316

 

111,028 

        Stock based compensation and bonus plans

 

3,562,967

 

-

 

4,856,640 

        Common stock issued for services

 

2,915,060

 

-

 

3,889,535 

        Non-controlling interest

 

-

 

-

 

5 

        Cancellation of common shares for settlement

 

-

 

-

 

(750,000)

        Expense of mining deposit upon note modification

 

-

 

-

 

6,000 

        Accretion of beneficial conversion feature

 

-

 

-

 

1,695,000

        Accrued interest converted to common stock

 

-

 

-

 

55,088 

       Exploration expenses paid with stock payable

 

1,224,375

 

-

 

1,224,375

  Changes in assets and liabilities

 

 

 

 

 

 

         (Increase) in recoverable value added taxes

 

(114,790)

 

13,290

 

(817,193)

         (Increase) in other receivables

 

(2,076)

 

1,960

 

(48,404)

         (Increase) in other assets

 

(952)

 

1,090

 

(19,735)

         (Decrease) increase in accounts payable

 

1,753

 

72,760

 

18,849 

         (Decrease) increase in accrued expenses

 

167,820

 

(28,332)

 

340,234 

              Net cash used in operating activities

 

(868,241)

 

(95,829)

 

(4,110,860)

 

 

 

 

 

 

 

**Cash Flows from Investing Activities:**

 

 

 

 

 

 

   Acquisition of land

 

-

 

- 

 

(19,590)

   Purchase of mining concession

 

(25,149)

 

(5,828)

 

(830,309)

   Payments made for construction in progress

 

(85,000)

 

(25,496)

 

(85,000)

   Acquisition of machinery and equipment

 

(42,895)

 

(2,195)

 

(2,363,539)

   Payments toward mining deposits

 

(1,267)

 

-

 

(32,267)

   Cash included in business acquisition

 

-

 

-

 

2,037 

   Business acquisition goodwill

 

-

 

-

 

(3,758)

              Net cash used in investing activities

 

(154,311)

 

(33,519)

 

(3,332,426)

 

 

 

 

 

 

 

**Cash Flows from Financing Activities:**

 

 

 

 

 

 

   Cash from the sale of common stock

 

818,340

 

115,000

 

5,192,341 

   Payments toward notes payable

 

(711,452)

 

(29,173)

 

(1,180,503)

   Payments toward equipment financing

 

-

 

- 

 

(160,026)

   Change in due to/from related parties, net

 

(107,620)

 

119,743

 

2,330,418 

   Common stock subscribed

 

21,203

 

-

 

21,203 

   Non-controlling interest, net assets of subsidiary

 

 281,489

 

- 

 

1,889,653

              Net cash provided by financing activities

 

301,960

 

205,570

 

8,093,086 

 

 

 

 

 

 

 

Effect of exchange rate on cash

 

(4,877)

 

(48,036)

 

(144,893)

 

 

 

 

 

 

 

         Net increase (decrease) in cash

 

(725,469)

 

28,186

 

504,907 

 

 

 

 

 

 

 

Cash, beginning of period

 

1,230,376

 

21,012

 

- 

 

 

 

 

 

 

 

Cash, end of period

$

504,907 

$

49,198

$

504,907 

See Accompanying Notes to these Condensed Consolidated Financial Statements.

6

**TARA MINERALS CORP. AND SUBSIDIARIES**

**(A Subsidiary of Tara Gold Resources Corp)**

**(An Exploration Stage Company)**

**CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS**

**(CONTINUED)**

 

 

 

 

 

 

**From inception**

 

 

**Three Months**

**Ended March 31,**

**2010**

 

**Three Months**

**Ended March 31,**

**2009**

 

**(May 12, 2006)**

**through**

**March 31,**

**2010**

 

 

**(Unaudited)**

 

**(Unaudited)**

 

**(Unaudited)**

Supplemental Information:

 

 

 

 

 

 

  Interest paid

$

25,649 

$

5,828

$

154,309

  Income taxes paid

$

- 

$

- 

$

- 

 

 

 

 

 

 

 

Non-cash Investing and Financing Transactions:

 

 

 

 

 

 

Purchase of mining concession paid by

 

 

 

 

 

 

    debt to related party plus capitalized interest

$

-

$

-

$

1,281,655 

 

 

 

 

 

 

 

Purchase of mining concession paid with

 

 

 

 

 

 

     notes payable plus capitalized interest

 

 

 

 

 

 

    (current period movement due to note modification)

$

(3,324,485)

$

-

$

2,635,684

 

 

 

 

 

 

 

Recoverable value-added taxes incurred through

 

 

 

 

 

 

     additional debt and due to related party

 

 

 

 

 

 

    (current period movement due to note modification)

$

(508,814)

$

-

$

621,574 

 

 

 

 

 

 

 

Beneficial conversion value for convertible debt

$

-

$

-

$

1,695,000 

 

 

 

 

 

 

 

Convertible debt converted to common stock, plus accrued 

     interest

$

-

$

-

$

1,750,088

 

