XML 20 R7.htm IDEA: XBRL DOCUMENT v3.2.0.727
SHORT-TERM DEBT
6 Months Ended
Jun. 30, 2015
SHORT-TERM DEBT  
SHORT-TERM DEBT

NOTE 2 – SHORT-TERM DEBT

 

Convertible Promissory Note

 

Convertible promissory notes were issued in the aggregate amount of $200,000 in April and May 2015. The term of the notes are one year. Simple interest of 10% is payable at the maturity date of the note. Prior to maturity the notes may be converted for common stock at a conversion price of $1.50. The holders of the notes were granted warrants at one common stock for $4.00 of the note amount, 50,000 warrants were issued at a strike price of $1.50 with an expiration date of five years from date of issuance.

 

The Company evaluated the embedded conversion feature within the above convertible notes under ASC 815-15 and ASC 815 40 and determined embedded conversion feature does not meet the definition of a liability. Then the Company evaluated the conversion feature for a beneficial conversion feature at inception. The Company accounted for the intrinsic value of a Beneficial Conversion Feature inherent to the convertible note payable and a total debt discount of $53,546 was recorded.

 

The Company also uses the Black-Scholes pricing model to estimate the fair value of the warrants issued along with convertible notes on the date of grant. See assumptions employed in the calculation in Note 3. The Company accounted for relative fair value of the warrants issued and a total debt discount of $53,547 was recorded.

 

During the six months ended June 30, 2015, debt discount of $17,849 was amortized. As of June 30, 2015, convertible note has a balance of $110,756, net of $89,244 unamortized debt discount.

 

Promissory Note

 

In May 2015, a promissory note was issued in the face amount of $250,000. The term of the note is one year. The note has an original issuance discount of $45,000, thus the cash proceeds from the promissory note is $205,000.

 

During the six months ended June 30, 2015, debt discount of $7,500 was amortized. As of June 30, 2015, promissory note has a balance of $212,500, net of $37,500 unamortized debt discount.