XML 1063 R53.htm IDEA: XBRL DOCUMENT

10. Stockholders Deficit (Tables)

15 Months Ended

Mar. 31, 2014

Equity [Abstract]

Common Stock Issued

Transaction Type						Quantity				Valuation				Range of Value per Share

Warrants exercised			(1	)			1,400,000			$	1,400			$	0.001
Services rendered - related party			(2	)			500,000				125,000				0.25
Acquisition of 4.5% interest in subsidiary			(3	)			1,467,000				366,750				0.25
							3,367,000			$	493,150			$	0.001			-		$0.250

Stock Options, Assumptions Used

Options Granted			300,000
Grant Date			September 3, 2013
Exercise Price		$	0.375
Expected Dividends			0	%
Expected Volatility			150	%
Risk Free Interest Rate			0.03	%
Expected Life of Options			5 Years
Expected Forfeitures			0	%
Fair Value per Stock Option		$	0.22

Stock Option Activity

										Weighted Average				Aggregate
						Weighted Average				Remaining Contractual Life				Intrinsic
		Options				Exercise Price				(In Years)				Value
Balance - December 31, 2012			—				—				—				—
Granted			300,000				0.375				5.00				—
Exercised			—				—				—				—
Forfeited/Cancelled			—				—				—				—
Balance - December 31, 2013 - outstanding			300,000				0.375				4.67				—

Balance - December 31, 2013 - exercisable			300,000				0.375				4.67				—

Grant date fair value of options - 2013			66,458
Weighted average grant date fair value - 2013			0.22

Warrant Activity

		Number of Warrants				Weighted Average Exercise Price				Weighted Average Remaining Contractual Life (in Years)				Aggregate Intrinsic Value



Balance - December 31, 2012						$	—
Granted			6,738,884				0.24				5.00
Exercised			(1,400,000	)			0.001				—
Cancelled/Forfeited			(1,000,000	)			0.001				—
Balance - December 31, 2013			4,338,884			$	0.24				4.87			$	—

All warrants are exercisable and fully vested on the grant date.

Tabular disclosure of warrants or rights issued. Warrants and rights outstanding are derivative securities that give the holder the right to purchase securities (usually equity) from the issuer at a specific price within a certain time frame. Warrants are often included in a new debt issue to entice investors by a higher return potential. The main difference between warrants and call options is that warrants are issued and guaranteed by the company, whereas options are exchange instruments and are not issued by the company. Also, the lifetime of a warrant is often measured in years, while the lifetime of a typical option is measured in months. Disclose the title of issue of securities called for by warrants and rights outstanding, the aggregate amount of securities called for by warrants and rights outstanding, the date from which the warrants or rights are exercisable, and the price at which the warrant or right is exercisable.

+ References+ Details