XML 22 R31.htm IDEA: XBRL DOCUMENT v3.3.0.814
NOTE 5 - CONVERTIBLE DEBT (Details Narrative) - USD ($)
1 Months Ended 2 Months Ended 3 Months Ended 5 Months Ended 9 Months Ended
Nov. 30, 2014
Aug. 31, 2014
Jul. 31, 2014
Jul. 31, 2012
Nov. 30, 2014
Nov. 30, 2012
Sep. 30, 2012
Sep. 30, 2015
Sep. 30, 2014
Nov. 30, 2014
Sep. 30, 2015
Sep. 30, 2014
Dec. 31, 2014
Convertible Debentures, Initial Discount               $ (609,563)     $ (609,563)   $ (710,284)
Convertible Debentures, Accumulated Amortization               609,563     609,563   198,349
Convertible Debentures, Carrying Value               2,021,101     2,021,101   1,617,715
Notes payable-related parties               27,500     27,500   27,500
Accrued Interest               $ 106,806     $ 106,806   26,380
Volatility                     49.60%    
Risk free interest rate                     1.06%    
Dividend rate                     0.00%    
Debt for the beneficial conversion feature                     $ 274,122    
Minimum [Member]                          
Volatility                     37.20%    
Risk free interest rate                     0.51%    
Maximum [Member]                          
Volatility                     44.50%    
Risk free interest rate                     1.02%    
July to November 2014 Convertible Debentures                          
Convertible Debentures, Face Value $ 763,199       $ 763,199         $ 763,199      
Debt instrument conversion price               $ 0.165     $ 0.165    
Shares issued on debenture conversion               4,833,333     4,833,333    
Convertible Debentures in exchange of cash and accrued interest                   $ 176,718      
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               22,404 $ 3,441   67,984 $ 3,441  
Amortization of discount               5,617     22,982    
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%      
July to November 2014 Convertible Debentures | CEO and CFO [Member]                          
Convertible Debentures in exchange of cash and accrued interest                   $ 35,000      
July to November 2014 Convertible Debentures | Series D Debentures [Member]                          
Debt instrument conversion price $ 0.165       $ 0.165         $ 0.165      
Interest rate                   12.00%      
Warrants and the debentures fair values                   $ 145,334      
Warrants to purchase of common stock 3,332,000       3,332,000         3,332,000      
Warrants to purchase of common stock exercise price $ 0.20       $ 0.20         $ 0.20      
July to November 2014 Convertible Debentures | Series B Debentures [Member]                          
Notes payable-related parties $ 287,159       $ 287,159         $ 287,159      
Accrued Interest 560,003       560,003         560,003      
July to November 2014 Convertible Debentures | Series A Debentures [Member]                          
Accrued Interest 26,477       26,477         $ 26,477      
Warrants to purchase of common stock term                   5 years      
July 2014 Convertible Notes                          
Convertible Debentures, Face Value     $ 52,500         52,500     52,500    
Convertible Debentures, Carrying Value               52,345     52,345    
Interest rate     10.00%                    
Interest Expense               1,303     3,912    
Amortization of discount               156     $ 7,411    
Unmortized discount               $ 0          
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%    
Warrants to purchase of common stock               318,182     318,182    
Warrants to purchase of common stock exercise price               $ 0.50     $ 0.50    
Warrants to purchase of common stock term                     5 years    
July 2014 Convertible Notes | CEO and CFO [Member]                          
Convertible Debentures, Face Value               $ 27,500     $ 27,500    
November 2014 Convertible Debenture                          
Convertible Debentures, Face Value               $ 90,000     $ 90,000    
Shares issued on debenture conversion               8,825,690     8,825,690    
Convertible Debentures, Carrying Value 125,000       125,000     $ 99,545   $ 125,000 $ 99,545    
Debenture sold $ 112,500                        
Loss on the redemption debenture               14,000     14,000    
Maturity date Nov. 06, 2017                        
Interest expense through the date of conversion               17,831     34,750    
Interest Expense $ 2,856             1,558     3,099    
Amortization of deferred financing fees               17,831     33,005    
Amortization of discount               39,601     63,087    
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     35,000    
Deferred financing costs               21,418          
Debt obligation to fair value               155,631     155,631    
Derivative expense               454          
Common Stock redeemed in exchange for cash                     49,000    
July 2012 Convertible Debentures                          
Convertible Debentures, Face Value     $ 23,360 $ 215,300       197,344     197,344    
Convertible Debentures, Debt Extinguishment     6,728                    
Convertible Debentures, Carrying Value     220,031                    
Net carrying value of outstanding Series A Debentures               145,637 173,858   145,637 173,858  
Accrued Interest     3,336                    
Carrying value of the Series D Debentures     $ 26,477                    
Interest rate     12.00% 10.00%                  
Interest Expense               5,064 9,817   9,706 4,934  
