XML 23 R31.htm IDEA: XBRL DOCUMENT v3.2.0.727
NOTE 5 - CONVERTIBLE DEBT (Details Narrative) - USD ($)
1 Months Ended 2 Months Ended 3 Months Ended 5 Months Ended 6 Months Ended
Nov. 30, 2014
Aug. 31, 2014
Jul. 31, 2014
Jul. 31, 2012
Nov. 30, 2014
Nov. 30, 2012
Sep. 30, 2012
Jun. 30, 2015
Jun. 30, 2014
Nov. 30, 2014
Jun. 30, 2015
Jun. 30, 2014
Dec. 31, 2014
Convertible Debentures, Face Value                         $ 1,754,132
Convertible Debentures, Initial Discount               $ (670,262)     $ (670,262)   (704,560)
Convertible Debentures, Accumulated Amortization               587,574     587,574   192,625
Convertible Debentures, Derivative Liability                         375,518
Convertible Debentures, Carrying Value               2,045,405     2,045,405   1,617,715
Accrued Interest               60,746     $ 60,746   $ 25,137
Volatility                     49.60%    
Risk free interest rate                     1.06%    
Dividend rate                     0.00%    
Debt for the beneficial conversion feature                     $ 274,122    
Sale of common stock price per share                         $ 0.165
January-March 2015 Unsecured Redeemable Debentures                          
Convertible Debentures, Face Value               $ 339,000     $ 339,000    
Shares issued on debenture conversion               7,066,667     7,066,667    
Convertible Debentures, Initial Discount               $ 319,000     $ 319,000    
Convertible Debentures, Carrying Value               301,685     301,685    
Accrued Interest               20,000     $ 20,000    
Debenture matured               212,000          
Interest rate                     10.00%    
Interest Expense               26,283     $ 28,387    
Amortization of discount               $ 149,736     233,891    
Unmortized discount                     37,315    
Warrants and the debentures fair values                     2,427    
Debt for the beneficial conversion feature                     $ 197,573    
Sale of common stock price per share               $ 0.15     $ 0.15    
January-March 2015 Unsecured Redeemable Debentures | Officer and Board Member [Member]                          
Unsecured Redeemable Debenture               $ 130,000     $ 130,000    
November 2014 Convertible Debenture                          
Convertible Debentures, Face Value               $ 30,000     $ 30,000    
Shares issued on debenture conversion               1,373,625     1,373,625    
Convertible Debentures, Carrying Value $ 125,000       $ 125,000     $ 99,545   $ 125,000 $ 99,545    
Debenture sold $ 112,500                        
Maturity date Nov. 06, 2017                        
Interest Expense $ 2,856             1,558     3,099    
Amortization of deferred financing fees               9,429     9,429    
Amortization of discount               21,418     27,905    
Unmortized discount                     39,601    
Issuance costs $ 10,000                        
Restricted common stock issued 137,500                        
Fair value of the conversion option $ 66,423       66,423         66,423      
Fair value of restricted stock 24,750       24,750         24,750      
Fair value of the stock settled debt               45,816          
Deferred financing costs               21,418          
Debt obligation to fair value               50,560     50,560    
Derivative expense               454          
August 2014 and November Convertible Debentures                          
Convertible Debentures, Face Value   $ 350,833                      
Convertible Debentures, Carrying Value               350,833     350,833    
Maturity date   Jul. 31, 2015                      
Interest rate   10.00%                      
Interest Expense               8,771     $ 17,542    
Valuation model used                     Black Scholes    
Dividend rate                     0.00%    
Sale of common stock price per share   $ 0.20                      
Volatility, Minimum                     43.74%    
Volatility, maximum                     44.28%    
Risk free interest rate, Minimum                     1.62%    
Risk free interest rate, Maximum                     1.67%    
July 2014 Convertible Notes                          
Convertible Debentures, Face Value     $ 52,500                    
Convertible Debentures, Carrying Value               52,345     $ 52,345    
Interest rate     10.00%                    
Interest Expense               1,309     2,609    
Amortization of discount               3,648     7,255    
Unmortized discount                     $ 156    
Valuation model used                     Black Scholes    
Dividend rate                     0.00%    
