XML 32 R22.htm IDEA: XBRL DOCUMENT
v2.4.1.9

Convertible Debentures (Tables) (Convertible Debentures [Member]) | 3 Months Ended
--- | ---
Mar. 31, 2015
Convertible Debentures [Member] |
Debt Instrument [Line Items] |
Summary of convertible debentures |
|  | 2015 |  |  | 2014 |
2014 Exchange Debentures |  | $ | 1,915,200 |  |  | $ | 1,915,200 |
2014 New Debentures, net of $691,590 and $792,798 discount |  |  | 1,388,910 |  |  |  | 1,287,702 |
Total debt |  |  | 3,304,110 |  |  |  | 3,202,902 |
Less current portion |  |  | 3,304,110 |  |  |  | 800,726 |
Long-term debt |  | $ | - |  |  | $ | 2,402,176 |
Schedule of significant assumptions used to measure the fair value |
|  | March 31, 2015 |  |  | December 31, 2014 |
Stock price |  | $ | 0.09 |  |  | $ | 0.14 |
Term |  |  | 0.50 – 1 year |  |  |  | 0.75 – 1.25 years |
Volatility |  |  | 50 | % |  |  | 50 | %
Risk-free interest rate |  |  | 0.14 – 0.26 | % |  |  | 0.25 | %
Exercise price |  | $ | 0.25 |  |  | $ | 0.25 |

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_DebtInstrumentLineItems
Namespace Prefix: | us-gaap_
Data Type: | xbrli:stringItemType
Balance Type: | na
Period Type: | duration

X
- Definition Tabular disclosure of the significant assumptions used during the year to estimate the fair value of stock options, including, but not limited to: (a) expected term of share options and similar instruments, (b) expected volatility of the entity's shares, (c) expected dividends, (d) risk-free rate(s), and (e) discount for post-vesting restrictions. + 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 (f)(2) -URI http://asc.fasb.org/extlink&oid=6415400&loc=d3e5070-113901 + Details
Name: | us-gaap_ScheduleOfShareBasedPaymentAwardStockOptionsValuationAssumptionsTableTextBlock
Namespace Prefix: | us-gaap_
Data Type: | nonnum:textBlockItemType
Balance Type: | na
Period Type: | duration