CORRESP 1 filename1.htm Unassociated Document
 

April 27, 2010

United States Securities and Exchange Commission
Attn: Mr. Douglas Brown
100 F Street N.E.
Washington, DC 20549

Re: 
Hyperdynamics Corporation
Form 10-K for Fiscal Year Ended June 30, 2009
Filed on September 30, 2009
File No. 001-32490
 
Dear Mr. Brown:
 
On behalf of Hyperdynamics Corporation (the “Company”), this letter provides the Company’s responses to the Staff’s comments in its letter dated January 29, 2010 concerning the Company’s Form 10-K for fiscal year ended June 30, 2009 (the “Form 10-K”).  The responses below are numbered to correspond with the comments from the Staff’s letter.
 
Risk Factors:
 
 
1.
Ensure that your discussion of risks is current.  For example, it appears that some of the statements in your risk factors would not apply to you insofar as you are now an exploration company without proved reserves.  In particular, we note references to the following items:

 
·
decommissioning costs associated with your current properties;
 
·
proved reserves in the discussion of risks associated with write downs of your assets;
 
·
a reduction in revenues from risks associated with the drilling of oil and natural gas wells;
 
·
the risk of the inability of your wells to deliver at the necessary quality and pressure and premature exhaustion of reserves in discussing competition; and,
 
·
possible impairment of your operating assets in discussing risks associated with the current recession.

Please revise as appropriate.

Response :  The Company has revised the risk factors that appear in the Form 10-K and will file the revised risk factors via EDGAR with its Form 10-Q for the quarter ended March 31, 2010.

 
Note 1 – Organization and Significant Accounting Policies

Oil and Gas Properties

Costs Excluded, pages F-11
 

 
 
2.
We understand from your disclosure under this heading and in your critical accounting policies disclosure on page 29 that you conduct quarterly impairment assessments of your unevaluated properties, as required under Rule 4-10(c) of Regulation S-X.  Tell us how you determined that your unevaluated properties were not impaired, in light of your statement in the last paragraph on page 9 and first paragraph on page 29, that “management does not believe…existing cash and current operations will be sufficient to satisfy its anticipated cash requirements for the next twelve months” and “[i]f we cannot obtain sufficient additional funding, we may be required to reduce the scope and size of our operations, may be forced to curtail operations or may ultimately cease to exist.

Response :  Our liquidity at June 30, 2009, and as of the Form 10-K filing date of September 30, 2009, was not adequate to fund our operations for the succeeding 12 months, and the disclosures referenced on pages 9 and 29 were made to disclose the same and the related risks to our operations.  The Securities and Exchange Commission’s (the “SEC”) Rule 4-10(c) of Regulation S-X requires unproved properties to be assessed at least annually to ascertain whether impairment has occurred.  Impairment may be estimated by applying factors based on historical experience and other data such as primary lease terms of the properties, average holding periods of unproved properties, and geographic and geologic data.  We considered the following factors in our evaluation of whether our unevaluated properties were impaired as of June 30, 2009:

 
1.
The results of our 2007 work program off of the coast of the Republic of Guinea, which included the new acquisition and study of aeromagnetic and gravity survey data, additional 2-D seismic survey data; and the acquisition and analysis of oil seeps.  As a result of this work program, we identified numerous possible hydrocarbon plays and leads, with the ultimate goal of defining drillable prospects.  The possible plays and leads identified included the Guinea-Bissau salt province, shelf carbonate build-ups, Paleozoic tilted fault blocks, Mesozoic half grabens, deltas and turbidites along with tertiary channel sands.
 
 
2.
In 2007, several major oil companies discovered the Jubilee oil field offshore Ghana which is expected to contain approximately 1.8 billion barrels of crude oil. In addition, in September 2009, Anadarko announced the discovery off of the coast of Sierra Leone.  Although it is still unknown how much oil reserves are within this new find, it is relevant because these two finds are on the same transform margin play that we have identified on our Guinea concession.  Moreover, the new Sierra Leone find is only 300km from the edge of our concession.
 