Amortization of debt issuance costs               0 1,650   0 6,602  
Amortization of discount               0 21,197   0 10,599  
Sale of common stock price per share       $ 0.40                  
July 2012 Convertible Debentures | Minimum [Member]                          
Sale of common stock price per share       0.32                  
July 2012 Convertible Debentures | Maximum [Member]                          
Sale of common stock price per share       $ 0.35                  
July 2012 Convertible Debentures | Canadian Dollars [Member]                          
Convertible Debentures, Face Value     $ 25,000                    
Accrued Interest     $ 3,117                    
July 2012 Convertible Debentures | Series A Debentures [Member]                          
Interest Expense               4,369 5,192   14,076 15,009  
Amortization of discount                 3,533     24,730  
October and November 2012 Convertible Debentures                          
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     193,155   $ 161,932 193,155    
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 2012 Convertible Debentures | Minimum [Member]                          
Sale of common stock price per share 0.32       0.32         0.32      
October and November 2012 Convertible Debentures | Maximum [Member]                          
Sale of common stock price per share $ 0.35       $ 0.35         $ 0.35      
October and November 2012 Convertible Debentures | Series B Debentures-Issuance II                          
Convertible Debentures, Face Value               513,757     513,757    
Convertible Debentures, Carrying Value               161,932 611,047   161,932 611,047  
Interest Expense               4,897 15,609   14,534 46,828  
Amortization of debt issuance costs               0 0   0 0  
Amortization of discount               0 $ 28,867   0 $ 92,368  
Unmortized discount               $ 0     $ 0    
August 2014 and November Convertible Debentures                          
Convertible Debentures, Face Value   $ 350,833                      
Debt instrument conversion price               $ 0.20     $ 0.20    
Shares issued on debenture conversion               1,754,165     1,754,165    
Convertible Debentures, Initial Discount               $ 72,869     $ 72,869    
Convertible Debentures, Carrying Value               350,833     350,833    
Maturity date   Jul. 31, 2015                      
Interest rate   10.00%                      
Interest Expense               9,651     $ 27,193    
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%    
Warrants to purchase of common stock   1,500,000                      
Warrants to purchase of common stock exercise price   $ 0.20                      
Warrants to purchase of common stock term   5 years                      
Series E Debentures [Member]                          
Convertible Debentures, Initial Discount               (145,000)     $ (145,000)   (145,000)
Convertible Debentures, Accumulated Amortization               145,000     145,000   33,725
Convertible Debentures, Carrying Value               $ 145,000     $ 145,000   $ 33,725
Interest rate               18.00%          
Warrants to purchase of common stock exercise price               $ 0.03     $ 0.03    
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               6,225     28,879    
Amortization of discount               0     $ 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%    
Warrants to purchase of common stock term                     3 years    
Series F Debentures [Member]                          
Convertible Debentures, Initial Discount               (271,206)     $ (271,206)    
Convertible Debentures, Accumulated Amortization               271,206     271,206    
Convertible Debentures, Carrying Value               $ 402,000     $ 402,000    
Interest rate                     18.00%    
Warrants to purchase of common stock exercise price               $ 0.03     $ 0.03    
August and September 2012 Notes                          
Maturity date             Sep. 30, 2014            
Interest rate             10.00%            
January-September 2015 Unsecured Redeemable Debentures                          
Shares issued on debenture conversion               10,633,333     10,633,333    
Convertible Debentures, Initial Discount               $ 402,000     $ 402,000    
Accrued Interest               20,000     $ 20,000    
Debenture matured               319,000          
Interest rate                     10.00%    
Interest Expense               20,356     $ 48,742    
Amortization of discount               $ 37,315     $ 271,206    
Dividend rate                     0.00%    
Warrants and the debentures fair values                     $ 2,702    
Debt for the beneficial conversion feature                     $ 268,504    
Sale of common stock price per share               $ 0.15     $ 0.15    
Volatility, Minimum                     38.96%    
Volatility, maximum                     45.08%    
Risk free interest rate, Minimum                     0.83%    
Risk free interest rate, Maximum                     1.13%    
Warrants to purchase of common stock               402,000     402,000    
Warrants to purchase of common stock exercise price               $ 0.15     $ 0.15    
January-March 2015 Unsecured Redeemable Debentures | Officer and Board Member [Member]                          
Unsecured Redeemable Debenture               $ 130,000     $ 130,000    
July 2014 Convertible Promissory Notes                          
Debt for the beneficial conversion feature                     $ 8,512