XML 27 R10.htm IDEA: XBRL DOCUMENT v2.4.0.6
Debt
12 Months Ended
Dec. 31, 2011
Debt:  
Debt Disclosure

NOTE 9 – CONVERTIBLE NOTES PAYABLE AND NOTES PAYABLE

 

Upon inception, the Company evaluates each financial instrument to determine whether it meets the definition of “conventional convertible” debt under paragraph 4 of EITF 00-19, which was superseded by ASC 815, and EITF 05-02, which was superseded by ASC 470.

 

Convertible Notes Payable

 

The following table reflects the convertible notes payable, other than the notes remeasured to fair value, which are discussed in Note 10, as of December 31, 2011 and 2010:

 

Issue Date

 

Maturity Date

 

December 31, 2011

 

 

December 31, 2010

 

 

Interest Rate

 

 

Conversion

Rate

 

Convertible notes payable:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 November 9, 2011

 

December 31, 2012

 

35,000

 

 

--

 

 

 

6.00

%

 

$

0.0150

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Convertible notes payable, in default :

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 August 28, 2009

 

November 1, 2009

 

4,300

 

 

4,300

 

 

 

10.00

%

 

$

0.0150

 

November 30, 2009

 

May 30, 2010

 

 

--

 

 

 

10,000

 

 

 

6.00

%

 

$

0.0050

 

April 7, 2010

 

November 7, 2010

 

 

70,000

 

 

 

70,000

 

 

 

6.00

%

 

$

0.0080

 

November 12, 2010

 

November 7, 2010

 

 

40,000

 

 

 

40,000

 

 

 

6.00

%

 

$

0.0080

 

 

 

 

 

 

114,300

 

 

 

124,300

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Convertible notes payable, in default – related parties:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 January 9, 2009

 

January 9, 2010

 

 

10,000

 

 

 

10,000

 

 

 

10.00

%

 

$

0.0150

 

December 16, 2009

 

December 16, 2010

 

 

--

 

 

 

9,000

 

 

 

6.00

%

 

$

0.0050

 

January 25, 2010

 

January 25, 2011

 

 

6,000

 

 

 

6,000

 

 

 

6.00

%

 

$

0.0050

 

 

 

 

 

 

16,000

 

 

 

25,000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

165,300

 

 

$

149,300

 

 

 

 

 

 

 

 

 

 

 

The convertible notes payable classified as “in default” are in default as of the date this annual report on Form 10-K was ready for issue.

 

 

F-11

 

 

 

 

SEAFARER EXPLORATION CORP. AND SUBSIDIARIES

 (A Development Stage Company)

NOTES TO FINANCIAL STATEMENTS  

 

NOTE 9 – CONVERTIBLE NOTES PAYABLE AND NOTES PAYABLE - continued

 

Notes Payable

 

The following table reflects the notes payable, as of December 31, 2011 and 2010:

 

 

Issue Date

 

Maturity Date

 

December 31, 2011

 

 

December 31, 2010

 

 

Interest Rate

 

Notes payable:

 

 

 

 

 

 

 

 

 

 

 

 

April 27, 2011

 

April 27, 2012

 

  $

5,000

 

 

 $

--

 

 

 

6.00

%

 

 

 

 

 

 

 

 

 

 

Notes payable, in default – related parties:

 

 

 

 

 

 

 

 

 

 

 

 

February 24, 2010

 

February 24, 2011

 

 

7,500

 

 

 

7,500

 

 

 

6.00

%

 

 

 

 

 

 

 

 

 

 

Notes payable, in default:

 

 

 

 

 

 

 

 

 

February 22, 2010

 

August 22, 2010

 

 

--

 

 

 

20,000

 

 

 

3.00

%

February 23, 2011

 

March 23, 2011

 

 

20,000

 

 

 

--

 

 

 

7.00

%

June 23, 2011

 

August 23, 2011

 

 

25,000

 

 

 

--

 

 

 

6.00

%

 

 

 

 

 

45,000

 

 

 

20,000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

57,500

 

 

$

27,500

 

 

 

 

 

 

Stockholder Loans

 

The Company repaid all stockholder loans during the period ended December 31, 2011. The following table reflects the stockholder loans as of December 31, 2011 and December 31, 2010:

 

 

Issue Date

 

Maturity Date

 

 

December 31, 2011

 

 

 

December 31, 2010

 

 

Interest Rate

 

Various

 

None stated

 

$

--

 

 

$

7,900

 

 

 

8.00

%

October 26, 2010

 

January 25, 2011

 

 

--

 

 

 

350

 

 

 

6.00

%

November 16, 2010

 

January 16, 2011

 

 

--

 

 

 

1,875

 

 

 

6.00

%

 

 

 

 

$

--

 

 

$

10,125

 

 

 

 

 

 

At December 31, 2011 and 2010, combined accrued interest on the convertible notes payable, notes payable and stockholder loans was $11,769 and $9,038, respectively, and is included in accounts payable and accrued liabilities on the accompanying balance sheets.

