XML 44 R16.htm IDEA: XBRL DOCUMENT v2.4.0.8
Liabilities (Tables)
3 Months Ended
Mar. 31, 2014
Liabilities [Abstract]  
Schedule of Balance of Debentures
As of March 31, 2014 and December 31, 2013, the balances of the Debentures are as follows:
 
 
 
March 31,
 
December 31,
 
 
 
2014
 
2013
 
 
 
 
 
 
 
 
 
Balance at beginning of period
 
$
2,951,629
 
$
1,129,473
 
Issuance of debentures for cash
 
 
511,376
 
 
2,122,000
 
Original issue discount
 
 
18,421
 
 
111,685
 
Debentures surrendered in exchange transactions
 
 
-
 
 
(564,213)
 
Debentures issued in exchange transactions
 
 
-
 
 
626,368
 
Debentures converted to common stock
 
 
-
 
 
(473,684)
 
Convertible debt
 
 
3,481,426
 
 
2,951,629
 
Less unamortized costs of financing
 
 
627,346
 
 
644,518
 
Convertible debt, net of unamortized costs
 
$
2,854,080
 
$
2,307,111
 
 
 
 
 
 
 
 
 
Convertible debt in default
 
$
1,334,738
 
$
1,324,212
 
Schedule of Balances of Derivative Liability
As of March 31, 2014 and December 31, 2013, the balances of the Derivative Liability are as follows:
 
 
 
 
 
 
Conversion
 
 
 
 
 
 
Warrants
 
Feature
 
Total
 
 
 
 
 
 
 
 
 
 
 
 
Balance at December 31, 2012
 
$
1,730,044
 
$
605,516
 
$
2,335,560
 
Liability on issuance of debt and warrants
 
 
762,111
 
 
929,156
 
 
1,691,267
 
Change in fair value at year end
 
 
(1,688,671)
 
 
(1,233,733)
 
 
(2,922,404)
 
Balance at December 31, 2013
 
 
803,484
 
 
300,939
 
 
1,104,423
 
 
 
 
 
 
 
 
 
 
 
 
Liability on issuance of debt and warrants
 
 
-
 
 
-
 
 
-
 
Change in fair value at period end
 
 
1,320,834
 
 
761,806
 
 
2,082,640
 
Balance at March 31, 2014
 
$
2,124,318
 
$
1,062,745
 
$
3,187,063