Note 12- Stockholders' Equity: Schedule of derivative liability valuation (Tables)

3 Months Ended

Sep. 30, 2012

Schedule of derivative liability valuation:

Schedule of derivative liability valuation

Asset Price on grant date (March 30, 2012) *	$             9.00
Exercise Price	$             5.00
Years until expiration	5.00
Volatility **	157%
Risk Free Rate	1.04%
Dividend Yield	0