XML 18 R70.htm IDEA: XBRL DOCUMENT v2.4.0.8
7% CONVERTIBLE NOTE (Details Narrative) (USD $)
12 Months Ended 0 Months Ended 1 Months Ended 12 Months Ended 0 Months Ended 12 Months Ended 0 Months Ended 12 Months Ended
Dec. 31, 2013
Dec. 31, 2012
Dec. 19, 2013
7% Convertible Notes
Sep. 17, 2013
7% Convertible Notes
Sep. 05, 2013
7% Convertible Notes
Sep. 05, 2013
7% Convertible Notes
Aug. 29, 2013
7% Convertible Notes
Dec. 31, 2013
7% Convertible Notes
Sep. 30, 2013
7% Convertible Notes
Dec. 31, 2013
7% Convertible Notes
Oct. 11, 2013
7% Convertible Notes (850,000)
Dec. 31, 2013
7% Convertible Notes (850,000)
Dec. 20, 2013
7% Convertible Notes (1,000,000)
Dec. 31, 2013
7% Convertible Notes (1,000,000)
Total Convertible Notes             $ 750,000 $ 1,850,000   $ 1,850,000 $ 850,000      
Derivative Liability 9,324,000     128,015 469,388 469,388 640,074 640,074 42,671 640,074 1,292,000 4,284,000 4,600,000 5,040,000
Non cash Interest expense                     442,000      
Debt discount beneficial conversion related to conversion feature (960,750) (428,467)           109,926     850,000      
Increase in additional paid in capital             109,926              
Expected Dividend rate (as a percentage)             0.00%       0.00% 0.00% 0.00% 0.00%
Expected volatility (as a percentage)       21.00% 21.00%   21.00%   21.00%   25.09% 45.04% 45.04% 45.04%
Risk free interest rate (as a percentage)       0.02% 0.02%   0.02%   0.02%   0.23% 0.01% 0.02% 0.01%
Expected term             7 years       1 year 1 year 1 year 1 year
Market value per share             $ 0.04       $ 0.063 $ 0.151 $ 0.14 $ 0.151
Conversion price per share     $ 0.025 $ 0.02156 $ 0.02156 $ 0.02156 $ 0.02156   $ 0.02156   $ 0.025 $ 0.025 $ 0.025 $ 0.025
Shares issued upon conversion of Principal and accrued interest     2,453,945 6,957,328 25,510,204 6,757,328   700,000 2,319,109          
Principal converted into common stock     50,000 150,000 550,000 150,000                
Accrued Interest 3,328   11,349         15,668   15,668        
Amount due, net     61,349         1,865,668   1,865,668        
Interest Expense $ (5,275,749) $ (378,253)               $ 17,260