Balances of Liabilities Measured at Fair Value on Recurring Basis |
The following table presents the balances of liabilities measured at fair value on a recurring basis by level as of September 30, 2012: | | Fair Value Measurements Using | | | | Quoted Prices in | | | Significant Other | | | Significant | | | | | | | Active Markets for | | | Observable | | | Unobservable | | | | | | | Identical Assets | | | Inputs | | | Inputs | | | | | | | (Level 1) | | | (Level 2) | | | (Level 3) | | | Total | | As of September 30, 2012 | | | | | | | | | | | | | | | | | Derivative liability | | $ | - | | | $ | - | | | $ | 1,455,471 | | | $ | 1,455,471 | | Warrant liability | | | - | | | | - | | | | 3,101,257 | | | | 3,101,257 | | Total | | $ | - | | | $ | - | | | $ | 4,556,728 | | | $ | 4,556,728 | |
|
Changes in Liabilities with Significant Unobservable Inputs (Level 3) |
The following table presents changes in the liabilities with significant unobservable inputs (Level 3) for the nine months ended September 30, 2012: | | Warrant | | | Derivative | | | Total | | | | Liability | | | Liability | | | Liability | | Balance, December 31, 2011 | | $ | - | | | $ | - | | | $ | - | | Issuance of convertible debt and warrants | | | | | | | | | | | | | resulting in derivative and warrant liabilities | | | 1,888,415 | | | | 1,573,319 | | | | 3,461,734 | | Change in estimated fair value | | | 317,148 | | | | 452,240 | | | | 769,388 | | Balance, March 31, 2012 | | | 2,205,563 | | | | 2,025,559 | | | | 4,231,122 | | Change in the estimated fair value | | | 1,085,791 | | | | 1,803,766 | | | | 2,889,557 | | Balance, June 30, 2012 | | | 3,291,354 | | | | 3,829,325 | | | | 7,120,679 | | Issuance of convertible debt and warrants | | | | | | | | | | | | | resulting in derivative and warrant liabilities | | | 230,183 | | | | 160,074 | | | | 390,257 | | Change in the estimated fair value | | | (420,280 | ) | | | (786,419 | ) | | | (1,206,699 | ) | Reclassification of derivative liability to | | | | | | | | | | | | | APIC at conversion | | | - | | | | (1,747,509 | ) | | | (1,747,509 | ) | Balance, September 30, 2012 | | $ | 3,101,257 | | | $ | 1,455,471 | | | $ | 4,556,728 | |
|