XML 29 R29.htm IDEA: XBRL DOCUMENT v2.4.0.6
9. CONVERTIBLE NOTES PAYABLE AND FAIR VALUE MEASUREMENTS (Tables)
12 Months Ended
Dec. 31, 2012
Convertible Notes Payable And Fair Value Measurements Tables  
Short Term Convertible Debt

As of December 31, 2012, the following summarizes principal amounts owed under convertible notes:

 

                    Convertible  
                    Notes Payable,  
    Amount     Discount     net of discount  
Pegasus Note   $ 100,000     $     $ 100,000  
Gemini Master Fund – Second Amended Note and Note Five     1,313,877       426,092       887,785  
Gemini Master Fund – Note 2010-3     92,449       29,981       62,468  
    $ 1,506,326     $ 456,073     $ 1,050,253  

 

 

As of December 31, 2011, the following summarizes principal amounts owed under convertible notes: 

 

                    Convertible  
                    Notes Payable,  
     Amount     Discount     net of discount  
Pegasus Note   $ 100,000     $     $ 100,000  
Gemini Master Fund – Second Amended Note and Note Five     1,190,308       614,114       576,194  
Gemini Master Fund – Note 2010-3     65,635       33,863       31,772  
Hickson Note     1,000,000       26,277       973,723  
    $ 2,355,943     $ 674,254     $ 1,681,689  
Assets and liabilities measured at fair value on a recurring and non-recurring basis

 

          Fair value Measurements at December 31, 2011  
   

Carrying Value at 

December 31, 2011

    (Level 1)     (Level 2)     (Level 3)  
Embedded Conversion Option Liability   $ 647,977     $ -     $ -     $ 647,977  
                                 

 

 

 

          Fair value Measurements at December 31, 2012  
   

Carrying Value at 

December 31, 2012

    (Level 1)     (Level 2)     (Level 3)  
Embedded Conversion Option Liability   $ 456,073     $ -     $ -     $ 456,073  
Summary of activity of Level 3 liabilities
Balance at December 31, 2010   $ 963,931  
Increase in liability due to debt modification     647,977  
Change in fair value     (963,931 )
Balance at December 31, 2011   $ 647,977  
Increase in liability due to debt modification     456,073  
Change in fair value     (647,977 )
Balance December 31, 2012   $ 456,073  
Assumptions the Company utilized to estimate the fair value of the embedded conversion option

 

Assumptions December 31, 2012 December 31, 2011
Expected term 1.0 1.0
Expected Volatility 113% 107%
Risk free rate 0.16% 0.21%
Dividend Yield 0.00% 0.00%