INVESTMENTS

Proforma Calculations

 SGT LLC PROFORMA CALULATIONS - ESTIMATED

 PROFORMA PRODUCTION EXTRACTION PROJECTIONS

 (Kingfisher Sand and Gravel, Inc and Fallon Mining Company)

RECOVERY UTILIZED PER TON - lower than assays - FOR PROFORMA

Gold         2 ounces per ton         x      $1,200.00/oz               =          $2,400.00

Platinum  2 ounces per ton          x      $1,800.00/oz   =          $3,600.00

Rhodium  1 ounce per ton           x     $2,800.00/oz   =          $2,800.00

Palladium 1 ounce per ton           x     $   400.00/oz   =          $    400.00

Silver       4 ounces per ton           x     $      35.00/oz  =          $    140.00

                                                                                                $9,340.00

MONTHLY GROSS CASH FLOW ESTIMATED - ONE TON PER DAY

$9,340/ton      x          30-days           =          $280,200/mo/per ton

TONS PER DAY PROCESSED - PLANT SIZE /RETENTION TIME CONTROLS

$280,200.00   x          2-tons per day =          $   560,400/mo           

$280,200.00   x          3-tons per day =          $   840,600/mo

$280,200.00   x          4-tons per day =          $1,120,800/mo

$280,200.00   x          6-tons per day =          $1,680,200/mo

$280,200.00   x          8-tons per day =          $2,241,600/mo

BREAKEVEN POINT - AVERAGED FOR PROFORMA

Average process costs estimated at $250,000.00 per month to determine Breakeven Point.

This equates to approximately $8,400 per day costs. The Breakeven point estimate would be set at $2,100 per day for 4-tons per day processed ($2,100 x 4-tons = $8,400):

Gold =        0.58 ounces per ton x $1,200/ounce   =  $   696   x   4-tons  =  $2,784/ day

Platinum  = 0.50 ounce per ton  x $1,800/ounce   =  $   900   x   4-tons  =  $3,600/day

Rhodium =  0.25 ounce per ton  x $2,800/ounce   =  $  700    x   4-tons  =   $2,800/day

NOTE: Assuming AA Labs can develop and supply extraction process that match their assays, the above estimates would be greatly increased in the estimated Gross Cash Flow to the LLC. Assuming AA Labs can only match the lower Sierra Labs recovery extraction assay report mineral values per ton, the above calculations would be greatly increase in the estimated Gross Cash Flow.

NEVADA LLC - PROPOSED SMALL PROCESS PLANT
EXTRACTION OF PRECIOUS METALS
ESTIMATED CASH RETURN ON INVESTMENT
 MONTHS 1 TO 24 
 Page 3 of 3 
Month Estimated Net Revenue (Deficit) 90% Estimated Cash Flow Available for LLC Distributions 10% Process Licensing Fee
1       (3,398,800)                          -                        -
2           (624,500)                          -                        -
3           (967,950)                          -                        -
4           (134,450)                          -                        -
5           (119,450)                          -                        -
6            369,250                          -                        -
7            350,500             315,450             35,050
8            352,750             317,475             35,275
9            517,750             465,975             51,775
10            532,750             479,475             53,275
11            882,750             794,475             88,275
12            887,750             798,975             88,775
13         1,172,750          1,055,475           117,275
14         1,225,750          1,103,175           122,575
15         1,577,750          1,419,975           157,775
16         1,580,750          1,422,675           158,075
17         1,537,750          1,383,975           153,775
18         1,585,750          1,427,175           158,575
19         1,572,750          1,415,475           157,275
20         1,585,750          1,427,175           158,575
21         1,557,750          1,401,975           155,775
22         1,580,750          1,422,675           158,075
23         1,577,750          1,419,975           157,775
24         1,560,750          1,404,675           156,075
Totals       16,764,350       19,476,225        2,164,025

NEW ESTIMATES & CALCULATIONS

LLC PROFORMA CALULATIONS - ESTIMATED

PROFORMA PRODUCTION EXTRACTION PROJECTIONS

RECOVERY UTILIZED PER TON - lower than assays - FOR PROFORMA

Gold         2 ounces per ton         x      $1,800.00/oz               =          $3,600.00

Platinum  2 ounces per ton          x      $1,800.00/oz   =          $3,600.00

Rhodium  1 ounce per ton           x     $1,850.00/oz   =          $1,850.00

Palladium 1 ounce per ton           x     $   730.00/oz   =          $    730.00

Silver       4 ounces per ton           x     $      40.00/oz  =          $    160.00

