XML 28 R18.htm IDEA: XBRL DOCUMENT v3.2.0.727
3. Convertible Note (Tables)
6 Months Ended
Jun. 30, 2015
Debt Disclosure [Abstract]  
Debt assumptions
   June 30, 2015   December 31, 2014 
Closing stock price  $0.04   $0.10 
Conversion price  $0.13   $0.13 
Expected volatility   125%    125% 
Remaining term (years)   1.88    2.38 
Risk-free rate   0.95%    0.90% 
Expected dividend yield   0%    0% 
Schedule of convertible notes

Convertible notes consist of the following at June 30, 2015 and December 31, 2014:

 

   June 30, 2015   December 31, 2014 
Convertible notes  $1,500,000   $1,500,000 
Discount on convertible notes   (1,223,923)   (1,223,923)
Accumulated amortization of discount   201,512    102,287 
Total convertible notes  $477,589   $378,364 

 

Convertible notes consist of the following at June 30, 2015:

 

   June 30, 2015 
Convertible notes  $908,000 
Discount on convertible notes   (222,460)
Accumulated amortization of discount   3,867 
Total convertible notes  $689,407