Note 9 - Convertible Notes Payable | 6 Months Ended |
Dec. 31, 2014 |
Notes | |
Note 9 - Convertible Notes Payable | Note 9 – Convertible Notes Payable |
|
| | December 31, | June 30, |
| | 2014 | 2014 |
112 BIT Note #1 | 50,000 | - |
Adar Bays Note #1 | 36,304 | 50,000 |
Adar Bays Note #2 | 150,000 | 150,000 |
Adar Bays Note #3 | 33,333 | - |
Aladdin Trading Note #1 | 33,140 | - |
Classic Capital Note #1 | 150,000 | 150,000 |
Classic Capital Note #2 | 50,000 | 50,000 |
Classic Capital Note #3 | 50,000 | 50,000 |
Coventry Note #2 | 11,470 | - |
Direct Capital Note #3 | - | - |
Direct Capital Note #4 | - | 11,000 |
Direct Capital Note #5 | - | 11,000 |
Direct Capital Note #6 | - | 46,215 |
Direct Capital Note #7 | 72,489 | 75,089 |
Direct Capital Note #10 | - | 16,000 |
Direct Capital Note #11 | - | 16,000 |
Direct Capital Note #12 | - | 16,000 |
Direct Capital Note #13 | - | 16,000 |
Direct Capital Note #14 | - | 48,000 |
Direct Capital Note #15 | 71,237 | 71,237 |
Direct Capital Note #16 | 61,722 | - |
Direct Capital Note #17 | 27,000 | - |
Direct Capital Note #18 | 82,150 | - |
Direct Capital Note #19 | 16,000 | - |
Gel Properties Note #3 | - | 60,600 |
JMJ Note #1 | - | 33,300 |
JMJ Note #2 | 48,779 | 83,250 |
KBM Worldwide Note #1 | 15,390 | 37,500 |
KBM Worldwide Note #2 | 32,500 | - |
LG Capital Note #1 | 30,000 | 30,000 |
LG Capital Note #3 | - | 27,000 |
LG Capital Note #4 | 40,000 | 40,000 |
LG Capital Note #5 | 22,800 | - |
LG Capital Note #6 | 55,000 | - |
New Venture Note #1 | 50,000 | 50,000 |
Prolific Note #1 | 20,000 | 20,000 |
Union Capital Note #1 | - | 28,516 |
Union Capital Note #2 | 97,000 | 97,000 |
Union Capital Note #3 | - | - |
Union Capital Note #4 | 110,000 | - |
Union Capital Note #5 | 32,333 | - |
Union Capital Note #6 | 32,333 | - |
Union Capital Note #7 | 3,347 | - |
| | $ 1,484,327 | $ 1,283,708 |
| Debt discount | (610,129) | (263,546) |
| Accrued interest | 120,439 | 62,404 |
| | $ 994,637 | $ 1,082,566 |
|
|
112BIT,LLC Note #1 |
|
On November 24, 2014, the Company issued a convertible promissory note to 112BIT, LLC. Under the terms of the note, the Company has borrowed a total of $50,000 from 112 BIT, LLC, which accrues interest at an annual rate of 6% and has a maturity date of June 1, 2015. The note also contains customary events of default. During the six months endedDecember 31, 2014, the Company accrued $304 (six months ended December 31, 2013 - $0) in interest expense. |
|
After 180 days from issuance, the note may be converted at the option of the holder into common stock of the Company. The conversion price is 60% of the market price, where market price is defined as “the lowest closing bid price on the OTCBB for the five prior trading days including the day upon which a Notice of Conversion is received by the Company.” |
|
As of December 31, 2014, principal balance of $50,000 (December 31, 2013 - $0) and accrued interest of $304 (December 31, 2013 - $0) was recorded. |
|
Adar Bays, LLC Note #1 |
|
On May 19, 2014, the Company issued a convertible promissory note to Adar Bays, LLC. Under the terms of the note, the Company has borrowed a total of $50,000 from Adar Bays, LLC, which accrues interest at an annual rate of 8% and has a maturity date of May 19, 2015. The note also contains customary events of default. During the six months endedDecember 31, 2014, the Company accrued $1,967 (six months ended December 31, 2013 - $0) in interest expense. |
|
Upon the holder’s option to convert becoming active, the Company recorded a debt discount and derivative liability of $142,413, being the fair value of the conversion feature which was determined using the Black-Scholes valuation model. The debt discount is accreted to the statement of operations using the effective interest rate method over the term of the note or to the date of conversion, and the derivative liability is revalued at each reporting date to fair value. Any change in fair value is credited or charged to the statement of operations in the period. |
|
During the six months endedDecember 31, 2014, the Company recorded a gain of $54,836 (six months ended December 31, 2013 - $0) due to the change in value of the derivative liability during the period, and a debt discount of $22,575 (six months ended December 31, 2013 - $0) was accreted to the statement of operations. |
|
During the six months endedDecember 31, 2014, the Company issued 308,100,000common shares upon the conversion of $13,696 of the principal balance, and $24,356 of the derivative liability was re-classified as additional paid in capital upon conversion. |
|
As of December 31, 2014, principal balance of $36,304 (December 31, 2013 - $0), accrued interest of $2,427 (December 31, 2013 - $0), a debt discount of $27,425 (December 31, 2013 - $0) and a derivative liability of $63,221 (December 31, 2013 - $0) was recorded. |
|
Adar Bays, LLC Note #2 |
|
On May 27, 2014, the Company issued a convertible promissory note to Adar Bays, LLC. Under the terms of the note, the Company has borrowed a total of $150,000 from Adar Bays, LLC, which accrues interest at an annual rate of 8% and has a maturity date of May 27, 2015. The note also contains customary events of default. During the six months endedDecember 31, 2014, the Company accrued $6,049 (six months ended December 31, 2013 - $0) in interest expense. |
|
Upon the holder’s option to convert becoming active, the Company recorded a debt discount and derivative liability of $453,113, being the fair value of the conversion feature which was determined using the Black-Scholes valuation model. The debt discount is accreted to the statement of operations using the effective interest rate method over the term of the note or to the date of conversion, and the derivative liability is revalued at each reporting date to fair value. Any change in fair value is credited or charged to the statement of operations in the period. |
|
During the six months endedDecember 31, 2014, the Company recorded a gain of $191,898 (six months ended December 31, 2013 - $0) due to the change in value of the derivative liability during the period, and a debt discount of $30,163 (six months ended December 31, 2013 - $0) was accreted to the statement of operations. |
|
As of December 31, 2014, principal balance of $150,000 (December 31, 2013 - $0), accrued interest of $7,167 (December 31, 2013 - $0), a debt discount of $119,837 (December 31, 2013 - $0) and a derivative liability of $261,215 (December 31, 2013 - $0) was recorded. |
|
Adar Bays, LLC Note #3 |
|
On May 27, 2014, the Company issued a convertible promissory note to Adar Bays, LLC. Under the terms of the note, the Company has borrowed a total of $33,333 from Adar Bays, LLC, which accrues interest at an annual rate of 8% and has a maturity date of May 27, 2015. The note also contains customary events of default. During the six months endedDecember 31, 2014, the Company accrued $1,651 (six months ended December 31, 2013 - $0) in interest expense. |
|
Upon the holder’s option to convert becoming active, the Company recorded a debt discount and derivative liability of $94,941, being the fair value of the conversion feature which was determined using the Black-Scholes valuation model. The debt discount is accreted to the statement of operations using the effective interest rate method over the term of the note or to the date of conversion, and the derivative liability is revalued at each reporting date to fair value. Any change in fair value is credited or charged to the statement of operations in the period. |
|
During the six months endedDecember 31, 2014, the Company recorded a gain of $36,894 (six months ended December 31, 2013 - $0) due to the change in value of the derivative liability during the period, and a debt discount of $8,152 (six months ended December 31, 2013 - $0) was accreted to the statement of operations. |
|
As of December 31, 2014, principal balance of $33,333 (December 31, 2013 - $0), accrued interest of $1,651 (December 31, 2013 - $0), a debt discount of $25,181 (December 31, 2013 - $0) and a derivative liability of $58,047 (December 31, 2013 - $0) was recorded. |
|
Aladdin Trading, LLC Note #1 |
|
On November 25, 2014, the Company arranged a debt swap under which a Direct Capital note was transferred to Aladdin Trading, LLC in the amount of $48,000. Under the terms of the note, the Company has borrowed a total of $50,240 from Aladdin Trading, LLC, which includes $2,240 in legal fees, accrues interest at an annual rate of 8% and has a maturity date of November 25, 2015. The note also contains customary events of default. During the six months endedDecember 31, 2014, the Company accrued $319 (six months ended December 31, 2013 - $0) in interest expense. |
|
Upon the holder’s option to convert becoming active, the Company recorded a debt discount and derivative liability of $151,692, being the fair value of the conversion feature which was determined using the Black-Scholes valuation model. The debt discount is accreted to the statement of operations using the effective interest rate method over the term of the note or to the date of conversion, and the derivative liability is revalued at each reporting date to fair value. Any change in fair value is credited or charged to the statement of operations in the period. |
