XML 50 R26.htm IDEA: XBRL DOCUMENT
v2.4.1.9

10. DERIVATIVE LIABILITIES (Tables) | 12 Months Ended
--- | ---
Dec. 31, 2014
Derivative Liabilities Tables |
Fair value of the derivative warrant liabilities by using the Black-Scholes Option Pricing Model |
Year |  | 2013 |  | 2014
Dividend yield: |  | 0% |  | 0%
Expected volatility |  | 106.09% to 196.26% |  | 103.35% to 155.36%
Risk free interest rate |  | .07% to 1.75% |  | .13% to 1.07%
Expected life (years) |  | 0.16 to 5.00 |  | 0.82 to 2.57
Changes in fair value of derivative liabilities |
Balance, December 31, 2012 |  | $ | (1,336,574 | )
Fair value of warrant derivatives on date of grant |  |  | (812,705 | )
Convertible debt derivatives recognized as derivative loss |  |  | (151,336 | )
Convertible debt derivatives recognized as debt discount |  |  | (617,399 | )
Resolution of warrant derivatives upon exercises |  |  | 48,630 |
Resolution of convertible debt derivatives upon conversions |  |  | 1,311,702 |
Gain on change in fair value of derivative liabilities |  |  | 516,832 |
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 |  |  | 41,334 |
Balance, December 31, 2013 |  | $ | (1,708 | )

X
- Details
Name: | fil_DerivativeLiabilitiesTablesAbstract
Namespace Prefix: | fil_
Data Type: | xbrli:stringItemType
Balance Type: | na
Period Type: | duration

X
- Definition Tabular disclosure of the inputs and valuation techniques used to measure fair value, and a discussion of changes in valuation techniques and related inputs, if any, applied during the period to each separate class of assets, liabilities, and financial instruments classified in shareholders' equity that are measured on a recurring and/or nonrecurring basis. + References Reference 1: http://www.xbrl.org/2003/role/presentationRef -Publisher FASB -Name Accounting Standards Codification -Topic 820 -SubTopic 10 -Section 50 -Paragraph 2 -Subparagraph (bbb) -URI http://asc.fasb.org/extlink&oid=36462937&loc=d3e19207-110258 + Details
Name: | us-gaap_FairValueAssetsAndLiabilitiesMeasuredOnRecurringAndNonrecurringBasisValuationTechniquesTableTextBlock
Namespace Prefix: | us-gaap_
Data Type: | nonnum:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- Definition Tabular disclosure of derivative liabilities at fair value. + References No definition available. + Details
Name: | us-gaap_ScheduleOfDerivativeLiabilitiesAtFairValueTableTextBlock
Namespace Prefix: | us-gaap_
Data Type: | nonnum:textBlockItemType
Balance Type: | na
Period Type: | duration