XML 23 R30.htm IDEA: XBRL DOCUMENT v2.4.0.8
Note 5 - Convertible Debt (Details Narrative) (USD $)
3 Months Ended 6 Months Ended
Jun. 30, 2014
Jun. 30, 2013
Jun. 30, 2014
Jun. 30, 2013
July 2012 Notes Face Value $ 197,344   $ 197,344  
July 2012 Notes Initial Discount 84,788   84,788  
July 2012 Notes Carrying Value 193,811   193,811  
July 2012 Notes Unamortized Discount 3,533   3,533  
September 2012 Notes Face Value 330,900   330,900  
September 2012 Notes Initial Discount 115,712   115,712  
September 2012 Notes Carrying Value 321,257   321,257  
September 2012 Notes Unamortized Discount 9,643   9,643  
October and November Notes Face Value 624,372   624,372  
October and November Notes conversion of notes payable-related parties 565,372   565,372  
October and November Notes debenture sold by founders 141,800   141,800  
October and November Notes Initial Discount 254,004   254,004  
October and November Notes Carrying value 582,180   582,180  
October and November Notes Unamortized Discount 42,192   42,192  
Interest Expense 2,500   2,694  
Amortization of Debt Issuance Cost     25,451  
Dividend rate     0.00%  
Sale of common stock price per share $ 0.165   $ 0.165  
August and September Notes
       
September 2012 Notes Amortization 19,785 14,464 39,570 28,928
Maturity date     Sep. 30, 2014  
Interest rate     10.00%  
Interest Expense 8,273 8,273 16,545 16,545
Amortization of Debt Issuance Cost 6,609 6,609 19,827 19,827
Valuation model used     Black Scholes  
Volatility     50.50%  
Risk free interest rate     0.22%  
Dividend rate     0.00%  
October and November Notes
       
October and November Notes Amortization 31,750 31,750 63,500 63,500
Maturity date     Nov. 30, 2014  
Interest rate     10.00%  
Interest Expense 15,609 15,609 31,219 31,219
Valuation model used     Black Scholes  
Volatility     50.50%  
Risk free interest rate     0.22%  
Dividend rate     0.00%  
July Notes
       
July 2012 Notes Amortization 10,599 10,599 21,197 21,197
Maturity date     Jul. 31, 2014  
Interest rate     10.00%  
Interest Expense 4,934 5,341 9,817 10,601
Amortization of Debt Issuance Cost $ 6,609 $ 6,609 $ 13,217 $ 13,217
Valuation model used     Black Scholes  
Volatility     50.49%  
Risk free interest rate     0.22%  
Dividend rate     0.00%