XML 19 R25.htm IDEA: XBRL DOCUMENT v2.4.1.9
7. Derivative Liabilities (Tables)
 3 Months Ended
Mar. 31, 2015
Notes to Financial Statements  
Derivative Liabilities - Fair Value
   March 31, 2015  December 31, 2014
           
Fair value at the commitment date - convertible debt  $4,892,234   $4,892,234 
Fair value at the commitment date - warrants   677,214    677,214 
Reclassification of derivative liabilities to additional paid in capital related to warrants exercised that ceased being a  derivative liability   (214,769)   (214,769)
Fair value mark to market adjustment - stock options   (16,440)   (25,614)
Fair value mark to market adjustment - convertible debt   (937,476)   (668,189)
Fair value mark to market adjustment - warrants   (16,744)   (13,701)
Totals  $4,379,432   $4,647,175 
Derivative Liabilities - Assumptions Used
   Commitment Date  Remeasurement Date
           
 Expected dividends   0%   0%
 Expected volatility   150%   150%
 Expected term    2 - 5 years      0.9 - 3.91 years  
 Risk free interest rate    0.29% - 1.68%      0.67% - 1.65%