|
During the six months endedDecember 31, 2014, the Company recorded a gain of $54,403 (six months ended December 31, 2013 - $0) due to the change in value of the derivative liability during the period, and a debt discount of $20,369 (six months ended December 31, 2013 - $0) was accreted to the statement of operations. |
|
During the six months endedDecember 31, 2014, the Company issued 285,000,000common shares upon the conversion of $17,100 of the principal balance, and $39,578 of the derivative liability was re-classified as additional paid in capital upon conversion. |
|
As of December 31, 2014, principal balance of $33,140 (December 31, 2013 - $0), accrued interest of $319 (December 31, 2013 - $0), a debt discount of $29,871 (December 31, 2013 - $0) and a derivative liability of $57,711 (December 31, 2013 - $0) was recorded. |
|
Classic Capital Note #1 |
|
On May 5, 2014, the Company issued a convertible promissory note to Classic Capital Inc. Under the terms of the note, the Company has borrowed a total of $150,000 from Classic Capital Inc., which accrues interest at an annual rate of 8% and has a maturity date of May 5, 2015. The note also contains customary events of default. During the six months endedDecember 31, 2014, the Company accrued $6,049 (six months ended December 31, 2013 - $0) in interest expense. |
|
Upon the holder’s option to convert becoming active, the Company recorded a debt discount and derivative liability of $314,959, being the fair value of the conversion feature which was determined using the Black-Scholes valuation model. The debt discount is accreted to the statement of operations using the effective interest rate method over the term of the note or to the date of conversion, and the derivative liability is revalued at each reporting date to fair value. Any change in fair value is credited or charged to the statement of operations in the period. |
|
During the six months endedDecember 31, 2014, the Company recorded a gain of $91,198 (six months ended December 31, 2013 - $0) due to the change in value of the derivative liability during the period, and a debt discount of $48,098 (six months ended December 31, 2013 - $0) was accreted to the statement of operations. |
|
As of December 31, 2014, principal balance of $150,000 (December 31, 2013 - $0), accrued interest of $7,890 (December 31, 2013 - $0), a debt discount of $101,902 (December 31, 2013 - $0) and a derivative liability of $223,761 (December 31, 2013 - $0) was recorded. |
|
Classic Capital Note #2 |
|
On May 31, 2014, the Company issued a convertible promissory note to Classic Capital Inc. Under the terms of the note, the Company has borrowed a total of $50,000 from Classic Capital Inc., which accrues interest at an annual rate of 8% and has a maturity date of May 31, 2015. The note also contains customary events of default. During the six months endedDecember 31, 2014, the Company accrued $2,016 (six months ended December 31, 2013 - $0) in interest expense. |
|
Upon the holder’s option to convert becoming active, the Company recorded a debt discount and derivative liability of $60,909, being the fair value of the conversion feature which was determined using the Black-Scholes valuation model. The debt discount is accreted to the statement of operations using the effective interest rate method over the term of the note or to the date of conversion, and the derivative liability is revalued at each reporting date to fair value. Any change in fair value is credited or charged to the statement of operations in the period. |
|
During the six months endedDecember 31, 2014, the Company recorded a loss of $13,678 (six months ended December 31, 2013 - $0) due to the change in value of the derivative liability during the period, and a debt discount of $8,967 (six months ended December 31, 2013 - $0) was accreted to the statement of operations. |
|
As of December 31, 2014, principal balance of $50,000 (December 31, 2013 - $0), accrued interest of $2,345 (December 31, 2013 - $0), debt discount of $41,033 December 31, 2013 - $0) and a derivative liability of $74,587 (December 31, 2013 - $0) was recorded. |
|
Classic Capital Note #3 |
|
On June 30, 2014, the Company issued a convertible promissory note to Classic Capital Inc. Under the terms of the note, the Company has borrowed a total of $50,000 from Classic Capital Inc., which accrues interest at an annual rate of 8% and has a maturity date of June 30, 2015. The note also contains customary events of default. During the six months endedDecember 31, 2014, the Company accrued $2,016 (six months ended December 31, 2013 - $0) in interest expense. |
|
Upon the holder’s option to convert becoming active, the Company recorded a debt discount and derivative liability of $74,524 being the fair value of the conversion feature which was determined using the Black-Scholes valuation model. The debt discount is accreted to the statement of operations using the effective interest rate method over the term of the note or to the date of conversion, and the derivative liability is revalued at each reporting date to fair value. Any change in fair value is credited or charged to the statement of operations in the period. |
|
During the six months endedDecember 31, 2014, the Company recorded a loss of $63 (six months ended December 31, 2013 - $0) due to the change in value of the derivative liability during the period, and a debt discount of $815 (six months ended December 31, 2013 - $0) was accreted to the statement of operations. |
|
As of December 31, 2014, principal balance of $50,000 (December 31, 2013 - $0), accrued interest of $2,016 (December 31, 2013 - $0), a debt discount of $49,185 (December 31, 2013 - $0) and a derivative liability of $74,587 (December 31, 2013 - $0) was recorded. |
|
Coventry Enterprises, LLC Note #2 |
|
On November 25, 2014, the Company arranged a debt swap under which a Direct Capital note was transferred to Coventry Enterprises, LLC in the amount of $32,000. Under the terms of the note, the Company has borrowed a total of $34,240 from Coventry Enterprises, LLC, which includes $2,240 in legal fees, accrues interest at an annual rate of 8% and has a maturity date of November 25, 2015. The note also contains customary events of default. During the six months endedDecember 31, 2014, the Company accrued $152 (six months ended December 31, 2013 - $0) in interest expense. |
|
Upon the holder’s option to convert becoming active, the Company recorded a debt discount and derivative liability of $113,390, being the fair value of the conversion feature which was determined using the Black-Scholes valuation model. The debt discount is accreted to the statement of operations using the effective interest rate method over the term of the note or to the date of conversion, and the derivative liability is revalued at each reporting date to fair value. Any change in fair value is credited or charged to the statement of operations in the period. |
|
During the six months endedDecember 31, 2014, the Company recorded a gain of $38,509 (six months ended December 31, 2013 - $0) due to the change in value of the derivative liability during the period, and a debt discount of $23,901 (six months ended December 31, 2013 - $0) was accreted to the statement of operations. |
|
During the six months endedDecember 31, 2014, the Company issued 414,000,000common shares upon the conversion of $22,770 of the principal balance, and $53,083 of the derivative liability was re-classified as additional paid in capital upon conversion. |
|
As of December 31, 2014, principal balance of $11,470 (December 31, 2013 - $0), accrued interest of $152 (December 31, 2013 - $0), a debt discount of $10,339 (December 31, 2013 - $0) and a derivative liability of $21,798 (December 31, 2013 - $0) was recorded. |
|
Direct Capital Group Note #3 |
|
On July 31, 2013, the Company entered into a Convertible Promissory Note with Direct Capital Group in the sum of $11,000. The promissory note is unsecured, bears interest at 8% per annum, and matures on February 1, 2014. Any principal amount not paid by the maturity date bears interest at 22% per annum. The Conversion Price shall mean par .00001 multiplied by the number of Common Stock converted at the time. The transaction was handled as a private sale exempt from registration under Section 4(2) of the Securities Act of 1933. During the six months endedDecember 31, 2014, the Company accrued $756 (December 31, 2013 - $366) in interest expense. |
|
A portion of the proceeds from issuance of the convertible debt, equal to the intrinsic value, is allocated to additional paid-in capital. Because the debt is due on demand and is convertible at the date of issuance, the valuation of the beneficial conversion feature is charged to interest expense at the date of issuance. |
|
