XML 56 R40.htm IDEA: XBRL DOCUMENT v3.3.1.900
Short-term notes payable (10K) (Tables)
12 Months Ended
Dec. 31, 2014
Short-term notes payable [Abstract]  
Summary of demand notes and warrants
Detail on these demand notes and warrants is as follows:
 
Phoenix Banner
Holdings LLC
Michael W.
Engmann
Kendu Partners
Company
JAG Multi
Investments
Philip
Sassower
Date
Note
Amount
Warrants
Note
Amount
Warrants
Note
Amount
Warrants
Note
Amount
Warrants
Note
Amount
Warrants
8/2/2013
$
250
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
9/3/2013
 
 
 
 
 
 
 
 
 
 
 
 
$
250
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
9/27/2013
 
 
 
 
 
 
$
250
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
11/1/2013
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
$
125
 
 
2,083
 
 
 
 
 
 
 
11/6/2013
 
 
 
 
4,167
 
 
 
 
 
4,167
 
 
 
 
 
4,167
 
 
 
 
 
 
 
 
 
 
 
 
 
12/13/2013
 
 
 
 
 
 
$
150
 
 
5,000
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
12/17/2013
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
$
125
 
 
2,083
 
Total
$
250
 
 
4,167
 
$
400
 
 
9,167
 
$
250
 
 
4,167
 
$
125
 
 
2,083
 
$
125
 
 
2,083
 
Key assumptions used to calculate fair value of warrants

The warrants were valued using the Black Sholes Merton pricing model with the following assumptions:

Date
Expected Term
Volatility
Risk free interest rate
Dividend yield
11/6/2013
Three years
202.9%
0.58%
$0.00
11/26/2013
Three years
200.8%
0.55%
$0.00
12/3/2013
Three years
198.8%
0.68%
$0.00
12/17/2013
Three years
198.0%
0.68%
$0.00