XML 1026 R47.htm IDEA: XBRL DOCUMENT v2.4.0.8
Derivative Financial Instruments - Compound Embedded Derivative (Details) (USD $)
 3 Months Ended 12 Months Ended 0 Months Ended 12 Months Ended 0 Months Ended 12 Months Ended
Mar. 31, 2012
Dec. 31, 2013
Dec. 31, 2012
Jun. 06, 2012
Dec. 31, 2011
Feb. 04, 2013
Compound Embedded Derivative [Member]
Monte Carlo Simulation Technique [Member]
Dec. 31, 2013
Compound Embedded Derivative [Member]
Monte Carlo Simulation Technique [Member]
Dec. 31, 2012
Compound Embedded Derivative [Member]
Monte Carlo Simulation Technique [Member]
Feb. 04, 2013
Senior Secured Promissory Note [Member]
Dec. 31, 2012
Senior Secured Promissory Note [Member]
Feb. 03, 2012
Senior Secured Promissory Note [Member]
Derivative [Line Items]                      
Debt instrument, face amount (in dollars)                     $ 550,000
Convertible notes payable       75,000              
Debt conversion, converted instrument, amount (in dollars)                 112,150 437,850  
Conversion of notes payable into common stock (shares)   6,903,872 2,069,439           773,983 2,069,439  
Debt instrument, convertible, conversion price (per share)                 $ 0.145 $ 0.21  
Embedded derivative, conversion of notes into common stock                   83,663  
Compound embedded derivatives, change in fair value of derivatives (67,704) (644)                  
Notional amount           112,150   106,355      
Conversion price (per share)           $ 0.145 [1] $ 0.20 $ 0.198      
Linked common shares (shares)   0 537,146   0 773,983 [2]   537,146 [2]      
MCS value per linked common share (per share)           $ 0.016 [3]   $ 0.022 [3]      
Compound embedded derivative   $ 0 $ 11,817   $ 0 $ 12,461   $ 11,817     $ 12,151
[1] Monte Carlo inputs are not applicable on the expiration date of February 4, 2013 since only intrinsic value remains. There is no time value left, so the use of an option model is not necessary.
[2] The Compound Embedded Derivative is linked to a variable number of common shares based upon a percentage of the Company's closing stock price as reflected in the over-the-counter market. The number of linked shares increased as the trading market price decreased and decreased as the trading market price increased.
[3] The Note embodied a contingent conversion feature that was predicated upon a financing transaction that was planned for a date between the issuance date and March 2, 2012. If the financing occurred, the maturity date of the Note was August 2, 2012. If the financing did not occur, the maturity date of the Note was February 2, 2013. While, in hindsight, the financing did not occur, the calculation of value must consider that on the issuance date the contingency was present and resulted in multiple scenarios of outcome as it related to the conversion feature subject to bifurcation. The mechanism for building this contingency into the MCS value was to perform two separate calculations of value and weight them on a reasonable basis.