XML 39 R24.htm IDEA: XBRL DOCUMENT
v2.4.0.8

Convertible Debentures (Tables) | 9 Months Ended
--- | ---
Sep. 30, 2014
Convertible Debentures [Abstract] |
Summary of convertible debentures |
|  | 2014 |  |  | 2013 |
2012 Hillair Debentures, net of $144,769 discount |  | $ | - |  |  | $ | 975,231 |
January 2013 Debentures, net of $45,419 discount |  |  | - |  |  |  | 346,581 |
April 2013 Debentures, net of $0 and $79,200 discount, respectively |  |  | - |  |  |  | 480,800 |
2014 Exchange Debentures |  |  | 1,915,200 |  |  |  | - |
2014 New Debentures, net of $951,357 discount |  |  | 1,129,143 |  |  |  | - |
Total debt |  |  | 3,044,343 |  |  |  | 1,802,612 |
Less current portion |  |  | - |  |  |  | 1,802,612 |
Long-term debt |  | $ | 3,044,343 |  |  | $ | - |
Schedule of significant assumptions used to measure the fair value |
|  | Date of Issuance |  |  | September 30, 2014 |
Stock price |  | $ | 0.25 |  |  | $ | 0.21 |
Term |  |  | 1.48 to 1.98 years |  |  |  | 1 to 1.5 years |
Volatility |  |  | 50 | % |  |  | 50 | %
Risk-free interest rate |  |  | 0.09-0.37 | % |  |  | 0.13 | %
Exercise price |  | $ | 0.25 |  |  | $ | 0.25 |
Delta |  |  | 0.02-0.03 |  |  |  | 0.02-0.03 |
Up Ratio |  |  | 1.078-1.091 |  |  |  | 1.065-1.079 |
Down Ratio |  |  | 0.910-0.922 |  |  |  | 0.921-0.935 |
Up transition probability |  |  | 0.500 |  |  |  | 0.500 |

X
- Definition Tabular disclosure of borrowings which can be exchanged for a specified number of another security at the option of the issuer or the holder. Disclosures include, but are not limited to, principal amount, amortized premium or discount, and amount of liability and equity components. + References No definition available. + Details
Name: | us-gaap_ConvertibleDebtTableTextBlock
Namespace Prefix: | us-gaap_
Data Type: | nonnum:textBlockItemType
Balance Type: | na
Period Type: | duration

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 fair value of financial instruments, including financial assets and financial liabilities, and the measurements of those instruments, assets, and liabilities. + References Reference 1: http://www.xbrl.org/2003/role/presentationRef -Publisher FASB -Name Accounting Standards Codification -Topic 820 -SubTopic 10 -Section 50 -Paragraph 2 -Subparagraph (a) -URI http://asc.fasb.org/extlink&oid=36462937&loc=d3e19207-110258 Reference 2: http://www.xbrl.org/2003/role/presentationRef -Publisher FASB -Name Accounting Standards Codification -Topic 825 -SubTopic 10 -Section 50 -Paragraph 10 -Subparagraph (a) -URI http://asc.fasb.org/extlink&oid=35750535&loc=d3e13433-108611 Reference 3: http://www.xbrl.org/2003/role/presentationRef -Publisher FASB -Name Accounting Standards Codification -Topic 825 -SubTopic 10 -Section 50 -Paragraph 11 -URI http://asc.fasb.org/extlink&oid=35750535&loc=d3e13467-108611 Reference 4: http://www.xbrl.org/2003/role/presentationRef -Publisher FASB -Name Accounting Standards Codification -Topic 825 -SubTopic 10 -Section 50 -Paragraph 12 -URI http://asc.fasb.org/extlink&oid=35750535&loc=d3e13476-108611 Reference 5: http://www.xbrl.org/2003/role/presentationRef -Publisher FASB -Name Accounting Standards Codification -Topic 825 -SubTopic 10 -Section 50 -Paragraph 30 -Subparagraph (a) -URI http://asc.fasb.org/extlink&oid=6957238&loc=d3e14172-108612 Reference 6: http://www.xbrl.org/2003/role/presentationRef -Publisher FASB -Name Accounting Standards Codification -Topic 825 -SubTopic 10 -Section 45 -Paragraph 2 -URI http://asc.fasb.org/extlink&oid=6447952&loc=d3e13220-108610 + Details
Name: | us-gaap_FairValueByBalanceSheetGroupingTextBlock
Namespace Prefix: | us-gaap_
Data Type: | nonnum:textBlockItemType
Balance Type: | na
Period Type: | duration