XML 37 R23.htm IDEA: XBRL DOCUMENT v3.3.1.900
NOTES PAYABLE AND CONVERTIBLE DEBENTURES – NON-RELATED PARTIES (Tables)
12 Months Ended
Dec. 31, 2015
Notes Payable [Abstract]  
Schedule of Notes Payable
    2015     2014  
Current notes payable and convertible debentures:            
 February 2014 Convertible Debenture   $ -     $ 330,000  
 July 2015 Debenture (Amended August 2014 Debenture)     73,200       40,000  
Total current notes payable and convertible debentures     73,200       370,000  
Less: Debt discount     -       (55,982 )
    $ 73,200     $ 314,018  
                 
Long-term notes-payable and convertible debentures                
 September 2014 Convertible Debenture   $ -     $ 92,000  
 Less: Debt discount     -       (67,726 )
    $ -     $ 24,274  
Schedule of Convertible Debentures
    2015     2014  
             
Investor 1 - July 27, 2015   $ 500,000     $ -  
Investor 1 - September 30, 2015     100,000       -  
Investor 2 - August 25, 2015     500,000       -  
Investor 2 - September 21, 2015     100,000       -  
Investor 3 – August 27, 2015     125,000       -  
  Sub-total of gross proceeds received     1,325,000       -  
Plus: Original issue discount (10%)     132,500       -  
  Face amount     1,457,500       -  
Less: Debt discount     (952,464 )     -  
  Carrying value     505,036       -  
Less: Current portion     (505,036 )     -  
  Convertible debentures – long-term   $ -     $ -  
Fair value assumptions
    December 31, 2015  
Expected terms (in years)     5.00  
Expected volatility     101 - 119%  
Risk-free interest rate     1.37 – 1.58%  
Dividend yield     -