XML 18 R25.htm IDEA: XBRL DOCUMENT v2.4.1.9
Note 8 - Debt (Tables)
12 Months Ended
Dec. 31, 2014
Note 5 - Convertible Debt Tables  
Summary of convertible debentures outstanding

The following is a summary of convertible debentures outstanding as of December 31, 2014:

 

    Face Value     Initial Discount     Amortization  

Debt

Extinguishment

Carrying Value  
Convertible Promissory Notes   $ 52,500       (14,629 )     7,218       45,089  
                                   
Series A Debentures   $ 167,540     $ (69,219 )   $ 69,219   $ $ 167,540  
Series B Debentures     161,932       (69,135 )     69,135     69,135   161,932  
Series C Debentures     350,833       (72,869 )         72,869   350,833  
Series D Debentures     763,199       (267,285 )     9,992     237,227   743,133  
Series E Debentures     145,000       (145,000 )     33,725       33,725  
   Total Debentures   $ 1,588,504     $ (623,508)     $ 182,017   $ 310,096 $ 1,457,163  
                                   
    Face Value     Initial Discount     Amortization   Derivative Liability   Carrying Value  
Convertible Debenture   $ 113,128       (66,423 )     3,336     65,422    115,463  
                                   
Total   $ 1,754,132     $ (895,678 )   $ 383,743     375,518 $ 1,617,7156  

  

The following is a summary of convertible debentures outstanding as of December 31, 2013:

 

    Face Value     Initial Discount     Amortization     Carrying Value  
Series A Debentures   $ 205,224     $ (84,788 )   $ 60,058     $ 180,494  
Series B Debentures     955,272       (369,716 )     225,451       811,007  
Total   $ 1,160,496     $ (454,504 )   $ 285,509     $ 991,501