Quarterly report pursuant to sections 13 or 15(d)

NOTE PAYABLE, CONVERTIBLE - Related Party

v2.4.0.8
NOTE PAYABLE, CONVERTIBLE - Related Party
6 Months Ended
Jun. 30, 2013
NOTE PAYABLE, CONVERTIBLE OID - Related Party [Abstract]  
NOTE PAYABLE, CONVERTIBLE - Related Party

NOTE 7 - NOTE PAYABLE, CONVERTIBLE OID - Related Party


                                                 

 

 

June 30,

2013

 

 

December 31,

2012

 

Notes Payable - Convertible

 

Principal

 

 

Unamort

Discount

 

 

Principal,

Net of

Discount

 

 

Principal

 

 

Unamort

Discount

 

 

Principal,

Net of

Discount

 

Related Party Affiliate

 

$

66,000

 

 

 

(9,033

)

 

$

56,967

 

 

$

66,000

 

 

 

(41,047

)

 

$

24,953

 


On June 20 and 28, 2012, a related party who is an affiliate of the President and COO, made a non interest bearing short-term loan to the Company in the amount of $60,000. On August 15, 2012, this loan was exchanged for a one year original issue discount convertible note with detachable warrants. The face value of the note is $66,000. The $6,000 original issue discount is expensed as interest over the term of the note. The convertible note payable is convertible into 1,320,000 shares of the Company's Class B common stock at a conversion rate of $0.05 per share. The Company has valued the beneficial conversion feature attached to the note using the intrinsic value method at a relative fair value of $28,571. The five-year warrants to purchase 1,320,000 shares of the Company's Class B common stock at an exercise price of $0.10 were valued at a relative fair value of $31,429 based on using the Black-Scholes pricing model assuming a dividend yield of 0%, an expected volatility of 462.61%, and a risk free interest rate of .102%. The beneficial conversion feature and the relative fair value of the warrants are recorded as an increase to additional paid in capital and a discount to the note to be amortized to interest expense over the term of the note. The net value of the note at June 30, 2013 and December 31, 2012 was $56,967 and $24,953, respectively.