 

 

 

 

 

 

Purchase of mining equipment with common stock

$

-

$

-

$

600,000 

 

 

 

 

 

 

 

Stock-based compensation issuance of common stock for 

     equipment

$

-

$

-

$

1,164,173

 

 

 

 

 

 

 

Acquisition of property and equipment through debt

$

-

$

-

$

167,072

 

 

 

 

 

 

 

Construction in progress reclassified to property plant and 

       equipment

$

2,163,485

$

-

$

2,163,485

 

 

 

 

 

 

 

Business Combination of American Copper Mining:

 

 

 

 

 

 

      Cash

$

-

$

- 

$

(2,037)

      Due from related parties

 

-

 

- 

 

1,989 

      Goodwill (from net assets)

 

-

 

- 

 

8,270 

      Accounts payable and accrued expenses

 

-

 

- 

 

12,071 

 

 

 

 

 

 

 

See Accompanying Notes to these Condensed Consolidated Financial Statements.

7

**TARA MINERALS CORP. AND SUBSIDIARIES**

**(A Subsidiary of Tara Gold Resources Corp)**

**(An Exploration Stage Company)**

**NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS**

 

**Note 1.**

**Nature of Business and Significant Accounting Policies**

Nature of business and principles of consolidation:

The accompanying Condensed Consolidated Financial Statements of Tara Minerals Corp. (the “Company”) should be read in conjunction with the Company’s Annual Report on Form 10-K for the year ended December 31, 2009. Significant accounting policies disclosed therein have not changed, except as noted below. 

Tara Minerals Corp. (the “Company”) was organized May 12, 2006 under the laws of the State of Nevada. The Company currently is engaged in the acquisition, exploration and development of mineral resource properties in Mexico.  The Company owns 99.9% of the common stock of American Metal Mining, S.A. de C.V. (“AMM”), which was established in December 2006 and operates in México. The Company also owns 88% of the common stock of Adit Resources Corp., which in turns owns 99.9% of American Copper Mining, S.A. de C.V. (“ACM”), which was established in December 2006 and operates in México.  Adit Resources Corp. (“Adit”) was organized in June 2009 and ACM was purchased in June 2009.  The Company currently has limited operations and, in accordance with the Financial Accounting Standards Board Accounting Standards Codification (“FASB ASC”) Development Stage Entities Topic, is considered an Exploration Stage Company. 

The Company is a subsidiary of Tara Gold Resources, Corp.

The accompanying Condensed Consolidated Financial Statements and the related footnote information are unaudited.  In the opinion of management, they include all normal recurring adjustments necessary for a fair presentation of the condensed consolidated balance sheets of the Company at March 31, 2010, the condensed consolidated statements of operations for the three months ended March 31, 2010 and 2009 and the condensed consolidated statements of cash flows for the three months ended March 31, 2010 and 2009. Results of operations reported for interim periods are not necessarily indicative of results for the entire year. The consolidated financial statements include the financial statements of the Company, AMM, Adit and ACM. All amounts are in U.S. dollars unless otherwise indicated. All significant intercompany balances and transactions have been eliminated in consolidation.

The subsidiary’s functional currency is the Mexican Peso whereas the reporting currency of the Company is the U.S. dollar. As a result, the financial statements of the subsidiaries have been remeasured from Mexican pesos into U.S. dollars using (i) current exchange rates for monetary asset and liability accounts, (ii) historical exchange rates for nonmonetary asset and liability accounts, (iii) historical exchange rates for revenues and expenses associated with nonmonetary assets and liabilities and (iv) the weighted average exchange rate of the reporting period for all other revenues and expenses. In addition, foreign currency transaction gains and losses resulting from U.S. dollar denominated transactions are eliminated. The resulting remeasurement gain or loss is recorded in other comprehensive income (loss).

The financial statements of the all Mexico subsidiaries should not be construed as representations that Mexican pesos have been, could have been or may in the future be converted into U.S. dollars at such rates or any other rates.

Relevant exchange rates used in the preparation of the financial statements for the subsidiary are as follows for the three months ended March 31, 2010.  (Mexican pesos per one U.S. dollar).  

 

March 31, 2010

Current exchange rate 

Ps.     

12.4145 

Weighted average exchange rate for the three months ended  

Ps.     

12.7873 

8

Allowance for doubtful accounts

Each period we analyze our receivables for collectability.  When a receivable is determined to not be collectible we allow for the receivable until we are either assured of collection or assured that a write off is necessary.  At March 31, 2010 and December 31, 2009 we have allowed $150,551 and $114,139, respectively, in association with our receivable from recoverable value added taxes from our Mexico subsidiaries as we have determined that the Mexican government may not allow the complete refund of these taxes.

