XML 41 R16.htm IDEA: XBRL DOCUMENT v3.3.0.814
Liabilities (Tables)
9 Months Ended
Sep. 30, 2015
Liabilities [Abstract]  
Schedule of balance of debentures

As of September 30, 2015 and December 31, 2014, the balances of the Debentures are as follows:

 

    September 30,     December 31,  
    2015     2014  
                 
Balance at beginning of period   $ 4,496,602     $ 2,951,629  
Issuance of debentures for cash     1,520,250       2,506,376  
Original issue discount     109,444       128,071  
Debentures converted to common stock     (130,777 )     (1,089,474 )
Convertible debt     5,995,519       4,496,602  
Less unamortized costs of financing     554,173       576,502  
Convertible debt, net of unamortized costs   $ 5,441,346     $ 3,920,100  
                 
Convertible debt in default   $ 3,660,275     $ 1,862,160  

Schedule of balances of derivative liability

As of September 30, 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     -       (57,732 )     (57,732 )
Initial value on issuance of debt     -       456,324       456,324  
Change in fair value at period end     (402,484 )     49,169       (353,315 )
Balance at September 30, 2015   $ 362,474     $ 744,642     $ 1,107,116