On the date of issuance, interest expense relating to the beneficial conversion feature of this convertible note of $11,000 was recorded in the financial statements, with a corresponding increase to additional paid in capital. During the six months ended December 31, 2014, a debt discount of $0 (six months ended December 31, 2013 - $9,097) was accreted to the statement of operations. |
|
On October 22, 2014, the Company transferred the note balance of $11,000 to Union Capital, LLC. |
|
As of December 31, 2014, principal balance of $0 (December 31, 2013 - $11,000), accrued interest of $2,185 (December 31, 2013 - $366) and a debt discount of $0 (December 31, 2013 - $1,903) was recorded. |
|
Direct Capital Group Note #4 |
|
On August 31, 2013 the Company entered into a Convertible Promissory Note with Direct Capital Group in the sum of $11,000. The promissory note is unsecured, bears interest at 8% per annum, and matures on March 1, 2014. Any principal amount not paid by the maturity date bears interest at 22% per annum. The Conversion Price shall mean par .00001 multiplied by the number of Common Stock converted at the time. The transaction was handled as a private sale exempt from registration under Section 4(2) of the Securities Act of 1933. During the six months endedDecember 31, 2014, the Company accrued $524 (December 31, 2013 - $291) in interest expense. |
|
A portion of the proceeds from issuance of the convertible debt, equal to the intrinsic value, is allocated to additional paid-in capital. Because the debt is due on demand and is convertible at the date of issuance, the valuation of the beneficial conversion feature is charged to interest expense at the date of issuance. |
|
On the date of issuance, interest expense relating to the beneficial conversion feature of this convertible note of $11,000 was recorded in the financial statements, with a corresponding increase to additional paid in capital. During the six months ended December 31, 2014, a debt discount of $0 (six months ended December 31, 2013 - $7,374) was accreted to the statement of operations. |
|
On September 17, 2014, the Company transferred the note balance of $11,000 to LG Capital Funding, LLC. |
|
As of December 31, 2014, principal balance of $0 (December 31, 2013 - $11,000), accrued interest of $1,760 (December 31, 2013 - $291) and a debt discount of $0 (December 31, 2013 - $3,626) was recorded. |
|
Direct Capital Group Note #5 |
|
On December 31, 2013 the Company entered into a Convertible Promissory Note with Direct Capital Group in the sum of $11,000. The promissory note is unsecured, bears interest at 8% per annum, and matures on April 1, 2014. Any principal amount not paid by the maturity date bears interest at 22% per annum. The Conversion Price shall mean par .00001 multiplied by the number of Common Stock converted at the time. The transaction was handled as a private sale exempt from registration under Section 4(2) of the Securities Act of 1933. During the six months endedDecember 31, 2014, the Company accrued $524 (December 31, 2013 - $219) in interest expense. |
|
A portion of the proceeds from issuance of the convertible debt, equal to the intrinsic value, is allocated to additional paid-in capital. Because the debt is due on demand and is convertible at the date of issuance, the valuation of the beneficial conversion feature is charged to interest expense at the date of issuance. |
|
On the date of issuance, interest expense relating to the beneficial conversion feature of this convertible note of $11,000 was recorded in the financial statements, with a corresponding increase to additional paid in capital. During the six months ended December 31, 2014, a debt discount of $0 (six months ended December 31, 2013 - $5,530) was accreted to the statement of operations. |
|
On September 17, 2014, the Company transferred the note balance of $11,000 to LG Capital Funding, LLC. |
|
As of December 31, 2014, principal balance of $0 (December 31, 2013 - $11,000), accrued interest of $1,554 (December 31, 2013 - $219) and debt discount of $0 (December 31, 2013 - $5,470) was recorded. |
|
Direct Capital Group Note #6 |
|
On September 30, 2013 the Company entered into a Convertible Promissory Note with Direct Capital Group in the sum of $46,215. The promissory note is unsecured, bears interest at 8% per annum, and matures on April 1, 2014. Any principal amount not paid by the maturity date bears interest at 22% per annum. The Conversion Price shall mean par .00001 multiplied by the number of Common Stock converted at the time. The transaction was handled as a private sale exempt from registration under Section 4(2) of the Securities Act of 1933. During the six months endedDecember 31, 2014, the Company accrued $501 (December 31, 2013 - $922) in interest expense. |
|
A portion of the proceeds from issuance of the convertible debt, equal to the intrinsic value, is allocated to additional paid-in capital. Because the debt is due on demand and is convertible at the date of issuance, the valuation of the beneficial conversion feature is charged to interest expense at the date of issuance. |
|
On the date of issuance, interest expense relating to the beneficial conversion feature of this convertible note of $46,215 was recorded in the financial statements, with a corresponding increase to additional paid in capital. During the six months ended December 31, 2014, a debt discount of $0 (six months ended December 31, 2013 - $23,234) was accreted to the statement of operations. |
|
On July 18, 2014, the Company transferred the note balance of $46,215 to Union Capital, LLC. |
|
As of December 31, 2014, principal balance of $0 (December 31, 2013 - $46,215), accrued interest of $4,831 (December 31, 2013 - $922) and a debt discount of $0 (December 31, 2013 - $22,981) was recorded. |
|
Direct Capital Group Note #7 |
|
On October 11, 2013, the Company arranged a debt swap whereas Direct Capital Group acquired the debt from a former related party in the amount $190,084. The promissory note is unsecured, bears interest at 6% per annum. During the six months ending December 31, 2014, the Company accrued $2,250 (six months ended December 31, 2013 - $2,626) in interest expense. |
|
Upon the holder’s option to convert becoming active the Company recorded a debt discount and derivative liability of $218,091 being the fair value of the conversion feature which was determined using the Black-Scholes valuation model. The debt discount is accreted to the statement of operations using the effective interest rate method over the term of the note or to the date of conversion, and the derivative liability is revalued at each reporting date to fair value. Any change in fair value is credited or charged to the statement of operations in the period. |
|
During the six months endedDecember 31, 2014, the Company recorded a loss of $33,612 (six months ended December 31, 2013 –gain of $55,431) due to the change in value of the derivative liability during the period, and a debt discount of $0 (six months ended December 31, 2013 - $42,184) was accreted to the statement of operations. |
|
On January 31, 2014, the Company transferred $50,000 of the note to Coventry Enterprises, LLC and $25,000 of the note to Prolific Group, LLC. |
|
During the six months endedDecember 31, 2014, the Company issued 368,000,000 common shares upon the conversion of $2,600 of the principal balance, and $4,391 of the derivative liability was re-classified as additional paid in capital upon conversion. |
|
As of December 31, 2014, principal balance of $72,489 (December 31, 2013 - $172,084), accrued interest of $7,777 (December 31, 2013 - $2,626), debt discount of $0 (December 31, 2013 - $147,900) and a derivative liability of $116,488 (December 31, 2013 - $0) was recorded. |
|
Direct Capital Group Note #10 |
|
On December 31, 2013 the Company entered into a Convertible Promissory Note with Direct Capital Group in the sum of $16,000. The promissory note is unsecured, bears interest at 8% per annum, and matures on July 1, 2014. Any principal amount not paid by the maturity date bears interest at 22% per annum. The Conversion Price shall mean par .00001 multiplied by the number of Common Stock converted at the time. The transaction was handled as a private sale exempt from registration under Section 4(2) of the Securities Act of 1933. During the six months endedDecember 31, 2014, the Company accrued $164 (December 31, 2013 - $0) in interest expense. |
|
A portion of the proceeds from issuance of the convertible debt, equal to the intrinsic value, is allocated to additional paid-in capital. Because the debt is due on demand and is convertible at the date of issuance, the valuation of the beneficial conversion feature is charged to interest expense at the date of issuance. |
|
On the date of issuance, interest expense relating to the beneficial conversion feature of this convertible note of $16,000 was recorded in the financial statements, with a corresponding increase to additional paid in capital. During the six months ended December 31, 2014, a debt discount of $44 (six months ended December 31, 2013 - $0) was accreted to the statement of operations. |
