XML 20 R30.htm IDEA: XBRL DOCUMENT v2.4.0.8
Derivative Liability (Details) (USD $)
0 Months Ended 3 Months Ended 9 Months Ended 6 Months Ended 9 Months Ended 0 Months Ended 9 Months Ended
Jul. 17, 2014
Jan. 10, 2014
Sep. 30, 2014
Jun. 30, 2014
Mar. 31, 2014
Sep. 30, 2013
Sep. 30, 2014
Sep. 30, 2013
Aug. 27, 2014
Jul. 06, 2014
Jun. 18, 2014
Dec. 31, 2013
Jan. 06, 2015
Scenario, Plan [Member]
Jul. 06, 2014
Scenario, Plan [Member]
Sep. 30, 2014
Scenario, Plan [Member]
Jul. 17, 2014
Baytree Capital Partners Llc Warrants [Member]
Sep. 30, 2014
Baytree Capital Partners Llc Warrants [Member]
Class of Warrant or Right [Line Items]                                  
Number of shares number of shares covered by warrants     8,955,339       8,955,339                   4,250,000
Warrant exercise price                                 $ 0.32
Warrant term                                 5 years
Shares issued for services 384,620                       116,762 267,858 100,000 384,620  
Value of stock to be issued for services                         $ 32,693   $ 75,000    
Stock issued, price per share     $ 0.28   $ 0.28   $ 0.28   $ 0.28   $ 0.28   $ 0.28 $ 0.28      
Current market price (in dollars per share)                         $ 0.64        
Accrued Professional Fees, Current                   75,000              
Consulting fees     19,459       90,292                    
Derivative (income) expense included in financial advisory fees       (17,000) 722,500   705,500                     
Change in fair value of derivative liability included in interest expense     17,000        17,000                     
Fair value inputs and assumptions:                                  
Fair value of derivative liability   $ 722,500 $ 688,500 $ 705,500 $ 722,500   $ 688,500                     
Trading market value   $ 0.28 $ 0.28       $ 0.28         $ 0.28          
Expected term   5 years         4 years 3 months 10 days                    
Expected volatility   80.00%         80.00%                    
Risk-free rate   1.64%         1.52%                    
Effective Exercise price   $ 0.32 $ 0.32       $ 0.32