XML 46 R23.htm IDEA: XBRL DOCUMENT v2.4.0.8
7. FAIR VALUE OF FINANCIAL INSTRUMENTS (Tables)
12 Months Ended
Dec. 31, 2012
Fair Value Of Financial Instruments Tables  
Schedule of Assets and Liabilities Measured at Fair Value on a Recurring Basis

Assets and liabilities measured at fair value on a recurring basis are summarized as follows:

 

   Fair value measurement using inputs   Carrying amount at 
Financial instruments  Level 1   Level 2   Level 3   12/31/2012 
                 
Liabilities:                    
Derivative instruments  $   $1,016,341   $   $1,016,341 
Total  $   $1,016,341   $   $1,016,341 

 

   Fair value measurement using inputs   Carrying amount at 
Financial instruments  Level 1   Level 2   Level 3   12/31/2011 
                 
Liabilities:                    
Derivative instruments  $   $1,043,639   $   $1,043,639 
Total  $   $1,043,639   $   $1,043,639 
Schedule of options convertible into common shares

 

     
Issue Date   Conversion Price Clause
01/26/12   Lower of (i) $2.00 or (ii) 50% of lowest closing bid price 30 trading days preceding conversion date
1/31/12   Lower of (i) $2.00 or (ii) 50% of lowest closing bid price 30 trading days preceding conversion date
2/16/12   Lower of (i) $2.00 or (ii) 50% of lowest closing bid price 30 trading days preceding conversion date
2/21/12   Lower of (i) $2.00 or (ii) 50% of lowest closing bid price 30 trading days preceding conversion date
6/6/12   Lower of (i) $0.50 or (ii) 50% of average closing bid price 3 trading days preceding conversion date
7/20/12   55% of Market Price / average of the lowest 3 trading prices, 10 trading days preceding conversion date
8/23/12   55% of Market Price / average of the lowest 3 trading prices, 10 trading days preceding conversion date
11/12/12   31% of Market Price / lowest trading price, 120 days preceding conversion date
12/24/12   55% of Market Price / lowest trading price, 120 days preceding conversion date

Schedule of fair value of the derivative liability

 

Funding Date   Amount of Debt    Fair Value of Derivative Liability    Amount Applied to Debt Discount    Recorded as Debt Issuance Cost 
01/26/12   50,000    199,842    50,000    149,842 
1/31/12   50,000    99,901    50,000    49,901 
2/16/12   60,000    239,871    60,000    179,871 
2/21/12   40,000    79,937    40,000    39,937 
6/6/12   30,000    93,875    30,000    63,875 
7/20/12   27,500    212,706    27,500    185,206 
8/23/12   32,500    53,870    32,500    21,370 
11/12/12   16,000    195,202    16,000    179,202 
12/24/12   22,500    272,976    22,500    250,476 
    328,500    1,448,180    328,500    1,119,680