|
On July 18, 2014, the Company transferred the note balance of $16,000 to Union Capital, LLC. |
|
As of December 31, 2014, principal balance of $0 (December 31, 2013 - $16,000), accrued interest of $795 (December 31, 2013 - $0) and debt discount of $0 (December 31, 2013 - $16,000) was recorded. |
|
Direct Capital Group Note #11 |
|
On January 31, 2014 the Company entered into a Convertible Promissory Note with Direct Capital Group in the sum of $16,000. The promissory note is unsecured, bears interest at 8% per annum, and matures on August 1, 2014. Any principal amount not paid by the maturity date bears interest at 22% per annum. The Conversion Price shall mean par .00001 multiplied by the number of Common Stock converted at the time. The transaction was handled as a private sale exempt from registration under Section 4(2) of the Securities Act of 1933. During the six months endedDecember 31, 2014, the Company accrued $63 (December 31, 2013 - $0) in interest expense. |
|
A portion of the proceeds from issuance of the convertible debt, equal to the intrinsic value, is allocated to additional paid-in capital. Because the debt is due on demand and is convertible at the date of issuance, the valuation of the beneficial conversion feature is charged to interest expense at the date of issuance. |
|
On the date of issuance, interest expense relating to the beneficial conversion feature of this convertible note of $16,000 was recorded in the financial statements, with a corresponding increase to additional paid in capital. During the six months ended December 31, 2014, a debt discount of $1,901 (six months ended December 31, 2013 - $0) was accreted to the statement of operations. |
|
On July 18, 2014, the Company transferred the note balance of $16,000 to Union Capital, LLC. |
|
As of December 31, 2014, principal balance of $0 (December 31, 2013 - $0), accrued interest of $589 (December 31, 2013 - $0) and debt discount of $0 (December 31, 2013 - $0) was recorded. |
|
Direct Capital Group Note #12 |
|
On February 28, 2014 the Company entered into a Convertible Promissory Note with Direct Capital Group in the sum of $16,000. The promissory note is unsecured, bears interest at 8% per annum, and matures on September 1, 2014. Any principal amount not paid by the maturity date bears interest at 22% per annum. The Conversion Price shall mean par .00001 multiplied by the number of Common Stock converted at the time. The transaction was handled as a private sale exempt from registration under Section 4(2) of the Securities Act of 1933. During the six months endedDecember 31, 2014, the Company accrued $501 (December 31, 2013 - $0) in interest expense. |
|
A portion of the proceeds from issuance of the convertible debt, equal to the intrinsic value, is allocated to additional paid-in capital. Because the debt is due on demand and is convertible at the date of issuance, the valuation of the beneficial conversion feature is charged to interest expense at the date of issuance. |
|
On the date of issuance, interest expense relating to the beneficial conversion feature of this convertible note of $16,000 was recorded in the financial statements, with a corresponding increase to additional paid in capital. During the six months ended December 31, 2014, a debt discount of $4,536 (six months ended December 31, 2013 - $0) was accreted to the statement of operations. |
|
On September 17, 2014, the Company transferred the note balance of $16,000 to LG Capital Funding, LLC. |
|
As of December 31, 2014, principal balance of $0 (December 31, 2013 - $0), accrued interest of $929 (December 31, 2013 - $0) and debt discount of $0 (December 31, 2013 - $0) was recorded. |
|
Direct Capital Group Note #13 |
|
On March 31, 2014 the Company entered into a Convertible Promissory Note with Direct Capital Group in the sum of $16,000. The promissory note is unsecured, bears interest at 8% per annum, and matures on October 1, 2014. Any principal amount not paid by the maturity date bears interest at 22% per annum. The Conversion Price shall mean par .00001 multiplied by the number of Common Stock converted at the time. The transaction was handled as a private sale exempt from registration under Section 4(2) of the Securities Act of 1933. During the six months endedDecember 31, 2014, the Company accrued $323 (December 31, 2013 - $0) in interest expense. |
|
A portion of the proceeds from issuance of the convertible debt, equal to the intrinsic value, is allocated to additional paid-in capital. Because the debt is due on demand and is convertible at the date of issuance, the valuation of the beneficial conversion feature is charged to interest expense at the date of issuance. |
|
On the date of issuance, interest expense relating to the beneficial conversion feature of this convertible note of $16,000 was recorded in the financial statements, with a corresponding increase to additional paid in capital. During the six months ended December 31, 2014, a debt discount of $8,087 (six months ended December 31, 2013 - $0) was accreted to the statement of operations. |
|
On September 17, 2014, the Company transferred the note balance of $11,000 to LG Capital Funding, LLC. |
|
As of December 31, 2014, principal balance of $0 (December 31, 2013 - $0), accrued interest of $642 (December 31, 2013 - $0) and debt discount of $0 (December 31, 2013 - $0) was recorded. |
|
Direct Capital Group Note #14 |
|
On April 30, 2014 the Company entered into a Convertible Promissory Note with Direct Capital Group in the sum of $48,000. The promissory note is unsecured, bears interest at 8% per annum, and matures on November 1, 2014. Any principal amount not paid by the maturity date bears interest at 22% per annum. The Conversion Price shall mean par .00001 multiplied by the number of Common Stock converted at the time. The transaction was handled as a private sale exempt from registration under Section 4(2) of the Securities Act of 1933. During the six months endedDecember 31, 2014, the Company accrued $1,557 (December 31, 2013 - $0) in interest expense. |
|
A portion of the proceeds from issuance of the convertible debt, equal to the intrinsic value, is allocated to additional paid-in capital. Because the debt is due on demand and is convertible at the date of issuance, the valuation of the beneficial conversion feature is charged to interest expense at the date of issuance. |
|
On the date of issuance, interest expense relating to the beneficial conversion feature of this convertible note of $48,000 was recorded in the financial statements, with a corresponding increase to additional paid in capital. During the six months ended December 31, 2014, a debt discount of $32,173 (six months ended December 31, 2013 - $0) was accreted to the statement of operations. |
|
On November 25, 2014, the Company transferred the note balance of $48,000 to Aladdin Trading, LLC. |
|
As of December 31, 2014, principal balance of $0 (December 31, 2013 - $0), accrued interest of $2,199 (December 31, 2013 - $0) and debt discount of $0 (December 31, 2013 - $0) was recorded. |
|
Direct Capital Group Note #15 |
|
On June 1, 2014 the Company entered into a Promissory Note with Direct Capital Group in the sum of $71,238. The promissory note is unsecured, bears interest at 8% per annum, and is due on demand or in increments. |
|
During the six months endedDecember 31, 2014, the Company accrued $2,873 (December 31, 2013 - $0) in interest expense. |
|
As of December 31, 2014, principal balance of $71,238 (December 31, 2013 - $0) and accrued interest of $3,326 (December 31, 2013 - $0) was recorded. |
|
Direct Capital Group Note #16 |
|
On July 1, 2014 the Company entered into a Promissory Note with Direct Capital Group in the sum of $61,722. The promissory note is unsecured, bears interest at 8% per annum, and is due on demand or in increments. |
|
During the six months endedDecember 31, 2014, the Company accrued $2,476 (December 31, 2013 - $0) in interest expense. |
|
As of December 31, 2014, principal balance of $61,722 (December 31, 2013 - $0) and accrued interest of $2,476 (December 31, 2013 - $0) was recorded. |
|
Direct Capital Group Note #17 |
|
On July 31, 2014 the Company entered into a Convertible Promissory Note with Direct Capital Group in the sum of $48,000. The promissory note is unsecured, bears interest at 8% per annum, and matures on February 1, 2015. Any principal amount not paid by the maturity date bears interest at 22% per annum. The Conversion Price shall mean par .00001 multiplied by the number of Common Stock converted at the time. The transaction was handled as a private sale exempt from registration under Section 4(2) of the Securities Act of 1933. During the six months endedDecember 31, 2014, the Company accrued $1,287 (December 31, 2013 - $0) in interest expense. |
|
A portion of the proceeds from issuance of the convertible debt, equal to the intrinsic value, is allocated to additional paid-in capital. Because the debt is due on demand and is convertible at the date of issuance, the valuation of the beneficial conversion feature is charged to interest expense at the date of issuance. |
