XML 1050 R43.htm IDEA: XBRL DOCUMENT
v2.4.0.8

5. Debt (Tables) | 15 Months Ended
--- | ---
Mar. 31, 2014
Debt Disclosure [Abstract] |
Summary of Debt Transactions |
|  | 2013 |  | 2012
Notes payable |  | $ | 503,203 |  |  | $ | 739,534 |
Notes payable - related party |  |  | 26,108 |  |  |  | 133,000 |
Convertible notes |  |  | 2,194,133 |  |  |  | — |
Convertible notes - related party |  |  | 50,000 |  |  |  | — |
Less: debt discount |  |  | (1,925,191 | ) |  |  | — |
Debt - net |  |  | 848,253 |  |  |  | 872,534 |
Amortization of debt discount |  |  | 92,304 |  |  |  | — |
Less: current portion - notes payable |  |  | (98,086 | ) |  |  | (236,325 | )
Less: current portion - notes payable - related party |  |  | (26,108 | ) |  |  | (133,000 | )
Long term debt - net |  | $ | 816,362 |  |  | $ | 503,209 |
Notes Payable |
|  | Third Party |  | Related Party |  | Totals
Balance December 31, 2011 |  | $ | 849,640 |  |  | $ | 6,000 |  |  | $ | 855,640 |
Proceeds |  |  | 120,000 |  |  |  | 127,000 |  |  |  | 247,000 |
Repayments |  |  | (230,106 | ) |  |  | — |  |  |  | (230,106 | )
Balance December 31, 2012 |  |  | 739,534 |  |  |  | 133,000 |  |  |  | 872,534 |
Proceeds |  |  | 160,000 |  |  |  | 61,655 |  |  |  | 221,655 |
Repayments |  |  | (116,331 | ) |  |  | (35,547 | ) |  |  | (151,878 | )
Conversion of note payable to convertible debt |  |  | (180,000 | ) |  |  | (50,000 | ) |  |  | (230,000 | )
Debt forgiveness |  |  | (100,000 | ) |  |  | (83,000 | ) |  |  | (183,000 | )
Balance December 31, 2013 |  | $ | 503,203 |  |  | $ | 26,108 |  |  | $ | 529,311 |
Convertible Debt - Net |
|  | Third Party |  | Related Party |  | Totals
Balance December 31, 2012 |  | $ | — |  |  | $ | — |  |  | $ | — |
Proceeds |  |  | 2,000,000 |  |  |  | — |  |  |  | 2,000,000 |
Repayments |  |  | — |  |  |  | — |  |  |  | — |
Conversion of note payable to convertible debt |  |  | 180,000 |  |  |  | 50,000 |  |  |  | 230,000 |
Conversion of accrued interest into convertible debt |  |  | 14,133 |  |  |  | — |  |  |  | 14,133 |
Less: gross debt discount recorded |  |  | (1,925,191 | ) |  |  | — |  |  |  | (1,925,191 | )
Add: amortization of debt discount |  |  | 92,304 |  |  |  | — |  |  |  | 92,304 |
Balance December 31, 2013 |  | $ | 361,245 |  |  | $ | 50,000 |  |  | $ | 411,245 |
Future Commitments |
Year Ended December 31 |  |
2014 |  | $ | 124,194 |
2015 |  |  | 2,649,250 |
Less: unamortized debt discount |  |  | (1,832,888 | )
Less: current maturities |  |  | (124,194 | )
Debt - long term |  | $ | 816,362 |

X
- Details
Name: | us-gaap_DebtDisclosureAbstract
Namespace Prefix: | us-gaap_
Data Type: | xbrli:stringItemType
Balance Type: | na
Period Type: | duration