 
3.
The status of the Hydrocarbon Production Sharing Contract, dated Sepetember 26, 2006 (the 2006 PSC”), between us and the Republic of Guinea, which was amended in September 2009 by the execution of a Memorandum of Understanding (“MOU”) between us and the Guinean government and amended by Amendment No. 1 to the 2006 PSC between us and the Guinean government in March 2010.  The MOU clarified a number of terms within, and the status of, the 2006 PSC, as well as placed certain obligations on us, including identification by us of the Contract Area to be relinquished, the submission of a timeline of work programs and operations by December 31, 2009, which we complied with, to the Guinean government and an agreement to commence drilling at least one exploratory well within our retained Contract Area by December 31, 2011.  The MOU required the parties to review the commercial terms of the 2006 PSC with the intent of amending the 2006 PSC to bring the terms of the 2006 PSC into line with international standards.  The 2006 PSC was amended by Amendment No. 1 to the 2006 PSC pursuant to the requirements of the MOU.
 
2

 
 
4.
Our intent is to continue our evaluation of the Guinea concession, including the completion of the acquisition and interpretation of additional 2D seismic, and current tender for 3D seismic data designed to culminate in plans for an exploratory drilling program in 2011.  The additional 2D seismic acquisition program was contracted for on September 29, 2009 and completed in February 2010, and provided us with 10,000 kilometers of additional data on our Guinea concession.  In April 2010, we put out a tender for 3,500 sq-km of 3D seismic to pinpoint a location to drill in 2011.
 
 
5.
With respect to the liquidity issue described on pages 9 and 29 of the Form 10-K, at the time the Form 10-K was filed, we were in negotiations with three separate oil companies for a possible participation in our Guinea concession.  At the time of the filing, financial terms discussed with these counterparties were based upon a participation price of $1,000,000 per 1% of the Company’s interest to be acquired, which would equate to a value of $100 million for our Guinea concession.  We subsequently executed a Sale and Purchase Agreement, dated December 4, 2009, agreement with Dana Petroleum (E&P) Limited (“Dana”), pursuant to which Dana agreed to acquire a 23% interest in our Guinea concession for cash and stock equal to $19.6 million.

At the time of the filing of our Form 10-K, relative to our financial ability to continue our evaluation and development of our Guinea concession, we believed that the positive developments and progress noted above would also enable us to raise additional capital, through either a debt or equity raise, and those potential funds, together with the proceeds potentially to be received by us from the sale of participation interests in our Guinea concession as referenced above, would provide us with the funds to continue our evaluation and development plans for the Guinea concession.  We believe these factors indicated that our unevaluated properties, consisting solely of our Guinea concession, were not impaired at June 30, 2009.

It should also be noted that since November 2009, we have raised $20.1 million through sales of our common stock.


Note 9 – Short Term Notes Payable and Long-Term Debt, page F-19

Sale of Convertible Debentures, pages F-21

 
3.
We note your disclosure in the last paragraph on page F-22 explaining that you analyzed the November 20, 2008 amendment to the terms of the $5 million in convertible debentures that were issued on September 12, 2008 and concluded that the amendment resulted in a substantial modification, leading you to account for the modification as an extinguishment following the guidance in EITF 96-16.  Please submit the analysis that you performed under this guidance which led you to this conclusion.  Please also explain how you determined the $1.96 million fair value of the new debt instrument utilized in computing your gain on extinguishment, including the underlying computation and any details necessary to show how your accounting complies with the guidance in EITF 96-19.
 
3

 
Response :  With respect to the analysis performed under EITF 96-16, please see the schedules attached hereto as Appendix A that compute the present value of remaining future cash flows under the terms of the original debenture agreement as of November 20, 2008, and under the terms of the modified debt agreement.  The attached schedules show an increase in the present value of cash flows to the debenture holder under the modified debt agreement of 32%.

