XML 34 R24.htm IDEA: XBRL DOCUMENT v2.4.1.9
Notes and Convertible Notes Payable (Tables)
12 Months Ended
Dec. 31, 2014
Notes Payable [Abstract]  
Schedule of notes payable and accrued interest

At December 31, 2014 and 2013, notes payable and accrued interest consisted of:

 

    December 31,     December 31,  
    2014     2013  
Notes payable and accrued interest - Rasel   $ 73,282     $ 145,847 a.
Note payable and accrued interest - Glendon     43,464       97,552 b.
Note payable and accrued interest - Third Party Financier 1     33,959       43,925 c.
Note payable and accrued interest - Third Party Financier 2     8,592         d.
Note payable and accrued interest - Blackbridge     92,451         e.
Note payable and accrued interest - Vulcan (net of debt discount of $0 and $100,000 as of December 31, 2014 and December 31, 2013, respectively)     -       520,000 f.
                 
    $ 251,748     $ 807,324  
Fair value assumptions

The` Company computed the fair value of the conversion feature at the commitment date, based on the following management assumptions:

 

Expected dividends 0%
Expected volatility 298%
Expected term: conversion feature 183 days
Risk free interest rate 0.11%