X
- Definition Tabular disclosure of the (a) carrying value as of the balance sheet date of liabilities incurred (and for which invoices have typically been received) and payable to vendors for goods and services received that are used in an entity's business (accounts payable); (b) other payables; and (c) accrued liabilities. Examples include taxes, interest, rent and utilities. Used to reflect the current portion of the liabilities (due within one year or within the normal operating cycle if longer). An alternative caption includes accrued expenses. + References No definition available. + Details
Name: | us-gaap_ScheduleOfAccountsPayableAndAccruedLiabilitiesTableTextBlock
Namespace Prefix: | us-gaap_
Data Type: | nonnum:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- Definition Tabular disclosure of long-debt instruments or arrangements, including identification, terms, features, collateral requirements and other information necessary to a fair presentation. These are debt arrangements that originally required repayment more than twelve months after issuance or greater than the normal operating cycle of the entity, if longer. + References Reference 1: http://www.xbrl.org/2003/role/presentationRef -Publisher FASB -Name Accounting Standards Codification -Topic 835 -SubTopic 30 -Section 55 -Paragraph 8 -URI http://asc.fasb.org/extlink&oid=34725769&loc=d3e28878-108400 Reference 2: http://www.xbrl.org/2003/role/presentationRef -Publisher FASB -Name Accounting Standards Codification -Topic 235 -SubTopic 10 -Section S99 -Paragraph 1 -Subparagraph (SX 210.4-08.(e),(f)) -URI http://asc.fasb.org/extlink&oid=26873400&loc=d3e23780-122690 Reference 3: http://www.xbrl.org/2003/role/presentationRef -Publisher FASB -Name Accounting Standards Codification -Topic 835 -SubTopic 30 -Section 45 -Paragraph 2 -URI http://asc.fasb.org/extlink&oid=6451184&loc=d3e28551-108399 Reference 4: http://www.xbrl.org/2003/role/presentationRef -Publisher FASB -Name Accounting Standards Codification -Topic 835 -SubTopic 30 -Section 45 -Paragraph 1A -URI http://asc.fasb.org/extlink&oid=6451184&loc=d3e28541-108399 Reference 5: http://www.xbrl.org/2003/role/presentationRef -Publisher FASB -Name Accounting Standards Codification -Topic 505 -SubTopic 10 -Section 50 -Paragraph 3 -URI http://asc.fasb.org/extlink&oid=6928386&loc=d3e21475-112644 Reference 6: http://www.xbrl.org/2003/role/presentationRef -Publisher FASB -Name Accounting Standards Codification -Topic 210 -SubTopic 10 -Section S99 -Paragraph 1 -Subparagraph (SX 210.5-02.22) -URI http://asc.fasb.org/extlink&oid=6877327&loc=d3e13212-122682 Reference 7: http://www.xbrl.org/2003/role/presentationRef -Publisher SEC -Name Regulation S-X (SX) -Number 210 -Section 02 -Paragraph 22 -Article 5 Reference 8: http://www.xbrl.org/2003/role/presentationRef -Publisher FASB -Name Accounting Standards Codification -Topic 505 -SubTopic 10 -Section 50 -Paragraph 6 -URI http://asc.fasb.org/extlink&oid=6928386&loc=d3e21506-112644 Reference 9: http://www.xbrl.org/2003/role/presentationRef -Publisher FASB -Name Accounting Standards Codification -Topic 505 -SubTopic 10 -Section 50 -Paragraph 7 -URI http://asc.fasb.org/extlink&oid=6928386&loc=d3e21521-112644 Reference 10: http://www.xbrl.org/2003/role/presentationRef -Publisher FASB -Name Accounting Standards Codification -Topic 505 -SubTopic 10 -Section 50 -Paragraph 8 -URI http://asc.fasb.org/extlink&oid=6928386&loc=d3e21538-112644 Reference 11: http://www.xbrl.org/2003/role/presentationRef -Publisher FASB -Name Accounting Standards Codification -Topic 942 -SubTopic 470 -Section 50 -Paragraph 3 -URI http://asc.fasb.org/extlink&oid=6479336&loc=d3e64711-112823 + Details
Name: | us-gaap_ScheduleOfDebtInstrumentsTextBlock
Namespace Prefix: | us-gaap_
Data Type: | nonnum:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- Definition Tabular disclosure of information pertaining to short-term and long-debt instruments or arrangements, including but not limited to identification of terms, features, collateral requirements and other information necessary to a fair presentation. + References No definition available. + Details
Name: | us-gaap_ScheduleOfDebtTableTextBlock
Namespace Prefix: | us-gaap_
Data Type: | nonnum:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- Definition Tabular disclosure of the number and weighted-average exercise prices (or conversion ratios) for share options (or share units) that were outstanding at the beginning and end of the year, vested and expected to vest, exercisable or convertible at the end of the year, and the number of share options or share units that were granted, exercised or converted, forfeited, and expired during the year. + References Reference 1: http://www.xbrl.org/2003/role/presentationRef -Publisher FASB -Name Accounting Standards Codification -Topic 718 -SubTopic 10 -Section 50 -Paragraph 2 -Subparagraph (c)(1) -URI http://asc.fasb.org/extlink&oid=6415400&loc=d3e5070-113901 + Details
Name: | us-gaap_ScheduleOfShareBasedCompensationStockOptionsActivityTableTextBlock
Namespace Prefix: | us-gaap_
Data Type: | nonnum:textBlockItemType
Balance Type: | na
Period Type: | duration