XML 29 R26.htm IDEA: XBRL DOCUMENT v2.4.0.8
Convertible Debentures (Tables)
 6 Months Ended
Jun. 30, 2013
Convertible Debentures [Abstract]  
Summary of convertible debentures
Hillair Debentures, net of $289,538 discount
  
$
830,462
  
January 2013 Debentures, net of $90,837 discount
    
301,163
  
April 2013 Debentures, net of $124,458 discount
    
435,542
  
         
Total debt
    
1,567,167
  
         
Less current portion
    
565,812
  
         
Long-term debt
  
$
1,001,355
  
Schedule of significant assumptions used to measure the fair value
 
 
   
Date of Issuance
    
June 30, 2013
  
Stock price
  
$
0.24-0.30
    
$
0.23
  
Term
  
1.25 to 1.5 years
    
1 to 1.25 years
  
Volatility
    
50
%
    
50
%
Risk-free interest rate
    
0.14-0.21
%
    
0.15
%
Exercise price
  
$
0.43
    
$
0.43
  
Delta
    
0.02-0.03
      
0.02
  
Up Ratio
    
1.072-1.079
      
1.056-1.073
  
Down Ratio
    
0.921-0.928
      
0.927-0.944
  
Up transition probability
    
0.500
      
0.500