                                                                                                $9,940.00

MONTHLY GROSS CASH FLOW ESTIMATED - ONE TON PER DAY

$9,940/ton      x          30-days           =          $298,200/mo/per ton

TONS PER DAY PROCESSED - PLANT SIZE /RETENTION TIME CONTROLS

$298,200.00   x          2-tons per day =          $   596,400/mo           

$298,200.00   x          3-tons per day =          $   894,600/mo

$298,200.00   x          4-tons per day =          $1,192,800/mo

$298,200.00   x          6-tons per day =          $1,789,200/mo

$298,200.00   x          8-tons per day =          $2,385,600/mo

BREAKEVEN POINT - AVERAGED FOR PROFORMA

Average process costs estimated at $250,000.00 per month to determine Breakeven Point.

This equates to approximately $8,400 per day costs. The Breakeven point estimate would be set at $2,100 per day for 4-tons per day processed ($2,100 x 4-tons = $8,400):

Gold =        0.58 ounces per ton x $1,800/ounce   =  $1,044  x   4-tons  =  $4,176/ day

Platinum  = 0.50 ounce per ton  x $1,800/ounce   =  $   900   x   4-tons  =  $3,600/day

Rhodium =  0.25 ounce per ton  x $1,850/ounce   =  $  460    x   4-tons  =   $1,840/day

NOTE: Assuming AA Labs can develop and supply extraction process that match their assays, the above estimates would be greatly increased in the estimated Gross Cash Flow to the LLC. Assuming AA Labs can only match the lower Sierra Labs recovery extraction assay report mineral values per ton, the above calculations would be greatly increase in the estimated Gross Cash FlowYear 1

NEVADA LLC - SUPPLEMENT GREEN TWO LLC (SGT) PROPOSED SMALL PROCESS PLANT
                                                                              EXTRACTION OF PRECIOUS METALS                                             Page 1 of 3
 EXISTING PLANT BUILDING
17-Sep-11
Description Month 1 Month 2 Month 3 Month 4 Month 5 Month 6 Month 7 Month 8 Month 9 Month 10 Month 11 Month 12 First Year Totals
Projected Revenue                   -                     -                     -                    -                        -          540,000            540,000            540,000            720,000             720,000         1,080,000          1,080,000          5,220,000
Projected Operating Expenses
Fallon Mining Company(FMC) Expenses for
    Employees, Site Guard, Construction           50,000             50,000            50,000            50,000                50,000            50,000             50,000              50,000             50,000              25,000              25,000               25,000             525,000
LLC Management/ Accounting allowance            5,000             10,000            10,000            10,000                20,000            20,000             20,000              20,000             20,000              40,000              40,000               40,000             255,000
Process Plant Engineer Contract            25,000                25,000            50,000             50,000              50,000             50,000              50,000              50,000               50,000             400,000
Transportation Allowance                13,800              5,000               5,000                5,000               5,000                5,000                5,000                 5,000              48,800
Insurance - Liability and Health              5,000              5,000             5,000                 5,000              5,000               5,000                5,000               5,000                6,000                6,000                 6,000              58,000
Utilities              3,200              3,200             3,700                 6,000              6,000               8,000                8,000               8,000                8,000                8,000                 8,000              70,100
Employee Wages - Plant          110,000            110,000            110,000            110,000             110,000            110,000             110,000             770,000
Gasoline                 250                250                    250                250                  250                3,000               3,000                3,000                3,000                 3,000              16,250
Chemicals and Smelter Costs            15,000            15,000                 2,500              9,000               9,000                9,000               9,000                9,000                9,000                 9,000              95,500
Miscellaneous - Repairs Sinking Fund                14,000            14,000             14,000              14,000             14,000              14,000              14,000               14,000             112,000
Ore Delivery  - Freight Allowance              2,000             2,000                18,000            18,000             20,500              20,500             20,500              20,500              20,500               20,500             163,000
Contingencies Allowance                2,500              2,500             2,500                 2,500              4,000               4,000                4,000               4,000                4,000                4,000                 4,000              38,000
Total Projected Operating Expenses           55,000             70,700            87,950          113,450              157,050          291,250            295,750            298,500            298,500             294,500            294,500             294,500          2,551,650
Estimated Profit (Loss) Before Licensing & Tax          (55,000)            (70,700)           (87,950)         (113,450)             (157,050)          248,750            244,250            241,500            421,500             425,500            785,500             785,500          2,668,350
Other Expenses
Process Licensing - Royalty Fee (10%)           (5,500)             (7,070)             (8,795)           (11,345)               (15,705)            24,875             24,425              24,150             42,150              42,550              78,550               78,550             266,835
Nevada Net Proceeds of Mineral Tax           (1,733)             (2,227)             (2,770)            (3,574)                (4,947)              7,836               7,694                7,607             13,277              13,403              24,743               24,743              84,053
Total Other Expenses           (7,233)             (9,297)           (11,565)           (14,919)               (20,652)            32,711             32,119              31,757             55,427              55,953            103,293             103,293             350,888
Estimated Profit (Loss) From Operations          (47,768)            (61,403)           (76,385)           (98,531)             (136,398)          216,039            212,131            209,743            366,073             369,547            682,207             682,207          2,317,462
Capital Investment Budget
Site Improvements - Process           550,000            10,000             10,000             10,000              10,000             590,000
Purchase Building and 240 Acres      2,000,000          2,000,000
Site Rolling Stock           120,000          220,000          250,000             590,000
Process Equipment            380,000          500,000          300,000             300,000          1,480,000
Permitting Costs - Engineering and Legal           35,000             30,000            30,000            20,000            10,000             10,000               10,000             145,000
Laboratory Equipment            40,000              120,000             160,000
Engineer and Process Design - AA Labs         500,000                                   500,000  
                                 
