Annual report pursuant to Section 13 and 15(d)

Notes Payable Disclosure: Schedule of Difference between Reacquisition Price of Debt and Carrying Amount of Extinguished Debt (Tables)

v2.4.1.9
Notes Payable Disclosure: Schedule of Difference between Reacquisition Price of Debt and Carrying Amount of Extinguished Debt (Tables)
12 Months Ended
Dec. 31, 2014
Tables/Schedules  
Schedule of Difference between Reacquisition Price of Debt and Carrying Amount of Extinguished Debt

 

 

Principal

Discounts

on notes

payable

Accrued

interest

Net

carrying

value of the

debt

Fair value

of the

common

stock and

warrants

Loss on

the

extinguishment

of debt

Unsecured note Issued December 2013

$ 90,000

$ --

$ 1,332

$ 91,332

$ 118,225

$ 26,893

Issued under the $1M loan agreement

500,000

94,924

7,397

412,473

656,807

244,334

Issued under the $3M loan agreement

1,229,003

146,834

21,758

1,103,927

1,619,064

515,137

October 9, 2014 Short-term

75,000

-

2,047

77,047

112,886

35,841

Total

$ 1,894,003

$ 241,758

$  32,534

$ 1,684,779

$ 2,506,982

$ 822,205