XML 30 R30.htm IDEA: XBRL DOCUMENT v2.4.0.6
(11) Stockholders' Deficit: Schedule of Stockholders Equity (Tables)
3 Months Ended
Mar. 31, 2013
Tables/Schedules  
Schedule of Stockholders Equity

 

Description

Shares Issued

Shares Unissued

Value

Cash Proceeds

Services and Incentive

Total

Founders’ shares at December 31, 2010

8,785,399

-

0.00065

-

5,748

5,748

 

 

 

 

 

 

 

Shares issued in reverse merger and recapitalization transaction (See Note 4)

5,425,592

-

-

-

-

-

 

 

 

 

 

 

 

Warrants issued for debt origination

-

-

-

17,648

-

17,648

 

 

 

 

 

 

 

Shares included in common stock at December 31, 2010 and issued with debt agreements

1,834,272

-

0.01026

18,824

-

18,824

 

 

 

 

 

 

 

Shares issued with debt

917,136

-

0.01026

9,412

 

9,412

agreements in 2011

1,528,560

-

0.01308

20,000

-

20,000

 

 

 

 

 

 

 

Shares issued for cash,

7,295,053

-

0.02481

181,000

-

181,000

net of expenses

1,000,000

-

0.01900

19,000

-

19,000

 

 

 

 

 

 

 

Shares issued for services to consultants, management and

28,205,757

-

0.02617

-

   738,100

738,100

directors and employees

500,000

-

0.02000

-

10,000

10,000

 

 

 

 

 

 

 

Unissued shares for services to professional

-

767,500

0.04000

-

30,700

30,700

 

 

 

 

 

 

 

Shares issued for warrant exercises

3,439,260

-

0.02617

     90,000

-

     90,000

 

 

 

 

 

 

 

Warrants issued with new debt agreements

-

-

0.00785

8,824

-

8,824

 

 

 

Description

Shares Issued

Shares Unissued

Value

Cash Proceeds

Services and Incentive

Total

Obligation forgiven under consulting agreements with related parties

-

-

-

-

200,500

200,500

Shares issued for services to consultants, management and directors and employees

7,369,300

-

0.04000

-

294,772

294,772

 

 

 

 

 

 

 

Unissued shares for services to consultants, management and directors and employees

-

18,125,000

0.04000

-

725,000

725,000

 

 

 

 

 

 

 

Issuances of shares unissued 

 

 

 

 

 

 

  at December 31, 2011

767,500

(767,500)

-

-

-

-

 

 

 

 

 

 

 

Shares issued for services to consultants, management and directors and employees

1,500,000

-

.04000

-

60,000

60,000

 

 

 

 

 

 

 

Unissued shares for debt conversion

275,450

2,998,695

 

-

 

-

 

 

 

 

 

 

 

Unissued Class A Preferred stock

-

200,000

.50000

100,000

 

100,000

 

 

 

 

 

 

 

Issuances of shares unissued 

 

 

 

 

 

 

  at March 31, 2013

18,125,000

(18,125,000)

 

 

 

 

 

 

 

 

 

 

 

March 31, 2013

86,968,299

3,198,695

 

464,708

2,064,820

2,529,528