The Company believes the market value of its common shares issuable pursuant to the modified conversion price represented the most appropriate indicator of the value of the new debt instrument at November 20, 2008.  The calculation is as follows:

Reacquisition price
                 
1  
Remaining  principal amount at November 20, 2008 (gross)
  $ 4,437,500     A        
     
Market price  of our common stock on 11/20/2008 (the effective date of  the amendment agreement)
  $ 0.73     B        
     
Original conversion price
  $ 2.25     C        
     
Amended conversion price
  $ 1.65     D        
     
Common shares to be issued based upon original conversion price of $2.25 per share
            1,972,222     A/C  
     
Common shares to be issued based upon amended conversion price of $1.65 per share
            2,689,394     A/D  
                               
     
Fair value of the note based upon value of amended conversion feature
          $ 1,963,000    
(A/D) X B
 
                             
2  
Repricing of May 2008 Warrants
          $ 31,000          
                               
3  
Repricing of September 2008 Warrants
          $ 75,000          
                               
Estimated fair value of assets given
          $ 2,069,000          
 
It should also be noted that on December 7, 2009, the Company retired the remaining outstanding convertible debenture amount.


Exhibits, page 37

 
4.
We see that you have filed a consent from your prior auditors covering the use of their audit opinion in your annual report and its incorporation into previously filed registration statements to comply with Rule 439 of Regulation C, although that consent is not current at the time of your filing.  We expect you would need to obtain an updated consent to comply with Item 601(b)(23) of Regulation S-K.

Response :  The date of the Malone & Bailey, PC consent, i.e. September 29, 2008 (versus September 29, 2009), resulted from a typographical error.  A corrected consent will be filed with the SEC as soon as possible via a Form 10-K/A.

The Company acknowledges the following:

 
·
the Company is responsible for the adequacy and accuracy of the disclosure in the filings;
 
4

 
 
·
staff comments or changes to disclosure in response to staff comments do not foreclose the Commission from taking any action with respect to the filing; and

 
·
the Company may not assert staff comments as a defense in any proceeding initiated by the Commission or any person under the federal securities laws of the United States.
 
 
If you have any questions or would like to discuss the above responses, please contact me at (713) 353-9419.


Sincerely,

 
/s/ Jason D. Davis

Jason D. Davis
Chief Financial Officer

5

 
Appendix A
 
Hyperdynamics Corporation
Effect of debt modification
11/20/2008
 
Cash flows - original at 11-20-08 - PV
    1,965,008  
{c}
           
Post Modification at 11-20-08 - PV
    2,591,069  
{b}
           
Difference
    (626,061 )  
           
Change in PV of cash flow
    -32 %  
 
Amount is a substantial modification per EITF 96-19.  PFW.
 

 
             
(Discount)
 
(DFC)
 
(Makewhole Interest)
 
   
Principal Value
 
  5,000,000
               
   
BCF Discount
 
   (2,402,220
)  
2,402,220
         
   
Placement fees
 
   (402,960
)      
402,960
     
   
Make whole payments
               
670,076
(1)
Amortization of Debt Discount
 
Total Discount and Deferred Financing Costs
 
(2,805,180
)  
2,402,220
 
402,960
 
670,076
 
This schedule is the original amortization schedule with PV total that is used to calculate the difference in the cash flows to determine if a substantial modification took place when the terms changed.  
CV
 
 2,194,820
               
   
 
 
61.6286
%  
-----> Effective interest rate under the original terms of the debt
 
 
 