 

Between July 13, 2011 and October 17, 2011, several promissory notes were modified to add a conversion option. These notes were converted into common stock immediately following the modifications. The following table details the promissory notes that were modified and subsequently converted:

 

 

Issue Date

 

Modification and Conversion Date

 

Face Value plus Accrued Interest

 

 

Shares Issued Upon Conversion

 

 

Extinguishment Loss

 

Notes payable:

 

 

 

 

 

 

 

 

 

 

 

 

May 10, 2011

 

July 13, 2011

 

  $

5,050

 

 

 

631,555

 

 

  $

5,054

 

April 28, 2011

 

July 14, 2011

 

 

50,592

 

 

 

10,118,368

 

 

 

101,184

 

May 19, 2011

 

July 19, 2011

 

 

5,049

 

 

 

631,150

 

 

 

2,525

 

May 25, 2011

 

July 26, 2011

 

 

5,049

 

 

 

631,150

 

 

 

2,525

 

June 6, 2011

 

August 12, 2011

 

 

5,055

 

 

 

1,010,988

 

 

 

5,055

 

February 22, 2010

 

August 13, 2011

 

 

20,600

 

 

 

6,200,000

 

 

 

47,600

 

May 26, 2011

 

September 6, 2011

 

 

20,224

 

 

 

4,044,744

 

 

 

46,515

 

June 17, 2011

 

October 14, 2011

 

 

5,089

 

 

 

1,017,876

 

 

 

5,089

 

June 16, 2011

 

October 17, 2011

 

 

15,218

 

 

 

3,043,540

 

 

 

15,218

 

 

 

 

 

$

131,926

 

 

 

27,329,371

 

 

$

230,765

 

 

 

 

 

 

 

 

 

F-12

 

 

 

 

 SEAFARER EXPLORATION CORP. AND SUBSIDIARIES

 (A Development Stage Company)

NOTES TO FINANCIAL STATEMENTS  

 

NOTE 9 – CONVERTIBLE NOTES PAYABLE AND NOTES PAYABLE - continued

 

The following table details the convertible promissory notes that were converted between July 26, 2011 and August 26, 2011:

 

 

Issue Date

 

Modification and Conversion Date

 

Face Value plus Accrued Interest

 

 

Shares Issued Upon Conversion

 

 

Extinguishment Loss

 

Convertible notes payable:

 

 

 

 

 

 

 

 

 

 

 

 

December 16, 2009

 

July 26, 2011

 

  $

9,540

 

 

 

1,908,000

 

 

  $

13,355

 

February 15, 2011

 

August 16, 2011

 

 

22,267

 

 

 

2,945,370

 

 

 

10,132

 

November 30, 2009

 

August 26, 2011

 

 

11,071

 

 

 

2,767,670

 

 

 

30,444

 

Various

 

August 26, 2011

 

 

4,900

 

 

 

1,200,000

 

 

 

13,100

 

 

 

 

 

$

47,778

 

 

 

8,821,040

 

 

$

67,031

 

 

 

NOTE 10 – CONVERTIBLE NOTES PAYABLE, AT FAIR VALUE

 

Convertible Note Payable Dated November 4, 2009 at Fair Value

 

On November 4, 2009, the Company entered into a convertible note payable with a corporation.  The convertible note payable, with a face value of $40,000, bears interest at 8.0% per annum and is due on May 4, 2010.  The convertible note payable is convertible, at the holder’s option, into the Company’s common shares at the lesser of (1) the Variable Conversion Price or (2) a Fixed Conversion Price of $0.25.  The Variable Conversion Price is defined as 42% multiplied by the average of the lowest three trading prices for the Company’s common stock during the ten trading day period ending one trading day prior to the date the convertible note payable is sent by the holder to the Company.  The conversion feature is subject to full-ratchet, anti-dilution protection if the Company sells shares or share-indexed financing instruments at less than the conversion price.  The holder has the option to redeem the convertible note payable for cash in the event of defaults or certain other contingent events (the “Default Put”).