Mexican Income Tax Rates: Recoverable Value Added Taxes (IVA) and Income Tax (ISR)

Effective January1, 2010 the Mexican government increased *Impuest al Valor Agregado taxes*(IVA) to 16% and *Impuesto Sobre la Renta*(ISR) to 30%. These financial statements reflect these increases.  Prior rates were 15% and 28%, respectively,

Reclassifications 

Certain reclassifications, which have no effect on net income (loss), have been made in the prior period financial statements to conform to the current presentation.  

Fair Value Accounting

As required by the Fair Value Measurements and Disclosures Topic of the FASB ASC, fair value is measured based on a three-tier fair value hierarchy, which prioritizes the inputs used in measuring fair value as follows: (Level 1) observable inputs such as quoted prices in active markets; (Level 2) inputs, other than the quoted prices in active markets, that are observable either directly or indirectly; and (Level 3) unobservable inputs in which there is little or no market data, which require the reporting entity to develop its own assumptions. 

The three levels of the fair value hierarchy are described below:

 

Level 1

Unadjusted quoted prices in active markets that are accessible at the measurement date for identical, unrestricted assets or liabilities; 

 

Level 2

Quoted prices in markets that are not active, or inputs that are observable, either directly or indirectly, for substantially the full term of the asset or liability; 

 

Level 3

Prices or valuation techniques that require inputs that are both significant to the fair value measurement and unobservable (supported by little or no market activity). 

Recently Adopted and Recently Issued Accounting Guidance 

Adopted

In January 2010, the FASB issued guidance to amend the disclosure requirements related to recurring and nonrecurring fair value measurements. The guidance requires new disclosures on the transfers of assets and liabilities between Level 1 (quoted prices in active market for identical assets or liabilities) and Level 2 (significant other observable inputs) of the fair value measurement hierarchy, including the reasons and the timing of the transfers. The guidance became effective for the Company with the reporting period beginning January 1, 2010. The adoption of this guidance did not have a material impact on the Company’s condensed consolidated financial statements.

In February 2010, the FASB issued amended guidance on subsequent events to alleviate potential conflicts between FASB guidance and SEC requirements. Under this amended guidance, SEC filers are no longer required to disclose the date through which subsequent events have been evaluated in originally issued and revised financial statements. This guidance was effective immediately and we adopted these new requirements for the period ended March 31, 2010. The adoption of this guidance did not have a material impact on our financial statements.

9

Issued

In January 2010, the FASB issued guidance to amend the disclosure requirements related to recurring and nonrecurring fair value measurements. The guidance requires a roll forward of activities on purchases, sales, issuances, and settlements of the assets and liabilities measured using significant unobservable inputs (Level 3 fair value measurements). The guidance will become effective for the Company with the reporting period beginning July 1, 2011. The adoption of this guidance is not expected to have a material impact on the Company’s condensed consolidated financial statements.

Other recent accounting pronouncements issued by the FASB (including its Emerging Issues Task Force), the AICPA, and the SEC did not, or are not believed by management to, have a material impact on the Company’s present or future consolidated financial statements.

**Note 2.**

**Property, plant, equipment, mine development and land**

 

March 31, 2010

December 31, 2009

 

(Unaudited)

(Audited)

 

 

 

Land

$

19,590 

$

19,590 

 

 

 

Mining concessions:

 

 

  Pilar (a)

710,172 

710,172 

  Don Roman (b)

521,739 

521,739 

  Las Nuvias (c )

100,000 

100,000 

  Centenario (d)

1,919,283 

1,905,472 

  Pirita (e)

246,455 

245,270 

  Picacho (f)

1,250,000 

4,564,331 

Mining concessions

4,747,649 

8,046,984 

 

 

 

Construction in Progress

85,000 

2,163,485 

Property, plant and equipment

3,130,611 

924,231 

 

7,982,850 

11,154,295 

Less – accumulated depreciation

(111,028)

(67,008)

 

$

7,871,822 

$

11,087,282 

Pilar, Las Nuvias, Centenario and Don Roman, are all geographically located together in Mexico and are known as the Don Roman Groupings.

**a.**

In September 2006 another subsidiary of Tara Gold Resources Corp., the Company’s parent, acquired the Pilar de Mocoribo Prospect (“Pilar”) from an unrelated third party for $800,000 plus $120,000 of value added tax. This property was then assigned to AMM in January 2007. In June 2009, AMM and the note holder modified the agreement to return one mining concession under this agreement and reduce the purchase by $60,870 plus the related $9,130 of value added tax. The resulting purchase price of the remaining concessions is $739,130 plus $115,737 of value added tax. The Company is required to repay the other subsidiary of its parent for this mining concession $535,659 (which includes the applicable value added tax) which was due in 2009 but remained unpaid. 

In accordance with the Interest Topic of FASB ASC, the future payments of the total payment amount of $739,130 have been discounted using the incremental borrowing rate of 5.01%. As of March 31, 2010, the present value of future payments is as follows: 

 

 

 

**Debt**

** **

**IVA**

** **

**Total**

Total remaining debt

$

486,739 

$

77,879 

$

564,618 

Imputed interest

 

(28,959)

 

- 

 

(28,959)

Present value of future payments

$

457,780 

$

77,879 

$

535,659 

10

Effective January 1, 2010 the Mexican government increased *Impuest al Valor Agregado taxes*(IVA) to 16%. 

