Quarterly report pursuant to Section 13 or 15(d)

CONVERTIBLE PROMISSORY NOTE

v2.4.1.9
CONVERTIBLE PROMISSORY NOTE
3 Months Ended
Mar. 31, 2015
Notes to Financial Statements  
CONVERTIBLE PROMISSORY NOTE

NOTE 6 – CONVERTIBLE PROMISSORY NOTE

 

On January 16, 2015, the Company executed a convertible promissory note for $69,000 with KBM Worldwide, Inc. The note bears interest at 8% per annum and is due on or before October 20, 2015. The note is convertible at a 42% discount any time during the period beginning 180 days following the date of the note. The Company recorded a debt discount in the amount of $50,029 in connection with the initial valuation of the beneficial conversion feature of the note to be amortized utilizing the interest method of accretion over the term of the note. Further, the Company recognized an initial derivative liability of $50,029 based on the Black Scholes Merton pricing model. As of March 31, 2015, $13,365 of the debt discount has been amortized to interest expense. In addition, the Company fair valued the derivative at $41,655 resulting in a gain on the change in fair value of the derivative. The note is shown net of a debt discount of $36,664 at March 31, 2015 and has accrued interest of $1,134.

 

During the quarter ending March 31, 2015 the Company had the following activity in their derivative liability account:

 

Derivative liability at December 31, 2014 $ -
Elimination of liability on conversion   -
Change in fair value   41,655
Derivative liability at March 31, 2015 $ 41,655