 

In the evaluation of the financing arrangement, the Company concluded that the conversion feature did not meet the conditions set forth in current accounting standards for equity classification.  Since equity classification is not available for the conversion feature, it requires bifurcation and liability classification, at fair value. The Company also concluded that the Default Put required bifurcation because, while puts on debt instruments are generally considered clearly and closely related to the host, the Default Put is indexed to certain events that are not associated with the convertible note payable.

 

Rather than accounting for the derivatives in accordance with SFAS No. 133, Accounting for Derivative Instruments and Hedging Activities  , SFAS No. 155,    Accounting for Certain Hybrid Financial Instruments,   both superseded by ASC 815, permits both holders and issuers of certain hybrid financial instruments, at inception, to irrevocably elect to measure the instrument in its entirety at fair value, with changes in fair value recognized in earnings. Pursuant to paragraph 5 of ASC 815-15-25, the fair value election may be made on an instrument-by- instrument basis at the time the hybrid financial instrument is acquired, issued or when a previously recognized financial instrument is subject to a re-measurement, but it is required to be supported by concurrent documentation or a preexisting documented policy for automatic election. However, the fair value election is not available for a hybrid financial instrument, unless the instrument contains an embedded derivative that ASC 815-15-25-1 would require to be bifurcated.  The Company   elected to account for the hybrid contract under the guidance of ASC 815-15-25-4.

 

In connection with the issuance of the convertible note payable on November 4, 2009, the Company encountered the unusual circumstance of a day-one derivative loss related to the recognition of (i) the hybrid note and (ii) the derivative instrument arising from the fair value measurement due to the fair value of the hybrid note and embedded derivative exceeding the proceeds that the Company received from the arrangement.  Therefore, the Company was required to record a loss on the derivative financial instrument.  In addition, the fair value will change in future periods, based upon changes in the Company’s common stock price and changes in other assumptions and market indicators used in the valuation techniques.  These future changes will be currently recognized in interest expense or interest income on the Company’s statement of operations.

 

The holder of this convertible note has substantial rights and protections regarding dilution if certain events, including a default were to occur. There are a number of events that could trigger a default, including but not limited to failure to pay principal or interest, failure to issue shares under the conversion feature, breach of covenants, breach of representations and warranties, appointment of a receiver or trustee, judgments, bankruptcy, delisting of common stock, failure to comply with the exchange act, liquidation, cessation of operations, failure to maintain assets, material financial statement restatement, reverse split of borrowers stock, etc. In the event of that any of these events were to occur then the lender would be entitled to receive significant amounts of additional shares of the Company’s stock above the amounts for conversion and such occurrence would be highly dilutive to the Company’s shareholders.

 

Furthermore, there are additional events that could cause the lender to be due additional shares of common stock above and beyond the shares due from a conversion. Some of these events include, but are not limited to a merger or consolidation of the Company, dividend distribution or spin off, dilutive issuances of the Company’s stock, etc. If the lender receives additional shares of the Company’s commons stock due to any of the foregoing events or for other reasons, then this may have an extremely dilutive effect on the shareholders of the Company. Such dilution would likely result in a significant drop in the per share price of the Company’s common stock. The potential dilutive nature of this note presents a very high degree of risk to the Company and its shareholders.

 

 

F-13

 

 

 

 

SEAFARER EXPLORATION CORP. AND SUBSIDIARIES

 (A Development Stage Company)

NOTES TO FINANCIAL STATEMENTS  

 

NOTE 10 – CONVERTIBLE NOTES PAYABLE, AT FAIR VALUE - continued

 

At December 31, 2011 and December 31, 2010, the convertible note payable, at fair value, had been fully settled.

 

Convertible Note Payable Dated April 1, 2010 at Fair Value

 

On April 1, 2010, the Company entered into a convertible note payable with a corporation.  The convertible note payable, with a face value of $50,000, bears interest at 8.0% per annum and is due on January 7, 2011.  The convertible note payable is convertible, at the holder’s option, into the Company’s common shares at the Variable Conversion Price.  The Variable Conversion Price is defined as 58% multiplied by the average of the lowest three trading prices for the Company’s common stock during the ten trading day period ending one trading day prior to the date the convertible note payable is sent by the holder to the Company.  The conversion feature is subject to full-ratchet, anti-dilution protection if the Company sells shares or share-indexed financing instruments at less than the conversion price.  The holder has the option to redeem the convertible note payable for cash in the event of defaults or certain other contingent events (the “Default Put”).