Debt for the beneficial conversion feature                     $ 6,117    
Volatility, Minimum                     43.99%    
Volatility, maximum                     44.08%    
Risk free interest rate, Minimum                     1.66%    
Risk free interest rate, Maximum                     1.74%    
July Notes Convertible Debenture                          
Convertible Debentures, Face Value     $ 23,360 $ 197,344                  
Convertible Debentures, Debt Extinguishment     6,728                    
Convertible Debentures, Carrying Value     220,031                    
Net carrying value of outstanding Series A Debentures               154,733 $ 193,811   $ 154,733 $ 193,811  
Accrued Interest     $ 117                    
Interest rate       10.00%                  
Interest Expense               5,064 9,817   9,706 4,934  
Amortization of debt issuance costs               0 13,217   0 6,609  
Amortization of discount               0 21,197   0 10,599  
Sale of common stock price per share       $ 0.40                  
November and December 2014 Unsecured Redeemable Debentures                          
Convertible Debentures, Face Value               $ 166,750     $ 166,750    
Shares issued on debenture conversion               5,558,333     5,558,333    
Convertible Debentures, Carrying Value 145,000       $ 145,000     $ 166,750   145,000 $ 166,750    
Accrued Interest               21,750     21,750    
Interest rate         15.00%                
Interest Expense               17,291     22,654    
Amortization of discount               39,243     $ 145,000    
Valuation model used                     Black Scholes    
Dividend rate                     0.00%    
Debt for the beneficial conversion feature                     $ 137,055    
Volatility, Minimum                     42.31%    
Volatility, maximum                     44.28%    
Risk free interest rate, Minimum                     1.63%    
Risk free interest rate, Maximum                     1.75%    
October and November Notes                          
Convertible Debentures, Face Value 464,440       $ 464,440 $ 624,372       464,440      
Convertible Debentures, Debt Extinguishment 212,261       212,261         212,261      
Convertible Debentures, Carrying Value $ 161,932       $ 161,932     188,257   $ 161,932 $ 188,257    
Debentures issued in conversion, cash           565,372              
Accrued Interest           $ 51,317              
Maturity date           Nov. 30, 2014              
Interest rate           10.00%              
Sale of common stock price per share $ 0.40       $ 0.40         $ 0.40      
October and November Notes | Series B Debentures-Issuance II                          
Convertible Debentures, Face Value               513,757     513,757    
Convertible Debentures, Carrying Value               161,932 572,536   161,932 572,536  
Interest Expense               4,791 4,048   9,636 8,097  
Amortization of debt issuance costs               0 2,476   0 4,951  
Amortization of discount               0 $ 31,750   0 $ 63,501  
August and September 2012 Notes                          
Maturity date             Sep. 30, 2014            
Interest rate             10.00%            
July to November 2014 Convertible Debentures                          
Convertible Debentures, Face Value $ 763,199       $ 763,199         $ 763,199      
Convertible Debentures, Debt Extinguishment               271,877     271,877    
Debt extinguishment costs               237,227     237,227    
Convertible Debentures, Carrying Value               743,132     743,132    
Debentures Interest expense               34,650     34,650    
Carrying value of the Series D Debentures               757,582     757,582    
Interest rate                   12.00%      
Interest Expense               22,861     45,580    
Amortization of discount               8,244     19,040    
Unmortized discount                     5,617    
Valuation model used                   Black Scholes      
Dividend rate                   0.00%      
Debt for the beneficial conversion feature                   $ 126,543      
Volatility, Minimum                   43.63%      
Volatility, maximum                   44.28%      
Risk free interest rate, Minimum                   1.60%      
Risk free interest rate, Maximum                   1.69%      
Convertible Promissory Notes [Member]                          
Convertible Debentures, Face Value               52,500     52,500    
Convertible Debentures, Initial Discount               (14,629)     (14,629)    
Convertible Debentures, Accumulated Amortization               7,218     7,218    
Convertible Debentures, Carrying Value               $ 45,089     $ 45,089