XML 30 R23.htm IDEA: XBRL DOCUMENT v2.4.0.8
Note 6 Notes Payable (Details) (USD $)
3 Months Ended 6 Months Ended 6 Months Ended 6 Months Ended 6 Months Ended 6 Months Ended 6 Months Ended
Jun. 30, 2014
Jun. 30, 2014
Jun. 04, 2014
Jun. 30, 2014
$115,000 March 31, 2014 Convertible Notes
Mar. 31, 2014
$115,000 March 31, 2014 Convertible Notes
Jun. 30, 2014
$100,000 May 8, 2014 Convertible Note
May 08, 2014
$100,000 May 8, 2014 Convertible Note
Jun. 30, 2014
$1,105,000 June 4, 2014 Convertible Note
Jun. 04, 2014
$1,105,000 June 4, 2014 Convertible Note
Jun. 04, 2014
Initial Cash Purchase Price
Jun. 04, 2014
Secured investor note #1
Jun. 04, 2014
Secured investor note #2
Jun. 04, 2014
Secured investor note #3
Jun. 04, 2014
Secured investor note #4
Jun. 04, 2014
Investor note #5
Jun. 04, 2014
Investor note #6
Jun. 04, 2014
Investor note #7
Jun. 04, 2014
Investor note #8
Jun. 04, 2014
Investor note #9
Jun. 04, 2014
Investor note #10
Jun. 30, 2014
$1,500,000 June 25, 2014 Convertible Note
Jun. 25, 2014
$1,500,000 June 25, 2014 Convertible Note
Jun. 30, 2014
$1,500,000 June 25, 2014 Convertible Note
Warrant
Debt Instrument, Face Amount         $ 115,000   $ 100,000   $ 1,105,000   $ 85,000 $ 85,000 $ 85,000 $ 85,000 $ 85,000 $ 85,000 $ 85,000 $ 85,000 $ 85,000 $ 85,000   $ 1,500,000  
Debt Instrument, Maturity Date       Mar. 31, 2015   Nov. 08, 2014   Nov. 04, 2015                              
Debt Instrument, Interest Rate, Stated Percentage         8.00%   12.00%   10.00%                         5.00%  
Original Issue Discount, Percentage       5.00%                                      
Proceeds from Convertible Notes   1,360,000   115,000       170,000                              
Debt Instrument, Purchase Price, Description       the purchase price for each note is $55,000       The purchase price for the note is $1,000,000, computed as $1,105,000 original principal balance, less the original issue discount                         purchase price of $1,000,000 (the “Note”)    
Debt Instrument, Convertible, Terms of Conversion Feature       At the option of the holder after 180 days, all or any amount of the principal of the note then outstanding may be converted into shares of the Company’s common stock. The conversion price for each share is 70% of the average of the 3 lowest closing bid prices for twenty prior trading days. Interest shall be paid by the Company in common stock.   The note may be converted to stock at a conversion price equal to 45% discount to the average of the three lowest trades on the previous ten trading days to the date of conversion.                             The Note will be convertible at the option of the Investor at any time into shares of the Company’s common stock at a conversion price equal to the less of (i) $1.90 and (ii) 70% (60% in the event of default) of the average of the two lowest volume-weighted-average-price of the Common Stock during the 12 consecutive trading days immediately preceding the applicable conversion date.    
Derivative Liability       84,506   157,693 129,359                           1,164,745   404,288
Accretion expense   104,345   42,723   37,261   2,065                         15,955   2,684
Gain (loss) on revaluation of derivative liability (229,632) (229,632)   27,019   28,333                             191,855   50,514
Cash Redemption Premium           130.00%                                  
Gain (loss) on excess derivative liability over note principal (390,031) (390,031)       29,359                             360,672    
Original issue discount                 100,000 15,000 8,500 8,500 8,500 8,500 8,500 8,500 8,500 8,500 8,500 8,500 500,000    
Conversion price for each lender conversion                 $ 1.65                            
Market trading price     $ 2.04                                        
Beneficial Conversion Feature               41,212                              
Debt Instrument, Redemption, Description                                         All or part of the then remaining principal amount of the Note may be prepaid at any time at a price equal to 125% of the sum of the remaining principal amount of the Note to be prepaid plus all accrued and unpaid interest thereon.    
Debt Instrument, Description                                         The principal amount of the Note will be reduced by $500,000 if the shares of Common Stock underlying the Note are registered for public resale pursuant to an effective registration statement by August 24, 2014.    
Carrying amount                                         $ 19,666.73    
Warrants, Issued                                             297,832
Exercise Price                                             $ 2.15