**b.**

On January 8, 2007 the Company amended its October 2006 agreement to acquire the Don Roman Prospect (Don Roman) from an unrelated third party for $521,739 plus $78,261 of value added tax. The purchase price was paid in full in January 2007.  This property was assigned to the Company in January 2007 by the Company’s parent. In October 2007, the Company purchased five hectares of land adjacent to the Don Roman property to build a mill, equipment yard, and campsite for construction and mining. Construction activities on this land began in October 2007. In October of 2007, the Company entered into an agreement with an independent third party to purchase construction equipment for the development and operation of the Don Roman Property. Pursuant to this agreement, the Company issued 1,200,000 shares of common stock at a fair value of $600,000 during the first quarter of 2008.

**c.**

On January 8, 2007 the Company acquired the Las Nuvias Prospect (Las Nuvias) for $100,000 plus $15,000 of value added tax from an unrelated third party. The purchase price was paid in full in January 2007. This property was assigned to the Company in January 2007 by the Company’s parent.

**d.**

In November 2008, AMM executed an agreement to acquire eight mining concessions known as “Centenario” from an independent third party. The properties approximate 5,400 hectares and were purchased for a total of $1,894,050, including $247,050 in value added taxes. 

In June 2009, AMM and the note holder modified the agreement to 1) revalue the entire Centenario concession to $2,000,000, 2) apply $127,000 toward the purchase price which we had already paid and recorded as a mining deposit, and 3) apply $197,956 toward the updated value of the concession which was originally paid by another subsidiary of Tara Gold Resources Corp.  These changes resulted in the following 1) additional debt of $28,044 plus related value added tax for these concessions, 2) the reduction of the amount of the mining deposit, 3) the expense of $6,000 that AMM also paid but which was not included in the revaluation of the concession, and 4) the increase in our Due to Related Party of $197,956 plus related value added tax. The effective amount financed in relation to this concession is $1,675,044 plus $266,001 of value added tax.

The resulting debt payment schedule, including applicable value added tax, is as follows:

Calendar Year

 

 

2010

$

251,874

2011

 

551,673

2012

 

698,474

 

$

1,502,021

In accordance with Interest Topic of FASB ASC, the future payments of the total payment amount of $1,675,044 have been discounted using the incremental borrowing rate of 2.97%. As of March 31, 2010, the present value of future payments on the Centenario contract is as follows: 

 

**Debt**

** **

**IVA**

** **

**Total**

Future payments

$

1,364,429 

 

$

218,309 

 

$

1,582,738 

Imputed interest

(80,717)

 

- 

 

(80,717)

Present value of debt

1,283,712 

 

218,309 

 

1,502,021 

Less:  current portion

(211,874)

 

(40,000)

 

(251,874)

 

$

1,071,838 

 

$

178,309 

 

$

1,250,147 

Effective January 1, 2010 the Mexican government increased *Impuest al Valor Agregado taxes*(IVA) to 16%. 

11

**e.**

In June 2009 AMM executed an agreement to acquire three mining concessions known as “Pirita” from an independent third party. The properties approximate 6,700 hectares and were purchased for a total of $50,000 cash, $230,000 financed, including $30,000 in value added taxes.

The resulting debt payment schedule, including applicable value added tax, is as follows:

Calendar Year

 

 

2010

$

112,962

2011

 

57,493

 

$

170,455

In accordance with the Interest Topic of FASB ASC, the future payments of the total payment amount of $200,000 have been discounted using the incremental borrowing rate of 2.76%. As of March 31, 2010, the present value of future payments on the Pirita contract is as follows: 

 

**Debt**

** **

**IVA**

** **

**Total**

Future payments

$

150,000 

 

$

24,000 

 

$

174,000 

Imputed interest

(3,545)

 

- 

 

(3,545)

Present value of debt

146,455 

 

24,000 

 

170,455 

Less:  current portion

(96,962)

 

(16,000)

 

(112,962)

 

$          49,493

 

$

8,000 

 

$

57,493 

Effective January 1, 2010 the Mexican government increased *Impuest al Valor Agregado taxes*(IVA) to 16%. 

**f.**

In June 2009 ACM executed an agreement to acquire eight mining concessions known as “Picacho” from an independent third party. The properties approximate 3,236 hectares and were purchased for a total of $500,000 cash, $4,945,000 financed, including $645,000 in value added taxes. 

In March 2010, Adit and the note holder renegotiated the agreement to revalue the entire Picacho concession to $1,250,000. Under the revised agreement, Adit paid the vendor $500,000 in cash (plus applicable taxes); as final consideration for the mining concession. These changes resulted in the following 1) decrease debt for $3,324,485 and the 2) decrease on the related recoverable value-added taxes for $508,814. At March 31, 2010 the amended purchase price was paid in full.

