Note 4 - Convertible Debt | 6 Months Ended |
Jun. 30, 2014 |
Notes | ' |
Note 4 - Convertible Debt | ' |
NOTE 4 – CONVERTIBLE DEBT |
On March 26, 2014, the Company borrowed $290,000 under a convertible note agreement with an investor. The note bears an interest rate of 10%, matures on March 26, 2015, and is convertible at $1.00 per share. The investor received warrants to purchase 500,000 shares of common stock at $0.50 per share with a two year exercise term. |
|
We evaluated the warrants for derivative accounting consideration under ASC Topic 815-40, Derivatives and Hedging – Contracts in Entity’s own stock. We concluded that the warrants meet the criteria for classification in stockholders' equity. Therefore, derivative accounting is not applicable for the warrants. Accordingly, we allocated the proceeds from the transaction to the debt, stock, and warrants based on their relative fair value. We determined the fair value of the warrants using a Black-Sholes option pricing model with the following inputs: |
|
Risk-free interest rate | | | 0.45% | |
Dividend yield | | | -% | |
Volatility factor | | | 145% | |
Expected life (years) | | | 2 | |
|
The volatility was determined by referring to the average historical volatility of a peer group of public companies because we do not have a trading history from which to determine historical volatility. |
|
The fair value of the investment was allocated between the note and warrant as follows: |
|
Relative fair value of warrants | | | 167,477 | |
Relative fair value of note payable | | | $ 122,553 | |
|
Because the price for recent sales of common stock exceeded the effective conversion price, we also recognized a beneficial conversion feature of $122,553. The total discount on the note, $290,000, will be recognized as additional interest over the life of the note. As of June 30, 2014, the remaining amount of the discount is $254,611. |
|
On June 23, 2014, the Company borrowed $30,000 under a convertible note agreement with an investor. The note bears an interest rate of 10%, matures on June 23, 2015, and is convertible at $1.00 per share. Because the market price for our common stock on the date of the note exceeded the note’s conversion price, $1.00 per share, we recognized a beneficial conversion feature of $21,600 as a discount on the note. The discount will be recognized as additional interest over the life of the note. As of June 30, 2014, the remaining amount of the discount is $21,600. |
|
We evaluated the conversion features embedded in the two notes payable described above for derivative accounting in accordance with ASC 815-40, Derivatives and Hedging embedded in the modified notes payable for derivative accounting in accordance with the criteria for classification in stockholders' equity. Therefore, derivative accounting is not applicable. |