|
On the date of issuance, interest expense relating to the beneficial conversion feature of this convertible note of $48,000 was recorded in the financial statements, with a corresponding increase to additional paid in capital. During the six months ended December 31, 2014, a debt discount of $42,435 (six months ended December 31, 2013 - $0) was accreted to the statement of operations. |
|
On October 22, 2014, the Company transferred the note balance of $21,000 to Union Capital, LLC. |
|
As of December 31, 2014, principal balance of $27,000 (December 31, 2013 - $0), accrued interest of $1,287 (December 31, 2013 - $0) and debt discount of $5,565 (December 31, 2013 - $0) was recorded. |
|
Direct Capital Group Note #18 |
|
On August 1, 2014 the Company entered into a Promissory Note with Direct Capital Group in the sum of $82,150. The promissory note is unsecured, bears interest at 8% per annum, and is due on demand or in increments. |
|
During the six months endedDecember 31, 2014, the Company accrued $2,737 (December 31, 2013 - $0) in interest expense. |
|
As of December 31, 2014, principal balance of $82,150 (December 31, 2013 - $0) and accrued interest of $2,737 (December 31, 2013 - $0) was recorded. |
|
Direct Capital Group Note #19 |
|
On October 1, 2014 the Company entered into a Convertible Promissory Note with Direct Capital Group in the sum of $48,000. The promissory note is unsecured, bears interest at 8% per annum, and matures on April 1, 2015. Any principal amount not paid by the maturity date bears interest at 22% per annum. The Conversion Price shall mean par .00001 multiplied by the number of Common Stock converted at the time. The transaction was handled as a private sale exempt from registration under Section 4(2) of the Securities Act of 1933. During the six months endedDecember 31, 2014, the Company accrued $389 (December 31, 2013 - $0) in interest expense. |
|
A portion of the proceeds from issuance of the convertible debt, equal to the intrinsic value, is allocated to additional paid-in capital. Because the debt is due on demand and is convertible at the date of issuance, the valuation of the beneficial conversion feature is charged to interest expense at the date of issuance. |
|
On the date of issuance, interest expense relating to the beneficial conversion feature of this convertible note of $48,000 was recorded in the financial statements, with a corresponding increase to additional paid in capital. During the six months ended December 31, 2014, a debt discount of $40,000 (six months ended December 31, 2013 - $0) was accreted to the statement of operations. |
|
On November 25, 2014, the Company transferred the note balance of $32,000 to Coventry Enterprises, LLC. |
|
As of December 31, 2014, principal balance of $16,000 (December 31, 2013 - $0), accrued interest of $389 (December 31, 2013 - $0) and debt discount of $8,000 (December 31, 2013 - $0) was recorded. |
|
Direct Capital Group Note #20 |
|
On October 1, 2014 the Company entered into a Promissory Note with Direct Capital Group in the sum of $150,000. The promissory note is unsecured, bears interest at 8% per annum, and is due on demand or in increments. |
|
Direct Capital Group Note #21 |
|
On October 2, 2014 the Company entered into a Promissory Note with Direct Capital Group in the sum of $150,000. The promissory note is unsecured, bears interest at 8% per annum, and is due on demand or in increments. |
|
Direct Capital Group Note #22 |
|
On October 3, 2014 the Company entered into a Promissory Note with Direct Capital Group in the sum of $150,000. The promissory note is unsecured, bears interest at 8% per annum, and is due on demand or in increments. |
|
Direct Capital Group Note #23 |
|
On October 4, 2014 the Company entered into a Promissory Note with Direct Capital Group in the sum of $150,000. The promissory note is unsecured, bears interest at 8% per annum, and is due on demand or in increments. |
|
Gel Properties Note #3 |
|
On May 27, 2014, the Company arranged a debt swap under which a Direct Capital note for $75,000 was transferred to Gel Properties, LLC. The promissory note is unsecured, bears interest at 6% per annum and matures on May 27, 2015. The note also contains customary events of default. During the six months endedDecember 31, 2014, the Company accrued $363 (six months ended December 31, 2013 - $0) in interest expense. |
|
Upon the holder’s option to convert becoming active, the Company recorded a debt discount and derivative liability of $161,019, being the fair value of the conversion feature which was determined using the Black-Scholes valuation model. The debt discount is accreted to the statement of operations using the effective interest rate method over the term of the note or to the date of conversion, and the derivative liability is revalued at each reporting date to fair value. Any change in fair value is credited or charged to the statement of operations in the period. |
|
During the six months endedDecember 31, 2014, the Company recorded a loss of $3,810 (six months ended December 31, 2013 - $0) due to the change in value of the derivative liability during the period, and a debt discount of $54,955 (six months ended December 31, 2013 - $0) was accreted to the statement of operations. |
|
During the six months endedDecember 31, 2014, the Company issued 84,685,909 common shares upon the conversion of $60,600 of the principal balance and $874 in interest, and $81,200 of the derivative liability was re-classified as additional paid in capital upon conversion. |
|
As of December 31, 2014, principal balance of $0 (December 31, 2013 - $0), accrued interest of $0 (December 31, 2013 - $0), debt discount of $0 (December 31, 2013 - $0) and a derivative liability of $0 (December 31, 2013 - $0) was recorded. |
|
JMJ Financial Note #1 |
|
On July 18, 2013, the Company issued a convertible promissory note to JMJ Financial, LLC. Under the terms of the note, the Company borrowed $27,750 on July18, 2013 and $33,300 on February 20, 2014 for a total of $61,050 from JMJ Financial. In the event the Company does not repay note on or within 90 days of the date the funds were distributed, a one-time interest charge of 12% will be applied to the principal balance. The note has a maturity date of July 18, 2014 for the first payment and February 20, 2015 for the second payment. The note also contains customary events of default. During the six months endedDecember 31, 2014, the Company accrued $0 (six months ended December 31, 2013 - $0) in interest expense. |
|
Upon the holder’s option to convert becoming active the Company recorded a debt discount and derivative liability of $76,527 being the fair value of the conversion feature which was determined using the Black-Scholes valuation model. The debt discount is accreted to the statement of operations using the effective interest rate method over the term of the note or to the date of conversion, and the derivative liability is revalued at each reporting date to fair value. Any change in fair value is credited or charged to the statement of operations in the period. |
|
During the six months endedDecember 31, 2014, the Company recorded a gain of $3,648 (six months ended December 31, 2013 - $0) due to the change in value of the derivative liability during the period, and a debt discount of $21,440 (six months ended December 31, 2013 - $0) was accreted to the statement of operations. |
|
During the six months endedDecember 31, 2014, the Company issued 97,653,333 common shares upon the conversion of $33,300 of the principal balance and $3,996 of interest, and $41,380 of the derivative liability was re-classified as additional paid in capital upon conversion. |
|
As of December 31, 2014, principal balance of $0 (December 31, 2013 - $0), accrued interest of $0 (December 31, 2013 - $0), debt discount of $0 (December 31, 2013 - $0) and a derivative liability of $0 (December 31, 2013 - $0) was recorded. |
|
JMJ Financial Note #2 |
|
On April 16, 2014, the Company issued a convertible promissory note to JMJ Financial, LLC. Under the terms of the note, the Company borrowed $49,950 on April 16, 2014 and $33,300 on June 23, 2014 for a total of $83,250 from JMJ Financial. In the event the Company does not repay note on or within 90 days of the date the funds were distributed, a one-time interest charge of 12% will be applied to the principal balance. The note has a maturity date of April 16, 2015 for the first payment and June 23, 2015 for the second payment. The note also contains customary events of default. During the six months endedDecember 31, 2014, the Company accrued $5,994 (six months ended December 31, 2013 - $0) in interest expense. |
|