         
Days O/S
   
Rate
   
Principal Payment
   
Make whole int. pmts
   
Interest
   
Outstanding balance
   
PV Principal
   
PV Make Whole Int. pmts
   
PV Interest
   
PV total
 
09/12/08
                                                                 
10/01/08
                                                                 
11/01/08
    1       31       10 %                 - (2)     4,437,500       0.00       0.00       0.00       -  
01/01/09
    1       61       10 %                 75,191       4,437,500       0.00       0.00       67,838.01       67,838  
04/01/09
    3       90       10 %                 110,938       4,437,500       0.00       0.00       85,989.91       85,990  
07/01/09
    4       91       10 %                 112,170       4,437,500       0.00       0.00       74,571.20       74,571  
09/12/09
    5       73       10 %     123,264       36,808       89,983       4,314,236       72,451.19       21,634.73       52,889.58       146,975  
10/01/09
    6       19       10 %             -       22,770       4,314,236       0.00       0.00       12,961.40       12,961  
10/12/09
    7       11       10 %     123,264       35,781       13,182       4,190,972       68,875.61       19,993.06       7,365.65       96,234  
11/12/09
    8       31       10 %     123,264       34,719       36,089       4,067,708       65,366.13       18,411.46       19,137.79       102,915  
12/12/09
    9       30       10 %     123,264       33,692       33,898       3,944,444       62,140.21       16,984.99       17,088.78       96,214  
01/01/10
    10       20       10 %             -       21,914       3,944,444       0.00       0.00       10,680.83       10,681  
01/12/10
    11       11       10 %     123,264       32,631       12,052       3,821,181       58,973.93       15,611.71       5,766.12       80,352  
02/12/10
    12       31       10 %     123,264       31,569       32,905       3,697,917       55,968.97       14,334.28       14,940.78       85,244  
03/12/10
    13       28       10 %     123,264       30,611       28,762       3,574,653       53,386.65       13,257.68       12,457.07       79,101  
04/01/10
    14       20       10 %             -       19,859       3,574,653       0.00       0.00       8,315.74       8,316  
04/12/10
    15       11       10 %     123,264       29,549       10,923       3,451,389       50,666.39       12,145.86       4,489.79       67,302  
05/12/10
    16       30       10 %     123,264       28,522       28,762       3,328,125       48,165.93       11,145.06       11,238.88       70,550  
06/12/10
    17       31       10 %     123,264       27,460       28,659       3,204,861       45,711.68       10,183.55       10,628.02       66,523  
07/01/10
    18       19       10 %             -       16,915       3,204,861       0.00       0.00       6,074.95       6,075  
07/12/10
    19       11       10 %     123,264       26,433       9,793       3,081,597       43,455.74       9,318.84       3,452.45       56,227  
08/12/10
    20       31       10 %     123,264       25,372       26,536       2,958,333       41,241.50       8,488.88       8,878.39       58,609  
09/12/10
    21       31       10 %     123,264       24,310       25,475       2,835,069       39,140.09       7,719.29       8,089.10       54,948  
10/01/10
    22       19       10 %             -       14,963       2,835,069       0.00       0.00       4,601.34       4,601  
10/12/10
    23       11       10 %     123,264       23,283       8,663       2,711,806       37,208.46       7,028.27       2,615.02       46,852  
11/12/10
    24       31       10 %     123,264       22,222       23,352       2,588,542       35,312.55       6,366.07       6,689.86       48,368  
12/12/10
    25       30       10 %     123,264       21,195       21,571       2,465,278       33,569.82       5,772.14       5,874.67       45,217  