Total Capital Investment Budget      3,085,000           530,000          750,000          620,000              120,000            10,000             10,000                       -             20,000             300,000              10,000               10,000          5,465,000
Estimated Increase (Decrease) in Cash     (3,132,768)          (591,403)         (826,385)         (718,531)             (256,398)          206,039            202,131            209,743            346,073              69,547            672,207             672,207         (3,147,538)
Cumulative Net Revenue (Expense)     (3,132,768)       (3,724,170)       (4,550,555)      (5,269,086)          (5,525,484)      (5,319,445)        (5,117,314)         (4,907,571)        (4,561,498)         (4,491,952)        (3,819,745)         (3,147,538)
NOTE 1: FMC supplies direct management person and construction personnel for LLC project. This fee is reduced in the 10th month or earlier as the LLC adds personnel.            
NOTE 2: The projected budget costs have been increased to allow for health care plan taxes and penalties and for the new EPA, which will increase electrical costs and fuel costs. 
NOTE 3:  Site Rolling Stock consists of :  Forklifts, Tractor, Front End Loader, Grader and Bulldozer.Year 2

NEVADA LLC - SUPPLEMENT GREEN TWO LLC (SGT) PROPOSED SMALL PROCESS PLANT
                                                                              EXTRACTION OF PRECIOUS METALS                                             Page 2 of 3
 EXISTING PLANT BUILDING
17-Sep-11
Description Month 13 Month 14 Month 15 Month 16 Month 17 Month 18 Month 19 Month 20 Month 21 Month 22 Month 23 Month 24 Two Year Total
Projected Revenue      1,440,000       1,440,000        1,800,000       1,800,000           1,800,000       1,800,000         1,800,000          1,800,000         1,800,000          1,800,000         1,800,000          1,800,000        26,100,000
Projected Operating Expenses
Fallon Mining Company(FMC) Expenses for
    Employees, Site Guard, Construction           25,000           25,000            25,000            25,000                25,000            25,000             25,000              25,000             25,000              25,000              25,000               25,000             825,000
LLC Management/ Accounting allowance           40,000           40,000            40,000            40,000                40,000            40,000             40,000              40,000             40,000              40,000              40,000               40,000             735,000
Process Plant Engineer Contract           50,000           50,000            50,000            50,000                50,000            50,000             50,000              50,000             50,000              50,000              50,000               50,000          1,000,000
Transportation Allowance            5,000             5,000              5,000             5,000                 5,000              5,000               5,000                5,000               5,000                5,000                5,000                 5,000             108,800
Insurance - Liability and Health            6,000             6,000              6,000             6,000                 6,000              6,000               6,000                6,000               6,000                6,000                6,000                 6,000             130,000
Utilities            8,000             8,000              8,000             8,000                 8,000              8,000               8,000                8,000               8,000                8,000                8,000                 8,000             166,100
Employee Wages - Plant         119,000         119,000          119,000          119,000              119,000          119,000            119,000            119,000            119,000             119,000            119,000             119,000          2,198,000
Gasoline            3,000             3,000              3,000             3,000                 3,000              3,000               3,000                3,000               3,000                3,000                3,000                 3,000              52,250
Chemicals and Smelter Costs           12,000           12,000            12,000            12,000                12,000            12,000             12,000              12,000             12,000              12,000              12,000               12,000             239,500
Miscellaneous - Repairs Sinking Fund           14,000           14,000            14,000            14,000                14,000            14,000             14,000              14,000             14,000              14,000              14,000               14,000             280,000
Ore Delivery  - Freight Allowance           20,500           20,500            20,500            20,500                20,500            20,500             20,500              20,500             20,500              20,500              20,500               20,500             409,000
Process Expense - AA Labs
Contingencies Allowance            4,000             4,000              4,000             4,000                 4,000              4,000               4,000                4,000               4,000                4,000                4,000                 4,000              86,000
Total Projected Operating Expenses         306,500         306,500          306,500          306,500              306,500          306,500            306,500            306,500            306,500             306,500            306,500             306,500          6,229,650
Estimated Profit (Loss) Before Licensing & Tax      1,133,500       1,133,500        1,493,500       1,493,500           1,493,500       1,493,500         1,493,500          1,493,500         1,493,500          1,493,500         1,493,500          1,493,500        19,870,350
Other Expenses
Process Licensing - Royalty Fee (10%)         113,350         113,350          149,350          149,350              149,350          149,350            149,350            149,350            149,350             149,350            149,350             149,350          1,987,035
Nevada Net Proceeds of Mineral Tax           35,705           35,705            47,045            47,045                47,045            47,045             47,045              47,045             47,045              47,045              47,045               47,045             625,916
Total Other Expenses         149,055         149,055          196,395          196,395              196,395          196,395            196,395            196,395            196,395             196,395            196,395             196,395          2,612,951
Estimated Profit (Loss) From Operations         984,445         984,445        1,297,105       1,297,105           1,297,105       1,297,105         1,297,105          1,297,105         1,297,105          1,297,105         1,297,105          1,297,105        17,257,399
Capital Investment Budget
Site Improvements - Process              8,000              8,000                 8,000               8,000               8,000                8,000             638,000
Purchase Building, 240 Acres and Section 29          2,000,000
Site Rolling Stock          100,000             100,000             790,000
Process Equipment            40,000              300,000          1,820,000
Permitting Costs - Engineering and Legal           10,000            10,000             10,000              10,000               10,000             195,000
Laboratory Equipment             160,000
Engineer and Process Design - AA Labs                                     500,000
                               