 

In the evaluation of the financing arrangement, the Company concluded that the conversion feature did not meet the conditions set forth in current accounting standards for equity classification.  Since equity classification is not available for the conversion feature, it requires bifurcation and liability classification, at fair value. The Company also concluded that the Default Put required bifurcation because, while puts on debt instruments are generally considered clearly and closely related to the host, the Default Put is indexed to certain events that are not associated with the convertible note payable.

 

The Company elected to account for this hybrid contract under the guidance of ASC 815-15-25-4.

 

In connection with the issuance of the convertible note payable on April 1, 2010, the Company encountered the unusual circumstance of a day-one derivative loss related to the recognition of (i) the hybrid note and (ii) the derivative instrument arising from the fair value measurement due to the fair value of the hybrid note and embedded derivative exceeding the proceeds that the Company received from the arrangement.  Therefore, the Company was required to record a loss on the derivative financial instrument.  In addition, the fair value will change in future periods, based upon changes in the Company’s common stock price and changes in other assumptions and market indicators used in the valuation techniques.  These future changes will be currently recognized in interest expense or interest income on the Company’s statement of operations.

 

The holder of this convertible note has substantial rights and protections regarding dilution if certain events, including a default were to occur. There are a number of events that could trigger a default, including but not limited to failure to pay principal or interest, failure to issue shares under the conversion feature, breach of covenants, breach of representations and warranties, appointment of a receiver or trustee, judgments, bankruptcy, delisting of common stock, failure to comply with the exchange act, liquidation, cessation of operations, failure to maintain assets, material financial statement restatement, reverse split of borrowers stock, etc. In the event of that any of these events were to occur then the lender would be entitled to receive significant amounts of additional shares of the Company’s stock above the amounts for conversion and such occurrence would be highly dilutive to the Company’s shareholders.

 

Furthermore, there are additional events that could cause the lender to be due additional shares of common stock above and beyond the shares due from a conversion. Some of these events include, but are not limited to a merger or consolidation of the Company, dividend distribution or spin off, dilutive issuances of the Company’s stock, etc. If the lender receives additional shares of the Company’s commons stock due to any of the foregoing events or for other reasons, then this may have an extremely dilutive effect on the shareholders of the Company. Such dilution would likely result in a significant drop in the per share price of the Company’s common stock. The potential dilutive nature of this note presents a very high degree of risk to the Company and its shareholders.

 

Between October 29, 2010 and December 15, 2010, the holder converted $46,000 of the principal balance resulting in the issuance of 12,817,117 shares of the Company’s common stock.

 

At December 31, 2011 and December 31, 2010, the convertible note payable, at fair value, was recorded at $0 and $11,112, respectively.

 

Convertible Note Payable Dated June 22, 2010 at Fair Value

 

On June 22, 2010, the Company entered into a convertible note payable with a corporation.  The convertible note payable, with a face value of $25,000, bears interest at 8.0% per annum and is due on March 24, 2011.  The convertible note payable is convertible, at the holder’s option, into the Company’s common shares at the Variable Conversion Price.  The Variable Conversion Price is defined as 58% multiplied by the average of the lowest three trading prices for the Company’s common stock during the ten trading day period ending one trading day prior to the date the convertible note payable is sent by the holder to the Company.  The conversion feature is subject to full-ratchet, anti-dilution protection if the Company sells shares or share-indexed financing instruments at less than the conversion price.  The holder has the option to redeem the convertible note payable for cash in the event of defaults or certain other contingent events (the “Default Put”).

 

In the evaluation of the financing arrangement, the Company concluded that the conversion feature did not meet the conditions set forth in current accounting standards for equity classification.  Since equity classification is not available for the conversion feature, it requires bifurcation and liability classification, at fair value. The Company also concluded that the Default Put required bifurcation because, while puts on debt instruments are generally considered clearly and closely related to the host, the Default Put is indexed to certain events that are not associated with the convertible note payable.

 

 

F-14

 

 

 

 

SEAFARER EXPLORATION CORP. AND SUBSIDIARIES

 (A Development Stage Company)

NOTES TO FINANCIAL STATEMENTS  

NOTE 10 – CONVERTIBLE NOTES PAYABLE, AT FAIR VALUE - continued

 

The Company elected to account for this hybrid contract under the guidance of ASC 815-15-25-4.