01/01/11
    26       20       10 %             -       13,696       2,465,278       0.00       0.00       3,606.23       3,606  
01/12/11
    27       11       10 %     123,264       20,133       7,533       2,342,014       31,859.31       5,203.69       1,947.01       39,010  
02/12/11
    28       31       10 %     123,264       19,072       20,167       2,218,750       30,235.95       4,678.17       4,946.85       39,861  
03/12/11
    29       28       10 %     123,264       18,113       17,257       2,095,486       28,840.91       4,238.01       4,037.74       37,117  
04/01/11
    30       20       10 %             -       11,642       2,095,486       0.00       0.00       2,633.58       2,634  
04/12/11
    31       11       10 %     123,264       17,052       6,403       1,972,222       27,371.35       3,786.37       1,421.82       32,580  
05/01/11
    32       19       10 %     123,264       16,401       10,409       1,848,958       26,507.91       3,527.02       2,238.46       32,273  
06/01/11
    33       31       10 %     123,264       15,340       15,922       1,725,694       25,157.23       3,130.68       3,249.56       31,537  
07/01/11
    15       30       10 %             -       14,381       1,725,694       0.00       0.00       2,790.20       2,790  
07/12/11
    16       11       10 %     123,264       13,936       5,273       1,602,431       23,475.96       2,654.09       1,004.26       27,134  
08/12/11
    17       31       10 %     123,264       12,874       13,799       1,479,167       22,279.77       2,327.00       2,494.15       27,101  
09/12/11
    18       31       10 %     123,264       11,813       12,737       1,355,903       21,144.53       2,026.35       2,184.89       25,356  
10/01/11
    19       19       10 %             -       7,156       1,355,903       0.00       0.00       1,188.81       1,189  
10/12/11
    20       11       10 %     123,264       10,786       4,143       1,232,639       20,101.02       1,758.84       675.61       22,535  
11/12/11
    21       31       10 %     123,264       9,724       10,614       1,109,375       19,076.79       1,504.95       1,642.66       22,224  
12/12/11
    29       30       10 %     123,264       8,697       9,245       986,111       18,135.32       1,279.55       1,360.18       20,775  
01/01/12
    30       20       10 %             -       5,478       986,111       0.00       0.00       779.22       779  
01/12/12
    31       11       10 %     123,264       7,636       3,013       862,847       17,211.26       1,066.14       420.70       18,698  
02/12/12
    32       31       10 %     123,264       6,574       7,430       739,583       16,334.28       871.16       984.58       18,190  
03/12/12
    33       29       10 %     123,264       5,581       5,958       616,319       15,554.37       704.27       751.83       17,010  
04/01/12
    34       20       10 %             -       3,424       616,319       0.00       0.00       417.73       418  
04/12/12
    35       11       10 %     123,264       4,520       1,883       493,056       14,761.82       541.27       225.50       15,529  
05/12/12
    36       30       10 %     123,264       3,492       4,109       369,792       14,033.30       397.61       467.80       14,899  
06/12/12
    37       31       10 %     123,264       2,431       3,184       246,528       13,318.25       262.67       344.02       13,925  
07/01/12
    38       19       10 %             -       1,301       246,528       0.00       0.00       136.13       136  
07/12/12
    39       11       10 %     123,264       1,404       753       123,264       12,660.97       144.19       77.34       12,883  
8/12/2012
    40       31       10 %     123,264       342       1,061       (0 )     12,015.85       33.38       103.43       12,153  
   