In March 2010, Adit executed an agreement with noted holder of the Picacho property to purchase Technical Data pertaining to the Picacho Prospect. The Technical Data includes engineering reports, maps, assessment reports, exploration samples certificates, surveys, environmental studies and other miscellaneous information pertaining to the Picacho Prospect. As of March 31, 2010 the underlying mining concession known as Picacho had no proven reserves.  As such, the information purchased is considered research and development on a developing mine and in accordance with the ASC Research and Development (R&D) Topic - R&D is expensed when incurred. During the negotiations, the parties agreed on the value of the stock for the Technical Data of $2.25 per share for Adit stock and $4.00 per share of Tara Minerals stock.  In these financial statements we have accounted for the shares at their fair value amounts as follows:  320,000 shares of Adit’s common stock, which was valued at $0.75 per share, and 437,500 shares of Tara Minerals’ common stock which was valued at $2.25.  All stock was issued in April 2010.

12

**Note 3.**

**Stockholders’ Equity**

The authorized common stock of the Company consists of 75,000,000 shares with par value of $0.001.

January 2010, the Company issued 100,000 shares of common stock valued at $157,000 or $1.57 a share for officer bonuses.

February 2010, the Company issued 50,000 shares of common stock valued at $77,500 or $1.55 a share for investor relations. 

February 2010, the Company issued 30,000 shares of common stock valued at $63,000 or $2.10 a share; 29,286 shares for investor relations and 714 shares for cash.  

February 2010, the Company issued 40,000 shares of common stock valued at $80,000 or $2.00 a share for investor relations. 

February 2010, the Company issued 1,250,000 shares of common stock for investor relation and banking services valued at $2,687,500 or $2.15 a share, with warrants to purchase 1,250,000 common shares, vesting throughout 2010 with a total warrant value of $2,684,028.

February 2010, the Company issued 10,000 shares of common stock for warrants exercised, valued at $12,000 or $1.20 a share for cash.

February 2010, the Company issued 250,000 shares of common stock for warrants exercised, valued at $100,000 or $0.40 a share for cash.

February 2010, the Company issued 4,000 shares of common stock valued at $9,360 or $2.34 a share, 3,658 shares for investor relations and 342 shares for cash.

March 2010, the Company issued 416,667 shares of common stock for warrants exercised, valued at $458,334 or $1.10 a share for cash.

March 2010, the Company issued 81,053 shares of common stock valued at $162,106 or $2.00 a share for cash.

March 2010, the Company issued 23,000 shares of common stock for warrants exercised, valued at $27,600 or $1.20 a share for cash.

March 2010, the Company issued 140,000 shares of common stock for warrants exercised, valued at $56,000 or $0.40 a share for cash.

Net loss per common share

Net loss per share is calculated in accordance with the Earnings Per Share Topic of FASB ASC.  The weighted average number of common shares outstanding during each period is used to compute basic loss per share. Diluted loss per share is computed using the weighted averaged number of shares and dilutive potential common shares outstanding.  Dilutive potential common shares are additional common shares assumed to be exercised, such as options, warrants and convertible debt. 

At March 31, 2010, the Company had a net loss resulting in no dilution of any common stock equivalents. 

13

**Note 4.**

**Options and Warrants**

On February 1, 2007, the Company adopted the following stock option plans:

·

Incentive Stock Option Plan (for up to 1,000,000 shares)

·

Nonqualified Stock Option Plan (for up to 3,000,000 shares, as amended)

·

Stock Bonus Plan (for up to 750,000 shares)

In July 2008, the Company filed a registration statement on Form S-8 to register the shares issuable upon the exercise of Incentive Stock and Nonqualified Stock Option as well as any shares that may be issued pursuant to the Stock Bonus Plan. 

In February 2007, the Company granted 1,000,000 options under its Nonqualified Stock Option Plan for 1,000,000 shares of common stock with an exercise price of $0.05 to two of the Company’s officers for compensation which originally expired February 1, 2010.  In January 2010, the expiration date of these options was extended to February 2012.  In the first quarter of 2010, the Company recognized an additional $889,031 in stock compensation associated with the extension of the expiration date.

In January 2010, the Company granted 750,000 options under it Incentive Stock Option Plan for 750,000 shares of common stock with an exercise price of $1.57 to two of the Company’s officers for compensation.  These options vest at various times until January 2017 and begin expiring at various times beginning January 2015.  The vested amount of these options was valued at $182,735.

In January 2010, the Company granted 1,250,000 options under it Nonqualified Stock Option Plan for 1,250,000 shares of common stock with an exercise price of $0.05 to three of the Company’s officers for compensation.  These options vested immediately and expire January 2015.  These options were valued at $2,334,201.

Warrants issued in relation to investment relation agreements vest at various rates starting in the second quarter of 2010.

