XML 33 R15.htm IDEA: XBRL DOCUMENT v2.4.0.8
5. DERIVATIVE LIABILITIES(Tables)
9 Months Ended
Sep. 30, 2014
Re-acquisition of distributorship  
Schedule of financial assets and liabilities by level

      Fair Value Measurement at September 30, 2014  
Liabilities:   Carrying Value at September 30, 2014     Level 1     Level 2     Level 3  
  Warrant derivative liabilities   $ 5,325     $ -     $ -     $ 5,325  
  Convertible debt derivative liabilities     -       -       -       -  
Total   $ 5,325     $ -     $ -     $ 5,325  

 

      Fair Value Measurement at December 31, 2014  
Liabilities:   Carrying Value at December 31, 2013     Level 1     Level 2     Level 3  
  Warrant derivative liabilities   $ 955,350     $ -     $ -     $ 955,350  
  Convertible debt derivative liabilities     85,500       -       -       85,500  
Total   $ 1,040,850     $ -     $ -     $ 1,040,850  

 

Fair Value Of Derivative Warrant Liabilities Using American Option Binomial Model
Dividend yield: 0%
Expected volatility 84% to 174%
Risk free interest rate 0.13% to 1.07%
Expected life (years) 1.08 to 2.82
The Following Table Sets Forth The Changes In Derivative Liabilities
Balance, December 31, 2013   $ (1,040,850 )
  Convertible debt derivatives recognized as derivative loss     (22,500 )
  Convertible debt derivatives recognized as debt discount     (90,000 )
  Resolution of convertible debt derivatives upon conversions     132,417  
  Resolution of convertible debt derivatives upon debt payoff     59,311  
  Resolution of warrant derivatives no longer qualifying as derivative liabilities     918,580  
  Gain on change in fair value of derivative liabilities     37,717  
Balance, September 30, 2014   $ (5,325 )