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