Convertible Debentures (Tables)

9 Months Ended

Sep. 30, 2013

Convertible Debentures [Abstract]

Summary of convertible debentures

Hillair Debentures, net of $217,154 discount	$	902,847
January 2013 Debentures, net of $68,128 discount		323,872
April 2013 Debentures, net of $101,829 discount		458,171
Total debt		1,684,890
Less current portion		1,455,804
Long-term debt	$	229,086

Schedule of significant assumptions used to measure the fair value

\ 

	Date of Issuance			September 30, 2013
Stock price	$	0.24-0.30		$	0.23
Term	1.25 to 1.5 years			0.5 to 1.04 years
Volatility		50	%		50	%
Risk-free interest rate		0.14-0.21	%		0.10	%
Exercise price	$	0.43		$	0.43
Delta		0.02-0.03			0.01-0.02
Up Ratio		1.072-1.079			1.046-1.066
Down Ratio		0.921-0.928			0.934-0.954
Up transition probability		0.500			0.500