Total
                      4,437,500       670,076       1,043,296               1,221,711       238,531       504,766       1,965,008 {c}
                                    (1)                                                  
 
 
Recap: Gross Value of Debentures outstanding
 
       
Original face amount
  $ 5,000,000  
Less:   Conversions/payments to date
    (562,500 )
Gross at 11/20/08
  $ 4,437,500 (2)
 

 
             
(Discount)
 
(DFC)
 
(Makewhole Interest)
 
   
Principal Value
 
  5,000,000
               
   
BCF Discount
 
   (2,402,220
)  
2,402,220
         
   
Placement fees
 
   (402,960
)      
402,960
{a}    
   
Make whole payments
               
392,615
 
Amortization of Debt Discount
 
Total Discount and Deferred Financing Costs
 
(2,805,180
)  
2,402,220
 
402,960
 
392,615
 
This schedule is the original amortization schedule with PV total that is used to calculate the difference in the cash flows to determine if a substantial modification took place when the terms changed.  
CV
 
 2,194,820
               
   
Effective Interest Rate
 
61.6286
%  
-----> Effective interest rate under the original terms of the debt
 
 
 
         
Days O/S
   
Rate
   
Principal Payment
   
Make whole payments
   
Interest
   
Outstanding balance
   
PV Principal
   
PV Make Whole
   
PV Interest
   
PV total
 
09/12/08
                                                                 
10/31/08
                         
Balance at modification
      4,437,500 (1)                       -  
                        1,972,222    
shares @
      0.73               1,439,722                   1,439,722 (A)
11/01/08
    1       1       10 %          
bal after modification
      2,600,047 (2)                         -  
01/01/09
    1       61       10 %                   44,056       2,600,047       0.00       0.00       39,747.73       39,748  
04/01/09
    3       90       10 %                   65,001       2,600,047       0.00       0.00       50,383.37       50,383  
07/01/09
    4       91       10 %                   65,723       2,600,047       0.00       0.00       43,692.99       43,693  
09/12/09
    5       73       10 %     72,224       21,567       52,723       2,527,823       42,451.03       12,676.35       30,989.16       86,117  
10/01/09
    6       19       10 %             -       13,341       2,527,823       0.00       0.00       7,594.12       7,594  
10/12/09
    7       11       10 %     72,224       20,965       7,724       2,455,599       40,356.01       11,714.45       4,315.91       56,386  
11/12/09
    8       31       10 %     72,224       20,343       21,145       2,383,376       38,299.71       10,787.75       11,213.07       60,301  
12/12/09
    9       30       10 %     72,224       19,741       19,861       2,311,152       36,409.57       9,951.95       10,012.40       56,374  
01/01/10
    10       20       10 %             -       12,840       2,311,152       0.00       0.00       6,258.19       6,258  
01/12/10
    11       11       10 %     72,224       19,119       7,062       2,238,929       34,554.36       9,147.31       3,378.72       47,080  
02/12/10
    12       31       10 %     72,224       18,497       19,280       2,166,705       32,793.68       8,398.82       8,754.24       49,947  
03/12/10
    13       28       10 %     72,224       17,936       16,852       2,094,482       31,280.62       7,768.02       7,298.75       46,347  
04/01/10
    14       20       10 %             -       11,636       2,094,482       0.00       0.00       4,872.45       4,872  
04/12/10
    15       11       10 %     72,224       17,314       6,400       2,022,258       29,686.75       7,116.57       2,630.66       39,434  
05/12/10
    16       30       10 %     72,224       16,712       16,852       1,950,035       28,221.67       6,530.18       6,585.00       41,337  
06/12/10
    17       31       10 %     72,224       16,090       16,792       1,877,811       26,783.66       5,966.80       6,227.21       38,978  
07/01/10
    18       19       10 %             -       9,911       1,877,811       0.00       0.00       3,559.49       3,559  
07/12/10
    19       11       10 %     72,224       15,488       5,738       1,805,588       25,461.85       5,460.15       2,022.89       32,945  
08/12/10
    20       31       10 %     72,224       14,866       15,548       1,733,364       24,164.47       4,973.85       5,202.03       34,340  
09/12/10
    21       31       10 %     72,224       14,244       14,926       1,661,141       22,933.19       4,522.94       4,739.47       32,196  
10/01/10
    22       19       10 %             -       8,767       1,661,141       0.00       0.00       2,695.98       2,696  
10/12/10