Upon the holder’s option to convert becoming active the Company recorded a debt discount and derivative liability of $414,278 being the fair value of the conversion feature which was determined using the Black-Scholes valuation model. The debt discount is accreted to the statement of operations using the effective interest rate method over the term of the note or to the date of conversion, and the derivative liability is revalued at each reporting date to fair value. Any change in fair value is credited or charged to the statement of operations in the period. |
|
During the six months endedDecember 31, 2014, the Company recorded a loss of $39,506 (six months ended December 31, 2013 - $0) due to the change in value of the derivative liability during the period, and a debt discount of $53,221 (six months ended December 31, 2013 - $0) was accreted to the statement of operations. |
|
During the six months endedDecember 31, 2014, the Company issued 449,415,000 common shares upon the conversion of $34,471 of the principal balance, and $67,130 of the derivative liability was re-classified as additional paid in capital upon conversion. |
|
As of December 31, 2014, principal balance of $48,779 (December 31, 2013 - $0), accrued interest of $5,994 (December 31, 2013 - $0), debt discount of $19,126 (December 31, 2013 - $0) and a derivative liability of $84,946 (December 31, 2013 - $0) was recorded. |
|
KBM Worldwide Note #1 |
|
On April 11, 2014, the Company issued a convertible promissory note to KBM Worldwide, Inc. Under the terms of the note, the Company has borrowed a total of $37,500 from KBM Worldwide, Inc., which accrues interest at an annual rate of 8% and has a maturity date of January 15, 2015. The note also contains customary events of default. During the six months endedDecember 31, 2014, the Company accrued $1,277 (six months ended December 31, 2013 - $0) in interest expense. |
|
Upon the holder’s option to convert becoming active the Company recorded a debt discount and derivative liability of $42,549 being the fair value of the conversion feature which was determined using the Black-Scholes valuation model. The debt discount is accreted to the statement of operations using the effective interest rate method over the term of the note or to the date of conversion, and the derivative liability is revalued at each reporting date to fair value. Any change in fair value is credited or charged to the statement of operations in the period. |
|
During the six months endedDecember 31, 2014, the Company recorded a loss of $29,232 (six months ended December 31, 2013 - $0) due to the change in value of the derivative liability during the period, and a debt discount of $35,144 (six months ended December 31, 2013 - $0) was accreted to the statement of operations. |
|
During the six months endedDecember 31, 2014, the Company issued 246,700,000 common shares upon the conversion of $22,110 of the principal balance, and $44,905 of the derivative liability was re-classified as additional paid in capital upon conversion. |
|
As of December 31, 2014, principal balance of $15,390 (December 31, 2013 - $0), accrued interest of $1,934 (December 31, 2013 - $0), debt discount of $2,356 (December 31, 2013 - $0) and a derivative liability of $26,876 (December 31, 2013 - $0) was recorded. |
|
KBM Worldwide Note #2 |
|
On July 15, 2014, the Company issued a convertible promissory note to KBM Worldwide, Inc. Under the terms of the note, the Company has borrowed a total of $32,500 from KBM Worldwide, Inc., which accrues interest at an annual rate of 8% and has a maturity date of April 17, 2015. The note also contains customary events of default. During the six months endedDecember 31, 2014, the Company accrued $1,204 (six months ended December 31, 2013 - $0) in interest expense. |
|
After 180 days from issuance, the note may be converted at the option of the holder into common stock of the Company. The conversion price is 58% of the market price, where market price is defined as “the average of the lowest six trading prices during the ten trading days prior to the conversion date.” |
|
As of December 31, 2014, principal balance of $32,500 (December 31, 2013 - $0), accrued interest of $1,204 (December 31, 2013 - $0), debt discount of $0 (December 31, 2013 - $0) and a derivative liability of $0 (December 31, 2013 - $0) was recorded. |
|
LG Capital Note #1 |
|
On February 26, 2014, the Company executed an Unsecured Promissory Note to LG Capital Funding, LLC. Under the terms of the note, the Company has borrowed a total of $30,000, which accrues interest at an annual rate of 8% and has a maturity date of February 26, 2015. The note also contains customary events of default. During the six months endedDecember 31, 2014, the Company accrued $1,210 (six months ended December 31, 2013 - $0) in interest expense. |
|
Upon the holder’s option to convert becoming active the Company recorded a debt discount and derivative liability of $44,287 being the fair value of the conversion feature which was determined using the Black-Scholes valuation model. The debt discount is accreted to the statement of operations using the effective interest rate method over the term of the note or to the date of conversion, and the derivative liability is revalued at each reporting date to fair value. Any change in fair value is credited or charged to the statement of operations in the period. |
|
During the six months endedDecember 31, 2014, the Company recorded a loss of $12,724 (six months ended December 31, 2013 - $0) due to the change in value of the derivative liability during the period, and a debt discount of $22,474 (six months ended December 31, 2013 - $0) was accreted to the statement of operations. |
|
As of December 31, 2014, principal balance of $30,000 (December 31, 2013 - $0), accrued interest of $1,420 (December 31, 2013 - $0), debt discount of $7,526 (December 31, 2013 - $0) and a derivative liability of $57,011 (December 31, 2013 - $0) was recorded. |
|
LG Capital Note #3 |
|
On June 12, 2014, the Company arranged a debt swap under which two Direct Capital notes for $16,000 each was transferred to LG Capital Funding, LLC for a total amount of $32,000. The promissory note is unsecured, bears interest at 8% per annum and matures on June 12, 2015. The note also contains customary events of default. |
During the six months endedDecember 31, 2014, the Company accrued $390 (six months ended December 31, 2013 - $0) in interest expense. |
|
Upon the holder’s option to convert becoming active the Company recorded a debt discount and derivative liability of $53,930 being the fair value of the conversion feature which was determined using the Black-Scholes valuation model. The debt discount is accreted to the statement of operations using the effective interest rate method over the term of the note or to the date of conversion, and the derivative liability is revalued at each reporting date to fair value. Any change in fair value is credited or charged to the statement of operations in the period. |
|
During the six months endedDecember 31, 2014, the Company recorded a loss of $3,897 (six months ended December 31, 2013 - $0) due to the change in value of the derivative liability during the period, and a debt discount of $30,422 (six months ended December 31, 2013 - $0) was accreted to the statement of operations. |
|
During the six months endedDecember 31, 2014, the Company issued 67,299,645 common shares upon the conversion of $27,000of the principal balance and $496 in interest, and $42,073 of the derivative liability was re-classified as additional paid in capital upon conversion. |
|
As of December 31, 2014, principal balance of $0 (December 31, 2013 - $0), accrued interest of $0 (December 31, 2013 - $0), debt discount of $0 (December 31, 2013 - $0) and a derivative liability of $0 (December 31, 2013 - $0) was recorded. |
|
LG Capital Note #4 |
|
On June 12, 2014, the Company executed an Unsecured Promissory Note to LG Capital Funding, LLC. Under the terms of the note, the Company has borrowed a total of $40,000, which accrues interest at an annual rate of 8% and has a maturity date of June 12, 2015. The note also contains customary events of default. During the six months endedDecember 31, 2014, the Company accrued $1,613 (six months ended December 31, 2013 - $0) in interest expense. |
|
Upon the holder’s option to convert becoming active the Company recorded a debt discount and derivative liability of $71,475 being the fair value of the conversion feature which was determined using the Black-Scholes valuation model. The debt discount is accreted to the statement of operations using the effective interest rate method over the term of the note or to the date of conversion, and the derivative liability is revalued at each reporting date to fair value. Any change in fair value is credited or charged to the statement of operations in the period. |
|
During the six months endedDecember 31, 2014, the Company recorded a loss of $4,540 (six months ended December 31, 2013 - $0) due to the change in value of the derivative liability during the period, and a debt discount of $4,565 (six months ended December 31, 2013 - $0) was accreted to the statement of operations. |
|
