XML 44 R16.htm IDEA: XBRL DOCUMENT v2.4.1.9
Liabilities (Tables)
3 Months Ended
Mar. 31, 2015
Liabilities [Abstract]  
Schedule of Balance of Debentures

As of March 31, 2015 and December 31, 2014, the balances of the Debentures are as follows:

 

    March 31,     December 31,  
    2015     2014  
             
Balance at beginning of period   $ 4,496,602     $ 2,951,629  
Issuance of debentures for cash     410,000       2,506,376  
Original issue discount     27,778       128,071  
Debentures surrendered in exchange transactions     -       -  
Debentures issued in exchange transactions     -       -  
Debentures converted to common stock     (99,198 )     (1,089,474 )
Convertible debt     4,835,182       4,496,602  
Less unamortized costs of financing     387,508       576,502  
Convertible debt, net of unamortized costs   $ 4,447,674     $ 3,920,100  
                 
Convertible debt in default   $ 2,292,760     $ 1,862,160  
Schedule of Balances of Derivative Liability

As of March 31, 2015 and December 31, 2014, the balances of the Derivative Liability are as follows:

 

          Conversion        
    Warrants     Feature     Total  
                   
Balance at December 31, 2013   $ 803,484     $ 300,939     $ 1,104,423  
Elimination on extinguishment of debt     -       (197,482 )     (197,482 )
Change in fair value at year end     (38,526 )     193,424       154,898  
Balance at December 31, 2014     764,958       296,881       1,061,839  
                         
Elimination on extinguishment of debt     -       (49,235 )     (49,235 )
Change in fair value at period end     458,643       218,941       677,584  
Balance at March 31, 2015   $ 1,223,601     $ 466,587     $ 1,690,188