XML 56 R45.htm IDEA: XBRL DOCUMENT v2.4.0.8
DERIVATIVE LIABILITY (Tables)
12 Months Ended
Dec. 31, 2013
Notes to Financial Statements  
Derivative liability of 7% Note
   
1st
Conversion
   
2nd
Conversion
   
Outstanding
09.30.13
   
Total
 
Original principal amount
  $ 550,000     $ 150,000     $ 50,000     $ 750,000  
Conversion Date
    09.05.13       09.17.13                  
Conversion price per share
  $ 0.02156     $ 0.02156     $ 0.02156          
Amount converted
  $ 550,000     $ 150,000             $ 700,000  
Shares
    25,510,204       6,957,328       2,319,109          
Stock price 08.29.13
  $ 0.04     $ 0.04     $ 0.04          
Volatility
    21.0 %     21.0 %     21.0 %        
Risk free rate
    0.02 %     0.02 %     0.02 %        
Per share derivative value
  $ 0.018     $ 0.018     $ 0.018          
Derivative value 08.29.13
  $ 469,388     $ 128,015     $ 42,671     $ 640,074  
Revalued the converted portion of the derivative liability
   
1st
Conversion
   
2nd
Conversion
   
Total
 
Original principal amount
  $ 550,000     $ 150,000     $ 700,000  
Conversion Date
    09.05.13       09.17.13          
Conversion price per share
  $ 0.02156     $ 0.02156          
Amount converted
  $ 550,000     $ 150,000     $ 700,000  
Shares
    25,510,204       6,957,328          
Stock price on date of conversion
  $ 0.03000     $ 0.05000          
Volatility
    21.0 %     21.0 %        
Risk free rate
    0.02 %     0.02 %        
Per share derivative value
  $ 0.0084     $ 0.028          
Derivative value on conversion date
  $ 214,286     $ 197,588     $ 411,874  
Deravitive Liability
Derivative value of $850,000 7% Convertible Notes
  $ 4,284,000  
Derivative value of $1,000,000 7% Convertible Notes
    5,040,000  
    $ 9,324,000