Stockholders' Equity (Tables)

9 Months Ended

Sep. 30, 2013

Equity [Abstract]

Schedule of Unit Subscription Agreement

Offering Breakout Detail
Breakout #	Breakout Amount		Preferred Shares	Common Shares	Cash Holdback		Accounting Fee		Account Fee Annual		Cash to Company
1	$	1,128,946	20,700	2,070,000	$	128,446	$	250	$	250	$	1,000,000
2	$	1,128,946	18,900	1,890,000	$	128,446	$	250	$	250	$	1,000,000
3	$	1,128,946	18,000	1,800,000	$	128,446	$	250	$	250	$	1,000,000
4	$	1,128,946	16,200	1,620,000	$	128,446	$	250	$	250	$	1,000,000
5	$	1,128,946	15,300	1,530,000	$	128,446	$	250	$	250	$	1,000,000
6	$	1,128,946	14,400	1,440,000	$	128,446	$	250	$	250	$	1,000,000
7	$	1,128,946	13,500	1,350,000	$	128,446	$	250	$	250	$	1,000,000
8	$	1,128,946	11,700	1,170,000	$	128,446	$	250	$	250	$	1,000,000
9	$	1,128,946	11,700	1,170,000	$	128,446	$	250	$	250	$	1,000,000
10	$	1,128,946	10,800	1,080,000	$	128,446	$	250	$	250	$	1,000,000
11	$	1,128,946	9,900	990,000	$	128,446	$	250	$	250	$	1,000,000
12	$	1,128,946	9,000	900,000	$	128,446	$	250	$	250	$	1,000,000
13	$	1,128,946	8,100	810,000	$	128,446	$	250	$	250	$	1,000,000
14	$	1,128,946	8,100	810,000	$	128,446	$	250	$	250	$	1,000,000
15	$	1,128,946	7,200	720,000	$	128,446	$	250	$	250	$	1,000,000
16	$	1,128,946	7,200	720,000	$	128,446	$	250	$	250	$	1,000,000
17	$	1,128,946	6,300	630,000	$	128,446	$	250	$	250	$	1,000,000
18	$	1,128,946	6,300	630,000	$	128,446	$	250	$	250	$	1,000,000
19	$	1,128,946	5,400	540,000	$	128,446	$	250	$	250	$	1,000,000
20	$	1,128,946	5,400	540,000	$	128,446	$	250	$	250	$	1,000,000
21	$	1,128,946	4,500	450,000	$	128,446	$	250	$	250	$	1,000,000
22	$	1,128,946	4,500	450,000	$	128,446	$	250	$	250	$	1,000,000
23	$	1,128,946	4,500	450,000	$	128,446	$	250	$	250	$	1,000,000
24	$	1,128,946	3,600	360,000	$	128,446	$	250	$	250	$	1,000,000
25	$	1,128,946	3,600	360,000	$	128,446	$	250	$	250	$	1,000,000
26	$	1,128,946	3,600	360,000	$	128,446	$	250	$	250	$	1,000,000
27	$	1,128,946	3,600	360,000	$	128,446	$	250	$	250	$	1,000,000
28	$	1,128,946	2,700	270,000	$	128,446	$	250	$	250	$	1,000,000
29	$	1,128,946	2,700	270,000	$	128,446	$	250	$	250	$	1,000,000
30	$	1,128,946	2,700	270,000	$	128,446	$	250	$	250	$	1,000,000
31	$	1,128,946	2,700	270,000	$	128,446	$	250	$	250	$	1,000,000
32	$	1,128,946	2,700	270,000	$	128,446	$	250	$	250	$	1,000,000
33	$	1,128,946	1,800	180,000	$	128,446	$	250	$	250	$	1,000,000
34	$	1,128,946	1,800	180,000	$	128,446	$	250	$	250	$	1,000,000
35	$	1,128,946	1,800	180,000	$	128,446	$	250	$	250	$	1,000,000
36	$	1,128,946	1,800	180,000	$	128,446	$	250	$	250	$	1,000,000
Total:	$	40,642,069	272,700	27,270,000	$	4,624,069	$	9,000	$	9,000	$	36,000,000

Schedule of Offering Overview

Offering Overview
Assumptions		Per Unit	Total Structure	Investment
Number of Investors	Preferred Price Per Share	Price P/Unit	Total Units	Total Unit Purchase
9	$ 149.04	$ 45,156.85	900	$ 40,642,069.12
Preferred Series	Common Price Per Share	Preferred Shares P/Unit	Total Preferred Shares	Total Warrant Exercise
A	$ 1.4904	303	272,700	$ 144,062,663
Breakouts	Avg. Warrant Price	Converted Common P/Unit	Converted Common Shares	Investors Equity %
36	$ 1.4227	30,300	27,270,000	40.12%
Conversion Rate	Common to Register2	Warrants P/Unit1	Total Warrants	Investor Equity W/Warrants %3
100	10,350,000	112,509	101,258,100	47.52%

Schedule of Fair Value Assumptions

Issuance Date	Dividend Yield	Fair Value	Term	Assumed Conversion Price	Market Price on Issue Date	Volatility Percentage	Federal 5 year Risk-free Interest Rate
3/8/2013	0%	4,500,950	5 years	$0.1210	$0.1759	729%	.75%

Schedule of Share-Based Compensation Stock Options and Warrants

Exercise Price per Share	Shares Under Option/warrant	Remaining Life in Years
Outstanding
$0.40 or 110% lowest daily VWAP 30 (Bloomberg) 30 trading days preceding the sale	25,641,000	5.00
$0.40	166,662	2.00
$0.5000 - $7,3927	101,258,100
Exercisable
$0.40 or 110% lowest daily VWAP 30 (Bloomberg) 30 trading days preceding the sale	0	5.00
$.40	166,662	2.00