Total Capital Investment Budget           58,000                    -          108,000            10,000              308,000                     -             18,000                       -               8,000             110,000                8,000               10,000          6,103,000
Estimated Increase (Decrease) in Cash         926,445         984,445        1,189,105       1,287,105              989,105       1,297,105         1,279,105          1,297,105         1,289,105          1,187,105         1,289,105          1,287,105        11,154,399
Cumulative Net Revenue (Expense)     (2,221,093)      (1,236,649)           (47,544)       1,239,561           2,228,666       3,525,770         4,804,875          6,101,980         7,391,085          8,578,189         9,867,294         11,154,399
NOTE 1: FMC supplies direct management person and construction personnel for LLC project. This fee is reduced in the 10th month or earlier as the LLC adds personnel.          
NOTE 2: The projected budget costs have been increased to allow for health care plan taxes and penalties and for the new EPA, which will increase electrical costs and fuel costs. 
NOTE 3:  Site Rolling Stock consists of :  Forklifts, Tractor, Front End Loader, Grader and Bulldozer.ROI

NEVADA LLC - SUPPLEMENT GREEN TWO LLC (SGT) PROPOSED SMALL PROCESS PLANT
EXTRACTION OF PRECIOUS METALS
EXISTING PLANT BULIDING
ESTIMATED CASH RETURN ON INVESTMENT
 MONTHS 1 TO 24 
 Page 3 of 3 
Month Estimated Net Cash Available for Distributions 60% Estimated Cash Flow Available for Mineral Owner 40% Estimated Cash Available for Investor
1       (3,132,768)                          -                        -
2           (591,403)                          -                        -
3           (826,385)                          -                        -
4           (718,531)                          -                        -
5           (256,398)                          -                        -
6            206,039             123,624             82,416
7            202,131             121,279             80,852
8            209,743             125,846             83,897
9            346,073             207,644           138,429
10              69,547               41,728             27,819
11            672,207             403,324           268,883
12            672,207             403,324           268,883
13            926,445             555,867           370,578
14            984,445             590,667           393,778
15         1,189,105             713,463           475,642
16         1,287,105             772,263           514,842
17            989,105             593,463           395,642
18         1,297,105             778,263           518,842
19         1,279,105             767,463           511,642
20         1,297,105             778,263           518,842
21         1,289,105             773,463           515,642
22         1,187,105             712,263           474,842
23         1,289,105             773,463           515,642
24         1,287,105             772,263           514,842
Totals       11,154,399       10,007,930        6,671,953

PROFORMA CALCULATIONS