As of December 31, 2014, principal balance of $40,000 (December 31, 2013 - $0), accrued interest of $1,771 (December 31, 2013 - $0), debt discount of $35,435 (December 31, 2013 - $0) and a derivative liability of $76,015 (December 31, 2013 - $0) was recorded. |
|
LG Capital Note #5 |
|
On September 17, 2014, the Company arranged a debt swap under which Direct Capital notes were transferred to LG Capital Funding, LLC for a total amount of $54,000. The promissory note is unsecured, bears interest at 8% per annum and matures on September 17, 2015. The note also contains customary events of default.During the six months endedDecember 31, 2014, the Company accrued $983 (six months ended December 31, 2013 - $0) in interest expense. |
|
Upon the holder’s option to convert becoming active the Company recorded a debt discount and derivative liability of $68,325 being the fair value of the conversion feature which was determined using the Black-Scholes valuation model. The debt discount is accreted to the statement of operations using the effective interest rate method over the term of the note or to the date of conversion, and the derivative liability is revalued at each reporting date to fair value. Any change in fair value is credited or charged to the statement of operations in the period. |
|
During the six months endedDecember 31, 2014, the Company recorded a loss of $45,691 (six months ended December 31, 2013 - $0) due to the change in value of the derivative liability during the period, and a debt discount of $32,012 (six months ended December 31, 2013 - $0) was accreted to the statement of operations. |
|
During the six months endedDecember 31, 2014, the Company issued 497,511,270 common shares upon the conversion of $31,200of the principal balance and $457 in interest, and $70,688 of the derivative liability was re-classified as additional paid in capital upon conversion. |
|
As of December 31, 2014, principal balance of $22,800 (December 31, 2013 - $0), accrued interest of $526 (December 31, 2013 - $0), debt discount of $21,988 (December 31, 2013 - $0) and a derivative liability of $43,328 (December 31, 2013 - $0) was recorded. |
|
LG Capital Note #6 |
|
On September 17, 2014, the Company executed an Unsecured Promissory Note to LG Capital Funding, LLC. Under the terms of the note, the Company has borrowed a total of $55,000, which accrues interest at an annual rate of 8% and has a maturity date of September 17, 2015. The note also contains customary events of default. During the six months endedDecember 31, 2014, the Company accrued $1,266 (six months ended December 31, 2013 - $0) in interest expense. |
|
After 180 days from issuance, the note may be converted at the option of the holder into common stock of the Company. The conversion price is 55% of the market price, where market price is defined as “the lowest closing bid price on the OTCBB for the ten prior trading days including the day upon which a Notice of Conversion is received by the Company.” |
|
As of December 31, 2014, principal balance of $55,000 (December 31, 2013 - $0), accrued interest of $1,266 (December 31, 2013 - $0), debt discount of $0 (December 31, 2013 - $0) and a derivative liability of $0 (December 31, 2013 - $0) was recorded. |
|
New Venture Attorneys Note #1 |
|
On April 1, 2014, the Company executed an Unsecured Promissory Note to New Venture Attorneys PC. Under the terms of the note, the Company has borrowed a total of $50,000, which accrues interest at an annual rate of 8% and has a maturity date of April 1, 2015. The note also contains customary events of default. During the six months endedDecember 31, 2014, the Company accrued $2,016 (six months ended December 31, 2013 - $0) in interest expense. |
|
Upon the holder’s option to convert becoming active the Company recorded a debt discount and derivative liability of $61,389 being the fair value of the conversion feature which was determined using the Black-Scholes valuation model. The debt discount is accreted to the statement of operations using the effective interest rate method over the term of the note or to the date of conversion, and the derivative liability is revalued at each reporting date to fair value. Any change in fair value is credited or charged to the statement of operations in the period. |
|
During the six months endedDecember 31, 2014, the Company recorded a loss of $33,629 (six months ended December 31, 2013 - $0) due to the change in value of the derivative liability during the period, and a debt discount of $25,406 (six months ended December 31, 2013 - $0) was accreted to the statement of operations. |
|
As of December 31, 2014, principal balance of $50,000 (December 31, 2013 - $0), accrued interest of $3,003 (December 31, 2013 - $0), debt discount of $24,594 (December 31, 2013 - $0) and a derivative liability of $95,019 (December 31, 2013 - $0) was recorded. |
|
Prolific Group Note #1 |
|
On January 31, 2014, the Company arranged a debt swap under which a Direct Capital note for $25,000 was transferred to Prolific Group, LLC. The promissory note is unsecured, bears interest at 6% per annum and matures on January 31, 2015. The note also contains customary events of default. During the six months endedDecember 31, 2014, the Company accrued $605 (six months ended December 31, 2013 - $0) in interest expense. |
|
Upon the holder’s option to convert becoming active the Company recorded a debt discount and derivative liability of $85,981 being the fair value of the conversion feature which was determined using the Black-Scholes valuation model. The debt discount is accreted to the statement of operations using the effective interest rate method over the term of the note or to the date of conversion, and the derivative liability is revalued at each reporting date to fair value. Any change in fair value is credited or charged to the statement of operations in the period. |
|
During the six months endedDecember 31, 2014, the Company recorded a loss of $8,895 (six months ended December 31, 2013 - $0) due to the change in value of the derivative liability during the period, and a debt discount of $11,444 (six months ended December 31, 2013 - $0) was accreted to the statement of operations. |
|
As of December 31, 2014, principal balance of $20,000 (December 31, 2013 - $0), accrued interest of $1,140 (December 31, 2013 - $0), debt discount of $337 (December 31, 2013 - $0) and a derivative liability of $32,139 (December 31, 2013 - $0) was recorded. |
|
Union Capital Note #1 |
|
On May 27, 2014, the Company arranged a debt swap under which a Direct Capital note for $48,516 was transferred to Union Capital, LLC. The promissory note is unsecured, bears interest at 8% per annum and matures on May 27, 2015. The note also contains customary events of default. During the six months endedDecember 31, 2014, the Company accrued $0 (six months ended December 31, 2013 - $0) in interest expense. |
|
Upon the holder’s option to convert becoming active the Company recorded a debt discount and derivative liability of $104,160 being the fair value of the conversion feature which was determined using the Black-Scholes valuation model. The debt discount is accreted to the statement of operations using the effective interest rate method over the term of the note or to the date of conversion, and the derivative liability is revalued at each reporting date to fair value. Any change in fair value is credited or charged to the statement of operations in the period. |
|
During the six months endedDecember 31, 2014, the Company recorded a loss of $6,937 (six months ended December 31, 2013 - $0) due to the change in value of the derivative liability during the period, and a debt discount of $25,860 (six months ended December 31, 2013 - $0) was accreted to the statement of operations. |
|
During the six months endedDecember 31, 2014, the Company issued 23,026,134 common shares upon the conversion of $28,516 of the principal balance and $178 in interest, and $43,353 of the derivative liability was re-classified as additional paid in capital upon conversion. |
|
As of December 31, 2014, principal balance of $0 (December 31, 2013 - $0), accrued interest of $103 (December 31, 2013 - $0), debt discount of $0 (December 31, 2013 - $0) and a derivative liability of $0 (December 31, 2013 - $0) was recorded. |
|
Union Capital Note #2 |
|
On May 27, 2014, the Company executed an Unsecured Promissory Note to Union Capital, LLC. Under the terms of the note, the Company has borrowed a total of $97,000, which accrues interest at an annual rate of 8% and has a maturity date of May 27, 2015. The note also contains customary events of default. During the six months endedDecember 31, 2014, the Company accrued $3,912 (six months ended December 31, 2013 - $0) in interest expense. |
|
Upon the holder’s option to convert becoming active the Company recorded a debt discount and derivative liability of $293,012 being the fair value of the conversion feature which was determined using the Black-Scholes valuation model. The debt discount is accreted to the statement of operations using the effective interest rate method over the term of the note or to the date of conversion, and the derivative liability is revalued at each reporting date to fair value. Any change in fair value is credited or charged to the statement of operations in the period. |