The fair value of each option/warrant award discussed above is estimated on the date of grant using the Black-Scholes option valuation model that uses the assumptions noted in the following table. Expected volatilities are based on volatilities from the Company’s traded common stock. The expected term of options granted is estimated at half of the contractual term as noted in the individual option/warrant agreements and represents the period of time that management anticipates option/warrants granted are expected to be outstanding.  The risk-free rate for the periods within the contractual life of the option is based on the U.S. Treasury bond rate in effect at the time of grant for bonds with maturity dates at the estimated term of the options.

 

2010

Expected volatility

208.37% - 208.85%

Weighted-average volatility

208.64%

Expected dividends

0

Expected term (in years)

0.75 – 3

Risk-free rate

0.3% - 1.57%

14

A summary of option activity under the Plan as of March 31, 2010, and changes during the period then ended is presented below:

**Options**

**Shares**

**Weighted-**

**Average**

**Exercise**

**Price**

**Weighted-**

**Average**

**Remaining**

**Contractual**

** Term**

**Aggregate**

**Intrinsic**

** Value**

Outstanding at December 31, 2009

1,000,000

$

0.05

 

 

Granted

2,450,000

0.97

 

 

Exercised

-

-

 

 

Forfeited or expired

-

-

 

 

Outstanding at March 31, 2010

3,450,000

$

0.26

4.0

$

6,135,000

Exercisable at March 31, 2010

2,625,000

$

0.26

4.0

$

5,585,000

**Nonvested Options**

**Options**

**Weighted**

**-Average**

**Grant-Date**

** Fair Value**

Nonvested at December 31, 2009

- 

$

-

Granted

2,450,000 

1.50

Vested

(1,625,000)

1.52

Forfeited

- 

-

Nonvested at March 31, 2010

825,000 

$

1.50

**Warrants**

**Shares**

**Weighted-**

**Average**

**Exercise**

**Price**

**Weighted-**

**Average**

**Remaining**

**Contractual**

**Term**

**Aggregate**

**Intrinsic**

**Value**

Outstanding at December 31, 2009

3,222,500 

$

0.65

 

 

Granted

1,250,000 

2.08

 

 

Exercised

(2,382,833)

0.70

 

 

Forfeited or expired

- 

-

 

 

Outstanding at  March 31, 2010

2,089,667 

$

0.86

1.0

$

3,645,967

Exercisable at March 31, 2010

839,667 

$

0.65

1.0

$

1,343,467

**Nonvested Warrants**

**Warrants**

**Weighted-**

**Average**

** Grant-Date**

**Fair Value**

Nonvested at December 31, 2009

-

$

-

Granted

1,250,000

2.14

Vested

-

-

Forfeited

-

-

Nonvested at March 31, 2010

1,250,000

$

2.14

15

**Note 5.**

** Income Taxes**

We did not provide any current or deferred U.S. federal income tax provision or benefit for any of the periods presented because we have experienced operating losses since inception. We provided a full valuation allowance on any net deferred tax assets, consisting of net operating loss carry forwards, because management has determined that it is more likely than not that we will not earn income sufficient to realize the deferred tax assets during the carry forward period. 

Tara Minerals and American Metal Mining

Tara Minerals and American Metal Mining are part of the consolidated Tara Gold Resources Corp. return and as such, all related deferred tax assets or liabilities would be calculated on the consolidated tax return basis and pushed down to the underlying subsidiaries as needed.  No tax benefit has been reported in connection with the net operating loss carry forwards as of the date of these financials statements that related to Tara Minerals and American Metal Mining.

Tara Gold Resources Corp. files income tax returns in the United States and Mexican federal jurisdictions.  With a few exceptions, the Company is no longer subject to U.S. federal examination by tax authorities on tax returns filed before January 31, 2006.  Upon tax return filing, the U.S. federal returns are considered open tax years. Tara Gold Resources Corp. 2007 U.S. federal return is currently under U.S. Internal Revenue Service (IRS) audit, no interest and penalties have been accrued at the balance sheet date, as the IRS audit is not finished yet.

Effective January 1, 2010 the Mexican government increased *Impuesto Sobre la Renta*Income Tax**(ISR) to 30%. 

Adit Resources, Inc. and American Copper Mining

Adit Resources was organized in June 2009 and will file a separate tax return from the Tara Gold Resources Corp. consolidated federal tax return.

The total net operating loss to be carried forward at March 31, 2010 is approximately $661,000.

The components of the Company’s deferred tax asset are as follows:

 

 

 

March 31,

2010

 

December 31,

2009

Net operating loss carry forward tax affected

$

87,000 

$

37,000 

Valuation allowance

 

(87,000)

 

(37,000)

Net deferred tax asset

$

- 

$

- 

A reconciliation of the statutory income taxes rates and the effective rate is as follows: 

 

 

 

2010

2009

Tax at statutory rate (blended US and MX)

32%

31%

Valuation allowance

(32%)

(31%)

 

-%

-%

Effective January 1, 2010 the Mexican government increased *Impuesto Sobre la Renta*Income Tax**(ISR) to 30%. 

