XML 50 R35.htm IDEA: XBRL DOCUMENT v2.4.0.8
15. DERIVATIVE WARRANT LIABILITY (Tables)
6 Months Ended
Jun. 30, 2014
Derivative Warrant Liability Tables  
Schedule of liabilities
   

June 30,

2014

 
Risk-free interest rate     0.03 %
Expected dividend yield     0.00 %
Expected term (in years)     3  
Expected volatility     33 %
Changes in derivative warranty liability

Changes in the derivative warrant liability for the three and six month periods June 30, 2014 are as follows:

 

   

Three Months Ended 

June 30,

2014

   

Six Months Ended 

June 30,

2014

 
Balance at beginning period     1,147,640        
Fair value of warrants issued           1,368,908  
Increase in derivative liability resulting from anti-dilution provision in agreement with Full Circle           153,994  
Increase (decrease) in the fair value of warrant liability     (223,876 )     (599,138 )
Balance at end of period     923,764       923,764  
Change in Gain (loss) on derivative liability

    Three Months Ended     Six Months Ended  
    June 30,
2014
    June 30,
2014
 
        Change in Gain (loss) on derivative liability                
        Balance at January 1, 2014 and March 31, 2014     647,640        
        Original Recognition on Derivative liabilty           (868,908 )
        Changes in estimated fair market liability     223,876       445,144  
        Gain, (loss) on derivative liabilty as of June 30, 2014     423,764       423,764