XML 73 R34.htm IDEA: XBRL DOCUMENT v2.4.0.6
Notes Payable (Tables)
12 Months Ended
Dec. 31, 2012
Number of Shares of Common Stock Issued Warrants Exercised on Conversion of Notes

The following table shows the number of shares of common stock that would have been issued if all the warrants related to the Notes were exercised as of December 31, 2012:

 

     As of December 31, 2012  

Convertible Debt

   Conversion
Price
     Principal and Interest
Amounts
     Potential Shares
Issued if Notes
Converted
     Shares Issued if
Series C Warrants
Exercised @
$ 0.3125
 

Series C-1 Notes

     N/A       $ —           —           2,841,440   

Series C-2 Notes

     N/A         —           —           3,200,000   

Series C-3 Notes

     N/A         —           —           1,972,000   
     

 

 

    

 

 

    

 

 

 
      $ —           —           8,013,440   
     

 

 

    

 

 

    

 

 

 

The following table shows the number of shares of common stock that would have been issued if all of the Notes were converted and the related warrants were all exercised as of December 31, 2011:

 

     As of December 31, 2011  

Convertible Debt

   Conversion
Price
     Principal and Interest
Amounts
     Potential Shares
Issued if Notes
Converted
     Shares Issued if
Series C Warrants
Exercised @
$0.3125
 

Series C-1 Notes

   $ 0.0625       $ 1,026,265         16,420,240         2,841,440   

Series C-2 Notes

   $ 0.1875         1,102,807         5,881,637         3,200,000   

Series C-3 Notes

   $ 0.1500         589,875         3,932,500         1,972,000   
     

 

 

    

 

 

    

 

 

 
      $ 2,718,947         26,234,377         8,013,440   
     

 

 

    

 

 

    

 

 

 
Notes Payable

Notes payable consist of the following:

 

     December 31,
2012
     December 31,
2011
 

Convertible notes (C-1, C-2 and C-3)

   $ —         $ 2,579,220   

Debt discount—beneficial conversion feature

     —           (867,273 ) 

Debt discount—warrant value

     —           (62,073 ) 

Promissory note—long term portion

     164,187         —     
  

 

 

    

 

 

 

Net

   $ 164,187       $ 1,649,874