XML 70 R5.htm IDEA: XBRL DOCUMENT v2.4.0.8
CONSOLIDATE STATEMENTS OF STOCKHOLDERS EQUITY (DEFICIENCY) (USD $)
Series A Preferred
Common Stock
Additional Paid-In Capital
Accumulated Deficit
Total
Beginning Balance, Amount at Dec. 31, 2011 $ 5,100 $ 646,290      
Beginning Balance, Shares at Dec. 31, 2011 510,000 64,629,033 10,934,799 (11,857,371) (271,182)
Common stock issued as consideration for accrued salaries of CEO, Shares   233,333      
Common stock issued as consideration for accrued salaries of CEO, Amount   2,333 32,667   35,000
Common stock issued as consideration for loans payable to CEO, shares   960,000      
Common stock issued as consideration for loans payable to CEO, amount   9,600 134,400    144,000
Common stock issued as finance charges on loans payable and accrued compensation to CEO, shares   596,667      
Common stock issued as finance charges on loans payable and accrued compensation to CEO, amount   5,967 83,533    89,500
Common stock issued as consideration for payment of convertible debt, Shares   1,500,000      
Common stock issued as consideration for payment of convertible debt, Amount   15,000 60,000    75,000
Common stock issued as consideration for legal fees - related party, shares   3,747      
Common stock issued as consideration for legal fees - related party, amount   374,750 13,691    17,438
Sale of common stock, Shares   6,043,269      
Sale of common stock, Amount   60,433 384,567    445,000
Issuance of stock options as consideration for director fees     600   600
Exercise of stock options as payment for legal services - related party, Shares   20,000      
Exercise of stock options as payment for legal services - related party, Amount   200 400    600
Issuance of common stock for services, Shares   932,586      
Issuance of common stock for services, Amount   9,326 30,689    40,015
Issuance of Common Stock as payment of accrued expenses, shares   100,000      
Issuance of Common Stock as payment of accrued expenses, amount   1,000 29,000    30,000
Issuance of warrants as consideration for services, amount     599,952   599,952
Issuance of warrants as consideration for services - CEO     524,957   524,957
Discounts recorded in connection with the issuance of convertible note and warrants     100,000   100,000
Finance charges recognized in connection with the issuance of convertible note and warrants     23,995   23,995
Common Stock issued as payment of interest on convertible note, shares   65,947      
Common Stock issued as payment of interest on convertible note, amount   659 3,285   3,944
Net loss       (1,750,407) (1,750,407)
Ending Balance, Amount at Dec. 31, 2012 5,100 754,555 12,956,535 (13,607,778) 108,412
Ending Balance, Shares at Dec. 31, 2012 510,000 75,455,585      
Equity based compensation      148,794    148,794
Common stock issued for services provided , Shares   977,028      
Common stock issued for services provided, Amount   9,770 470,984    480,754
Exercise of stock options as payment for legal services, Shares   20,000      
Exercise of stock options as payment for legal services, Amount   200 (200)      
Private placements, net, Shares   3,414,604      
Private placements, net, Amount   34,147 976,953    1,011,100
Warrants issued as part of debt private placement     956,711   956,711
Warrants issued as Deferred financing costs     165,181   165,181
Net loss       (5,658,312) (5,658,312)
Ending Balance, Amount at Dec. 31, 2013 $ 5,100 $ 798,672 $ 15,674,958 $ (19,266,090) $ (2,787,360)
Ending Balance, Shares at Dec. 31, 2013 510,000 79,867,217