XML 54 R27.htm IDEA: XBRL DOCUMENT v2.4.0.8
10. CONVERTIBLE NOTES PAYABLE (Tables)
3 Months Ended 7 Months Ended
Mar. 31, 2014
Dec. 31, 2013
Convertible Notes Payable Tables    
Convertible Notes activity
    Principal     Debt     Accrued        
    Balance     Discount     Interest     Total  
Balance at December 31, 2013   $ 700,000     $ (355,163 )   $ 871     $ 345,708  
                                 
Issued in the period     1,605,000       (1,605,000 )     -       -  
                                 
Converted into shares of common stock     (255,000 )     -       (3,669 )     (258,669 )
                                 
Amortization of debt discount     -       320,422       -       340,422  
                                 
Payment of loan principal     (943 )     -       -       (943 )
                                 
Interest accrued during period     -       -       49,274       49,274  
                                 
Interest paid during period     -       -       (46,476 )     (46,476 )
                                 
Balance at March 31, 2014     2,049,057       (1,640,535 )     -       408,522  
                                 
Less:  Current portion     (5,927 ) (1)     -       -       (5,927 )
Long-term debt   $ 2,043,130     $ (1,640,535 )   $ -     $ 402,595  

 

(1)  The current portion represents the principal balance payable on the 81/2% convertible note payable in the twelve months following the balance sheet date.

    Convertible Notes Payable     Debt Discount     Convertible Notes Payable, Net  
June 5, 2013 (Inception)   $ -     $ -     $ -  
Proceeds from issuance of convertible debt                        
     12% convertible notes issued December 27,2013     530,000       (278,853 )     251,147  
     8% convertible notes issued December 31,2013     170,000       (77,104 )     92,896  
Amortization of debt discount     -       794       794  
Total     700,000       (355,163 )     344,837  
Current portion of debt     (5,356 )     2,426       (2,930 )
Long term portion at December 31, 2013   $ 694,644     $ (352,737 )   $ 341,907