 

In connection with the issuance of the convertible note payable on June 22, 2010, the Company encountered the unusual circumstance of a day-one derivative loss related to the recognition of (i) the hybrid note and (ii) the derivative instrument arising from the fair value measurement due to the fair value of the hybrid note and embedded derivative exceeding the proceeds that the Company received from the arrangement.  Therefore, the Company was required to record a loss on the derivative financial instrument.  In addition, the fair value will change in future periods, based upon changes in the Company’s common stock price and changes in other assumptions and market indicators used in the valuation techniques.  These future changes will be currently recognized in interest expense or interest income on the Company’s statement of operations.

 

The holder of this convertible note has substantial rights and protections regarding dilution if certain events, including a default were to occur. There are a number of events that could trigger a default, including but not limited to failure to pay principal or interest, failure to issue shares under the conversion feature, breach of covenants, breach of representations and warranties, appointment of a receiver or trustee, judgments, bankruptcy, delisting of common stock, failure to comply with the exchange act, liquidation, cessation of operations, failure to maintain assets, material financial statement restatement, reverse split of borrowers stock, etc. In the event of that any of these events were to occur then the lender would be entitled to receive significant amounts of additional shares of the Company’s stock above the amounts for conversion and such occurrence would be highly dilutive to the Company’s shareholders.

 

Furthermore, there are additional events that could cause the lender to be due additional shares of common stock above and beyond the shares due from a conversion. Some of these events include, but are not limited to a merger or consolidation of the Company, dividend distribution or spin off, dilutive issuances of the Company’s stock, etc. If the lender receives additional shares of the Company’s commons stock due to any of the foregoing events or for other reasons, then this may have an extremely dilutive effect on the shareholders of the Company. Such dilution would likely result in a significant drop in the per share price of the Company’s common stock. The potential dilutive nature of this note presents a very high degree of risk to the Company and its shareholders.

 

At December 31, 2011 and December 31, 2010, the convertible note payable, at fair value, was recorded at $0 and $74,537, respectively.

 

Convertible Note Payable Dated July 12, 2010 at Fair Value

 

On July 12, 2010, the Company entered into a convertible note payable with a corporation.  The convertible note payable, with a face value of $10,000, bears interest at 8.0% per annum and is due on April 14, 2011.  The convertible note payable is convertible, at the holder’s option, into the Company’s common shares at a fixed conversion price of $0.006.  The conversion feature is subject to full-ratchet, anti-dilution protection if the Company sells shares or share-indexed financing instruments at less than the conversion price.  The holder has the option to redeem the convertible note payable for cash in the event of defaults or certain other contingent events (the “Default Put”).

 

In the evaluation of the financing arrangement, the Company concluded that the conversion feature did not meet the conditions set forth in current accounting standards for equity classification.  Since equity classification is not available for the conversion feature, it requires bifurcation and liability classification, at fair value. The Company also concluded that the Default Put required bifurcation because, while puts on debt instruments are generally considered clearly and closely related to the host, the Default Put is indexed to certain events that are not associated with the convertible note payable.

 

The Company elected to account for this hybrid contract under the guidance of ASC 815-15-25-4.

 

In connection with the issuance of the convertible note payable on July 12, 2010, the Company encountered the unusual circumstance of a day-one derivative loss related to the recognition of (i) the hybrid note and (ii) the derivative instrument arising from the fair value measurement due to the fair value of the hybrid note and embedded derivative exceeding the proceeds that the Company received from the arrangement.  Therefore, the Company was required to record a loss on the derivative financial instrument.  In addition, the fair value will change in future periods, based upon changes in the Company’s common stock price and changes in other assumptions and market indicators used in the valuation techniques.  These future changes will be currently recognized in interest expense or interest income on the Company’s statement of operations.

 

The holder of this convertible note has substantial rights and protections regarding dilution if certain events, including a default were to occur. There are a number of events that could trigger a default, including but not limited to failure to pay principal or interest, failure to issue shares under the conversion feature, breach of covenants, breach of representations and warranties, appointment of a receiver or trustee, judgments, bankruptcy, delisting of common stock, failure to comply with the exchange act, liquidation, cessation of operations, failure to maintain assets, material financial statement restatement, reverse split of borrowers stock, etc. In the event of that any of these events were to occur then the lender would be entitled to receive significant amounts of additional shares of the Company’s stock above the amounts for conversion and such occurrence would be highly dilutive to the Company’s shareholders.

 

Furthermore, there are additional events that could cause the lender to be due additional shares of common stock above and beyond the shares due from a conversion. Some of these events include, but are not limited to a merger or consolidation of the Company, dividend distribution or spin off, dilutive issuances of the Company’s stock, etc. If the lender receives additional shares of the Company’s commons stock due to any of the foregoing events or for other reasons, then this may have an extremely dilutive effect on the shareholders of the Company. Such dilution would likely result in a significant drop in the per share price of the Company’s common stock. The potential dilutive nature of this note presents a very high degree of risk to the Company and its shareholders.