16

**Note 6.**

**Related Party Transactions**

 

Due to related parties current was $2,760,841 and $2,770,838 at March 31, 2010 and December 31, 2009 respectively.  

The Company is a subsidiary of Tara Gold Resources Corp. In January 2007, another subsidiary of Tara Gold Resources Corp., Corporacion Amermin, S.A. de C.V. (“Amermin”), made the arrangements to purchase the Pilar, Don Roman and Las Nuvias properties listed in Note 2 (part of the Don Roman Grouping). These properties were assigned to the Company’s subsidiary AMM as of January 2007. AMM makes payments to Amermin and Amermin makes payments related to the original purchase agreements.  At March 31, 2010, Amermin has paid the original note holder in full but AMM has not paid Amermin. At March 31, 2010, due to related parties, current consisted of:

- Pilar mining concession:  $535,659 (inclusive of valued added tax) 

- Don Roman concession:  $211,826

As of March 31, 2010 Tara Gold Resources loaned the Company $1,220,000.  There are no terms to this intercompany payable and it is due on demand of the parent.

The remaining due to related parties current as of March 31, 2010 is $793,356 is due to Amermin for other related party loans. 

In March 2010, Adit acquired Technical Data pertaining to the Picacho Prospect, mentioned in Note 2 (f) above. Adit paid for the Tara Minerals shares used in the acquisition by means of a note in the principal amount of $1,750,000.  The note bears interest at 6% per year and is due and payable on March 31, 2012. At any time after July 1, 2010 Tara Minerals may convert the outstanding principal, plus accrued interest, into shares of Adit’s common stock.  Tara Minerals will receive one share of Adit’s common stock for each $1.00 of principal and interest converted. This is an intercompany transaction that eliminates during the consolidation of these financials. 

**Note 7.**

**Non-Controlling Interest**

In October 2009, the Company’s subsidiary, Adit Resources, Corp. initiated a private placement of Adit’s common stock for $0.75 per share up to $1,500,000.  As of March 31, 2010 Adit had $1,499,451 for 1,999,268 shares of Adit common stock subscribed under this private placement with independent third parties.  

At March 31, 2010 the total non-controlling interest, consisting of shares sold per the private placement, issued for services, compensation and Technical Data for Picacho represents 12% of the total common shares outstanding or subscribed for Adit.

**Fair Value**

In accordance with authoritative guidance, the table below sets forth the Company's financial assets and liabilities measured at fair value by level within the fair value hierarchy. Assets and liabilities are classified in their entirety based on the lowest level of input that is significant to the fair value measurement.

 

  

**Fair Value at March 31, 2010**

 

  

**Total**

**Level 1**

**Level 2**

**Level 3**

Assets:

  

 

 

 

 

None

  

$

-

$

-

$

-

$

-

 

  

 

 

 

 

Liabilities:

  

 

 

 

 

    Total notes payable

  

$

1,674,666

$

1,674,666

$

-

$

-

    Due to related parties

  

2,760,841

2,760,841

-

-

Total

  

$

4,435,507

$

4,435,507

$

-

$

-

17

**Note 8.**

**Subsequent Events**

Management evaluated all activity of the Company through May 14, 2010 (the issue date of the Financial Statements) and concluded the following disclosures are pertinent:

In April 2010, 17,669 shares of common stock for $21,203 or $1.20 per share were issued that were subscribed for as of March 31, 2010.

In April 2010, the Company issued 437,500 shares of it’s common stock valued at $2.25 per share for the assignment of Technical Data pertaining to the Picacho Prospect (see Note 2 (f)).

In April 2010, Adit issued 320,000 shares of it’s common stock valued at $0.75 per share for the assignment of Technical Data pertaining to the Picacho Prospect (see Note 2 (f) and Note 6).

18

**ITEM 2.**

**MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATION**

Tara Minerals was incorporated on May 12, 2006.  During the period from its incorporation through March 31, 2010 Tara Minerals did not generate any revenue, incurred $2,046,829 in exploration expenses and $11,914,827 in operating, general and administrative expenses.  Included in operating, general and administrative expenses is a non-cash charge of $4,856,640 pertaining to the issuance of stock options, stock compensation and stock bonus plans to officers and directors of the Company.

Between December 2006 and February 2007, Tara Minerals raised $2,540,000 from the sale of 5,081,000 shares of its common stock to private investors.

In January 2008 Tara Minerals issued 1,200,000 shares of its common stock to an unrelated third party for mining equipment.

In 2008, Tara Minerals sold 1,119,167 Units at a price of $0.60 per Unit.  Each Unit consisted of one share of Tara Minerals’ common stock and one warrant.  Each warrant entitles the holder to purchase one share of Tara Minerals’ common stock at a price of $1.20 per share during the two year period following the sale of the Units.  The warrants expire two years after their issuance.  In October 2009, the warrant exercise price was amended so that holders’ could exercise the warrant at a price of $0.90 until October 23, 2009.  After October 23, 2009 the warrant exercise price reverted to $1.20 per share. The warrant expiration date did not change.  A total of 1,114,003 warrants for $1,101,138 were exercised as of April 29th, 2010.

