XML 69 R38.htm IDEA: XBRL DOCUMENT v2.4.0.6
Asset Purchase Acquisitions (Schedule of Assets Acquired and Liabilities Assumed - K9 Bytes) (Details) (USD $)
Oct. 26, 2011
K9 Bytes Promissory Note [Member]
 
Consideration:  
Consideration paid for with debt $ 30,750 [1]
K9 Bytes SBA Loan [Member]
 
Consideration:  
Consideration paid for with debt 169,250 [2]
K9 Bytes [Member]
 
Consideration:  
Cash paid at closing 5,000
Fair value of total consideration exchanged 205,000
Fair value of identifiable assets acquired assumed:  
Accounts receivable 25,483
Inventories supplies 1,000
Equipment 1,273
Total fair value of assets acquired 117,756
Consideration paid in excess of fair value (Goodwill) 87,244 [3]
K9 Bytes [Member] | Technology-Based Intangible Assets [Member]
 
Fair value of identifiable assets acquired assumed:  
Amortizable intangible assets 42,000
K9 Bytes [Member] | Customer Base [Member]
 
Fair value of identifiable assets acquired assumed:  
Amortizable intangible assets 11,000
K9 Bytes [Member] | Trade Name [Member]
 
Fair value of identifiable assets acquired assumed:  
Amortizable intangible assets 22,000
K9 Bytes [Member] | Non-Compete Agreement [Member]
 
Fair value of identifiable assets acquired assumed:  
Amortizable intangible assets $ 15,000
[1] Consideration included an unsecured $30,750 seller financed note payable, bearing 6% per annum and is payable in monthly installments of $333 per month starting in November 2011 and ending on October 26, 2014, at which time the then remaining balance of the K9 Note is due ($23,017, assuming no additional payments other than those scheduled).
[2] Consideration included partial proceeds obtained from a $235,000 Small Business Association ("SBA") loan, carrying a term of ten (10) years; maturing on October 26, 2021, bearing interest at the prime rate plus 2.75% per annum, adjusted quarterly; and payable in monthly installments (beginning in December 2011) of $2,609 per month. The loan is guaranteed by the Company and personally guaranteed by Shaun Passley, the Company's Chief Executive Officer; and is secured by all of the assets of K9 Bytes, Inc., the Illinois corporation and wholly-owned subsidiary formed to house the acquired assets and the Company, 100% of the outstanding capital of the K9 subsidiary, and a life insurance policy on Mr. Passley's life in the amount of $235,000.
[3] The consideration paid in excess of the net fair value of assets acquired and liabilities assumed has been recognized as goodwill.