XML 18 R7.htm IDEA: XBRL DOCUMENT v3.3.1.900
SHORT-TERM DEBT
3 Months Ended
Mar. 31, 2016
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 is 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. The Company accounted for relative fair value of the warrants issued and a total debt discount of $53,546 was recorded.

 

During the three months ended March 31, 2016, debt discount of $26,774 was amortized. As of March 31, 2016, convertible note has a balance of $191,077, net of $8,923 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 three months ended March 31, 2016, debt discount of $11,250 was amortized. As of March 31, 2016, promissory note has a balance of $246,250, net of $3,750 unamortized debt discount.