|
During the six months endedDecember 31, 2014, the Company recorded a gain of $124,093 (six months ended December 31, 2013 - $0) due to the change in value of the derivative liability during the period, and a debt discount of $19,505 (six months ended December 31, 2013 - $0) was accreted to the statement of operations. |
|
As of December 31, 2014, principal balance of $97,000 (December 31, 2013 - $0), accrued interest of $4,635 (December 31, 2013 - $0), debt discount of $77,495 (December 31, 2013 - $0) and a derivative liability of $168,919 (December 31, 2013 - $0) was recorded. |
|
Union Capital Note #3 |
|
On July 18, 2014, the Company arranged a debt swap under which three Direct Capital notes for $46,215, $16,000 and $16,000 was transferred to Union Capital, LLC for a total amount of $82,450. The promissory note is unsecured, bears interest at 8% per annum and matures on July 18, 2015. The note also contains customary events of default. During the six months endedDecember 31, 2014, the Company accrued $1,017 (six months ended December 31, 2013 - $0) in interest expense. |
|
Upon the holder’s option to convert becoming active the Company recorded a debt discount and derivative liability of $161,503 being the fair value of the conversion feature which was determined using the Black-Scholes valuation model. The debt discount is accreted to the statement of operations using the effective interest rate method over the term of the note or to the date of conversion, and the derivative liability is revalued at each reporting date to fair value. Any change in fair value is credited or charged to the statement of operations in the period. |
|
During the six months endedDecember 31, 2014, the Company recorded a gain of $58,410 (six months ended December 31, 2013 - $0) due to the change in value of the derivative liability during the period, and a debt discount of $82,450 (six months ended December 31, 2013 - $0) was accreted to the statement of operations. |
|
During the six months endedDecember 31, 2014, the Company issued 190,011,199 common shares upon the conversion of $82,450 of the principal balanceand $1,017 in interest, and $103,094 of the derivative liability was re-classified as additional paid in capital upon conversion. |
|
As of December 31, 2014, principal balance of $0 (December 31, 2013 - $0), accrued interest of $0 (December 31, 2013 - $0), debt discount of $0 (December 31, 2013 - $0) and a derivative liability of $0 (December 31, 2013 - $0) was recorded. |
|
Union Capital Note #4 |
|
On July 18, 2014, the Company executed an Unsecured Promissory Note to Union Capital, LLC. Under the terms of the note, the Company has borrowed a total of $110,000, which accrues interest at an annual rate of 8% and has a maturity date of July 18, 2015. The note also contains customary events of default. During the six months ended December 31, 2014, the Company accrued $4,002 (six months ended December 31, 2013 - $0) in interest expense. |
|
After 180 days from issuance, the note may be converted at the option of the holder into common stock of the Company. The conversion price is 60% of the market price, where market price is defined as “the lowest closing bid price on the OTCBB for the ten prior trading days including the day upon which a Notice of Conversion is received by the Company.” |
|
As of December 31, 2014, principal balance of $110,000 (December 31, 2013 - $0), accrued interest of $4,002 (December 31, 2013 - $0), debt discount of $0 (December 31, 2013 - $0) and a derivative liability of $0 (December 31, 2013 - $0) was recorded. |
|
Union Capital Note #5 |
|
On August 28, 2014, the Company executed an Unsecured Promissory Note to Union Capital, LLC. Under the terms of the note, the Company has borrowed a total of $32,333, which accrues interest at an annual rate of 8% and has a maturity date of August 28, 2015. The note also contains customary events of default. During the six months ended December 31, 2014, the Company accrued $886 (six months ended December 31, 2013 - $0) in interest expense. |
|
After 180 days from issuance, the note may be converted at the option of the holder into common stock of the Company. The conversion price is 60% of the market price, where market price is defined as “the lowest closing bid price on the OTCBB for the ten prior trading days including the day upon which a Notice of Conversion is received by the Company.” |
|
As of December 31, 2014, principal balance of $32,333 (December 31, 2013 - $0), accrued interest of $886 (December 31, 2013 - $0), debt discount of $0 (December 31, 2013 - $0) and a derivative liability of $0 (December 31, 2013 - $0) was recorded. |
|
Union Capital Note #6 |
|
On October 22, 2014, the Company executed an Unsecured Promissory Note to Union Capital, LLC. Under the terms of the note, the Company has borrowed a total of $32,333, which accrues interest at an annual rate of 8% and has a maturity date of October 22, 2015. The note also contains customary events of default. During the six months ended December 31, 2014, the Company accrued $652 (six months ended December 31, 2013 - $0) in interest expense. |
|
After 180 days from issuance, the note may be converted at the option of the holder into common stock of the Company. The conversion price is 60% of the market price, where market price is defined as “the lowest closing bid price on the OTCBB for the ten prior trading days including the day upon which a Notice of Conversion is received by the Company.” |
|
As of December 31, 2014, principal balance of $32,333 (December 31, 2013 - $0), accrued interest of $652 (December 31, 2013 - $0), debt discount of $0 (December 31, 2013 - $0) and a derivative liability of $0 (December 31, 2013 - $0) was recorded. |
|
Union Capital Note #7 |
|
On October 22, 2014, the Company arranged a debt swap under whichtwo Direct Capital notes were transferred to Union Capital, LLC in the amount of $32,000. Under the terms of the note, the Company has borrowed a total of $34,560 from Union Capital, LLC, which includes $2,560 in legal fees, accrues interest at an annual rate of 8% and has a maturity date of October 22, 2015. The note also contains customary events of default. During the six months endedDecember 31, 2014, the Company accrued $248 (six months ended December 31, 2013 - $0) in interest expense. |
|
Upon the holder’s option to convert becoming active the Company recorded a debt discount and derivative liability of $45,103 being the fair value of the conversion feature which was determined using the Black-Scholes valuation model. The debt discount is accreted to the statement of operations using the effective interest rate method over the term of the note or to the date of conversion, and the derivative liability is revalued at each reporting date to fair value. Any change in fair value is credited or charged to the statement of operations in the period. |
|
During the six months endedDecember 31, 2014, the Company recorded a loss of $20,662 (six months ended December 31, 2013 - $0) due to the change in value of the derivative liability during the period, and a debt discount of $31,626 (six months ended December 31, 2013 - $0) was accreted to the statement of operations. |
|
During the six months endedDecember 31, 2014, the Company issued 466,000,000 common shares upon the conversion of $31,213 of the principal balanceand $248 in interest, and $59,936 of the derivative liability was re-classified as additional paid in capital upon conversion. |
|
As of December 31, 2014, principal balance of $3,347 (December 31, 2013 - $0), accrued interest of $0 (December 31, 2013 - $0), debt discount of $2,934 (December 31, 2013 - $0) and a derivative liability of $5,829 (December 31, 2013 - $0) was recorded. |
|
Note 10 – Derivative Liabilities |
|
The Company issued financial instruments in the form of convertible notes with embedded conversion features. The convertible notes payable have conversion rates which are indexed to the market value of the Company’s common stock price. |
|
During the six months endedDecember 31, 2014, $407,026 of principal and $7,266 in interest of convertible notes payable were converted into common stock of the Company. |
|
These derivative liabilities have been measured in accordance with fair value measurements, as defined by GAAP. The valuation assumptions are classified within Level 3 inputs. |
|
The following table represents the Company’s derivative liability activity for the embedded conversion features discussed above: |
|
| | | |
| December 31, | | |
| 2014 | | |
Balance, beginning of year | $ 420,092 | | |
Initial recognition of derivative liability | 2,193,584 | | |
Conversion of derivative instruments to Common Stock | (675,166) | | |
Mark-to-Market adjustment to fair value | (397,013) | | |
Balance as of December 31, 2014 | $ 1,541,497 | | |
|
|