    23       11       10 %     72,224       13,642       5,076       1,588,917       21,801.41       4,118.04       1,532.24       27,452  
11/12/10
    24       31       10 %     72,224       13,020       13,682       1,516,694       20,690.54       3,730.04       3,919.61       28,340  
12/12/10
    25       30       10 %     72,224       12,418       12,639       1,444,470       19,669.43       3,382.05       3,442.12       26,494  
01/01/11
    26       20       10 %             -       8,025       1,444,470       0.00       0.00       2,113.03       2,113  
01/12/11
    27       11       10 %     72,224       11,797       4,414       1,372,247       18,667.19       3,048.98       1,140.86       22,857  
02/12/11
    28       31       10 %     72,224       11,175       11,817       1,300,023       17,716.03       2,741.06       2,898.64       23,356  
03/12/11
    29       28       10 %     72,224       10,613       10,111       1,227,800       16,898.64       2,483.16       2,365.74       21,748  
04/01/11
    30       20       10 %             -       6,821       1,227,800       0.00       0.00       1,543.01       1,543  
04/12/11
    31       11       10 %     72,224       9,991       3,752       1,155,576       16,037.58       2,218.53       833.15       19,089  
05/01/11
    32       19       10 %     72,224       9,610       6,099       1,083,353       15,531.67       2,066.58       1,311.59       18,910  
06/01/11
    33       31       10 %     72,224       8,988       9,329       1,011,129       14,740.27       1,834.35       1,903.98       18,479  
07/01/11
    15       30       10 %             -       8,426       1,011,129       0.00       0.00       1,634.81       1,635  
07/12/11
    16       11       10 %     72,224       8,165       3,090       938,906       13,755.18       1,555.10       588.50       15,899  
08/12/11
    17       31       10 %     72,224       7,543       8,085       866,682       13,054.30       1,363.45       1,461.35       15,879  
09/12/11
    18       31       10 %     72,224       6,921       7,463       794,459       12,389.13       1,187.29       1,280.19       14,857  
10/01/11
    19       19       10 %             -       4,193       794,459       0.00       0.00       696.57       697  
10/12/11
    20       11       10 %     72,224       6,320       2,428       722,235       11,777.71       1,030.55       395.94       13,204  
11/12/11
    21       31       10 %     72,224       5,698       6,219       650,012       11,177.59       881.79       962.48       13,022  
12/12/11
    29       30       10 %     72,224       5,096       5,417       577,788       10,625.96       749.72       796.98       12,173  
01/01/12
    30       20       10 %             -       3,210       577,788       0.00       0.00       456.61       457  
01/12/12
    31       11       10 %     72,224       4,474       1,765       505,565       10,084.52       624.68       246.45       10,956  
02/12/12
    32       31       10 %     72,224       3,852       4,353       433,341       9,570.68       510.44       576.84       10,658  
03/12/12
    33       29       10 %     72,224       3,270       3,491       361,118       9,113.71       412.65       440.52       9,967  
04/01/12
    34       20       10 %             -       2,006       361,118       0.00       0.00       244.73       245  
04/12/12
    35       11       10 %     72,224       2,648       1,103       288,894       8,649.33       317.14       132.09       9,099  
05/12/12
    36       30       10 %     72,224       2,046       2,407       216,671       8,222.47       232.97       274.03       8,729  
06/12/12
    37       31       10 %     72,224       1,424       1,866       144,447       7,803.51       153.90       201.61       8,159  
07/01/12
    38       19       10 %             -       762       144,447       0.00       0.00       79.73       80  
07/12/12
    39       11       10 %     72,224       823       441       72,224       7,418.39       84.49       45.30       7,548  
8/12/2012
    40       31       10 %     72,224       201       622       0       7,040.40       19.56       60.63       7,121  
   
Total
                      2,600,047       392,615       611,291               2,155,554       139,762       295,753       2,591,069 {b}
 
 
(A) Value of shares issued upon conversion of $3,254,000 of principle into 1,972,222 common shares pursuant to the amended debenture agreement
 
Recap:  Gross Value of Debentures outstanding
     
       
Original face amount
  $ 5,000,000  
Less:  Conversions/payments to date
    (562,500 )
Gross at 11/20/08
  $ 4,437,500 (1)
Less:  Conversion described in (A)
    (3,254,000 )
Add:  Make whole int. due on conversion amount
    1,416,700  
Gross at 11/20/08 after modification
  $ 2,600,200 (2)