In 2008 and 2009, Tara Minerals sold 2,800,000 Units at a price of $0.20 per Unit.  Each Unit consisted of one share of Tara Minerals’ common stock and one warrant.  Each warrant entitles the holder to purchase one share of Tara Minerals’ common stock at a price of $0.40 per share during the two year period following the sale of the Units.  The warrants expire two years after their issuance.  A total of 440,000 warrants for $176,000 were exercised as of April 29, 2010.

In 2010, Tara Minerals issued 1,250,000 shares of common stock for investor relation and banking services valued at $2,687,500 or $2.15 a share, with warrants to purchase 1,250,000 common shares, vesting throughout 2010 with a total warrant value of $2,684,028.

Tara Minerals anticipates that its capital requirements during the twelve months ending March 31, 2011 will be:

Property payments and taxes – Pilar de Mocoribo property

 

$

535,659

Property payments and taxes – Pirita property

 

84,477

Exploration and Development – Don Roman Groupings

 

1,000,000

Exploration and Development -  Picacho Prospect

 

500,000

Exploration and Development – Centenario

 

300,000

Property payments and taxes – Centenario

 

251,874

General and administrative expenses  

 

350,000

Total

 

$

3,022,010

In the first quarter of 2010, Tara Minerals continued extracting material from its Don Roman mine to process and produce lead / silver and zinc concentrates for sale to a third party.  During the first quarter, Tara Minerals spent time and resources refining its recovery and concentrate production process, including the addition of a concentrate dryer, so that in April 2010 it was able to begin shipping high quality concentrates to a third party buyer.  Tara Minerals believes that it is making steady progress towards consistent quality production of marketable concentrates and that both cash on hand and revenue from mining activities will satisfy its working capital needs for 2010.

Tara Minerals’ future plans will be dependent upon the amount of capital available to Tara Minerals and the amount of cash provided by its operations.  

19

Tara Minerals anticipates that it will need to hire 10 to 15 new employees during the twelve-month period ending March 31, 2011 primarily to run mining operations.

Tara Minerals does not have any commitments or arrangements from any person to provide Tara Minerals with any additional capital.  

See Note 1 to the financial statements included as part of this report for a description of Tara Minerals’ accounting policies and recent accounting pronouncements. 

**ITEM 4T.   CONTROLS AND PROCEDURES**

Francis Richard Biscan, Jr., Tara Minerals’ Principal Executive Officer and Clifford A. Brown, Tara Minerals’ Principal Financial Officer, have evaluated the effectiveness of Tara Minerals’ disclosure controls and procedures (as defined in Rule 13a-15(e) of the Securities Exchange Act of 1934) as of the end of the period covered by this report, and in their opinion Tara Minerals’ disclosure controls and procedures are effective.  

There were no changes in Tara Minerals’ internal controls over financial reporting that occurred during the period that have materially affected, or are reasonably likely to materially affect, Tara Minerals’ internal control over financial reporting.

20

**PART II**

**OTHER INFORMATION**

**ITEM 1.      LEGAL PROCEEDINGS**

None.

**ITEM 2.       UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS**

Note 3 to the financial statements included as part of this report lists all unregistered sales of the Company’s securities during the three months ended March 31, 2010.  The Company relied upon the exemption provided by Section 4(2) of the Securities Act of 1933 with respect to the sale of these shares.  The persons who acquired these shares were all provided with information concerning the Company prior to the purchase of their shares.  The certificates representing the shares of common stock will bear legends stating that the shares may not be offered, sold or transferred other than pursuant to an effective registration statement under the Securities Act of 1933 or pursuant to an applicable exemption from registration.  The shares are “restricted” securities as defined in Rule 144 of the Securities and Exchange Commission.

**ITEM 3.      DEFAULTS UPON SENIOR SECURITIES**

None.

**ITEM 4.     [REMOVED AND RESERVED]**

 

**ITEM 5.**     **OTHER INFORMATION**

None.

**ITEM 6.     EXHIBITS  **

(a)

Exhibits

 

 

10.14

Amended Agreement – Picacho Property

10.15

Amended Service Agreement –  Roadshows International

10.16

Purchase Agreement – Technical Data

31.1

Rule 13a-14(a) Certifications –CEO

31.2

Rule 13a-14(a) Certifications – CFO

32.1

Section 1350 Certifications 

 

 

 

 

 

 

21

**SIGNATURES**

In accordance with Section 13 or 15(d) of the Exchange Act, the registrant caused this report to be signed on its behalf by the undersigned, thereunto duly authorized on May 17, 2010.

**TARA MINERALS CORP.**

By:   */s/ Francis Richard Biscan Jr.*

* *Francis Richard Biscan, Jr., 

President and Chief Executive Officer

By:   */s/ Clifford A. Brown*

* *Clifford A. Brown, 

Principal Financial and Accounting Officer

 

22 |
|-------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------|