 

 

F-15

 

 

 

 

SEAFARER EXPLORATION CORP. AND SUBSIDIARIES

 (A Development Stage Company)

NOTES TO FINANCIAL STATEMENTS  

 

NOTE 10 – CONVERTIBLE NOTES PAYABLE, AT FAIR VALUE - continued

  

At December 31, 2011 and December 31, 2010, the convertible note payable, at fair value, was recorded at $0 and $16,104, respectively.

 

Convertible Note Payable Dated October 6, 2011 at Fair Value

 

On October 6, 2011 the Company entered into a convertible note payable with a corporation.  The convertible note payable, with a face value of $42,500, bears interest at 8.0% per annum and is due on July 11, 2012.  The convertible note payable is convertible, at the holder’s option, into the Company’s common shares at the Variable Conversion Price.  The Variable Conversion Price is defined as 58% multiplied by the average of the lowest three trading prices for the Company’s common stock during the ten trading day period ending one trading day prior to the date the convertible note payable is sent by the holder to the Company.  The conversion feature is subject to full-ratchet, anti-dilution protection if the Company sells shares or share-indexed financing instruments at less than the conversion price.  The holder has the option to redeem the convertible note payable for cash in the event of defaults or certain other contingent events (the “Default Put”).

 

In the evaluation of the financing arrangement, the Company concluded that the conversion feature did not meet the conditions set forth in current accounting standards for equity classification.  Since equity classification is not available for the conversion feature, it requires bifurcation and liability classification, at fair value. The Company also concluded that the Default Put required bifurcation because, while puts on debt instruments are generally considered clearly and closely related to the host, the Default Put is indexed to certain events that are not associated with the convertible note payable.

 

The Company elected to account for this hybrid contract under the guidance of ASC 815-15-25-4.

 

In connection with the issuance of the convertible note payable on October 6, 2011, the Company encountered the unusual circumstance of a day-one derivative loss related to the recognition of (i) the hybrid note and (ii) the derivative instrument arising from the fair value measurement due to the fair value of the hybrid note and embedded derivative exceeding the proceeds that the Company received from the arrangement.  Therefore, the Company was required to record a loss on the derivative financial instrument.  In addition, the fair value will change in future periods, based upon changes in the Company’s common stock price and changes in other assumptions and market indicators used in the valuation techniques.  These future changes will be currently recognized in interest expense or interest income on the Company’s statement of operations.

 

The holder of this convertible note has substantial rights and protections regarding dilution if certain events, including a default were to occur. There are a number of events that could trigger a default, including but not limited to failure to pay principal or interest, failure to issue shares under the conversion feature, breach of covenants, breach of representations and warranties, appointment of a receiver or trustee, judgments, bankruptcy, delisting of common stock, failure to comply with the exchange act, liquidation, cessation of operations, failure to maintain assets, material financial statement restatement, reverse split of borrowers stock, etc. In the event of that any of these events were to occur then the lender would be entitled to receive significant amounts of additional shares of the Company’s stock above the amounts for conversion and such occurrence would be highly dilutive to the Company’s shareholders.

 

Furthermore, there are additional events that could cause the lender to be due additional shares of common stock above and beyond the shares due from a conversion. Some of these events include, but are not limited to a merger or consolidation of the Company, dividend distribution or spin off, dilutive issuances of the Company’s stock, etc. If the lender receives additional shares of the Company’s commons stock due to any of the foregoing events or for other reasons, then this may have an extremely dilutive effect on the shareholders of the Company. Such dilution would likely result in a significant drop in the per share price of the Company’s common stock. The potential dilutive nature of this note presents a very high degree of risk to the Company and its shareholders.

 

At December 31, 2011, the convertible note payable, at fair value, was recorded at $119,557.

 

The following tables summarize the effects on earnings associated with changes in the fair values of the convertible note payable, at fair value for the years ended December 31, 2011 and 2010:  

 

 

For the year ended

 

For the year ended

 

 

December 31,

 

December 31,

 

 

2011

 

2010

 

Interest expense recorded upon issuance of the convertible note payable

 

$

(49,982

)

 

$

(100,089

)

Interest recapture on fair value re-measurement of the convertible note payable

 

 

(9,298

)

 

 

(21,206

)

 

 

$

(59,280

)

 

$

(121,295

)