XML 66 R36.htm IDEA: XBRL DOCUMENT v2.4.0.8
Convertible Debentures (Tables)
 12 Months Ended
Dec. 31, 2013
Convertible Debentures [Abstract]  
Summary of convertible debentures
 
Hillair Debentures, net of $144,769 discount
 
$
975,231
 
January 2013 Debentures, net of $45,418 discount
   
346,581
 
April 2013 Debentures, net of $79,200 discount
   
480,800
 
         
Total current portion of debt
   
1,802,612
 
Schedule of significant assumptions used to measure the fair value
  
Date of
Issuance
  
December 31,
2013
 
Stock price
 
$
0.24-0.30
  
$
0.21
 
Term
 
1.25 to 1.5 years
  
0.25 to 0.79 years
 
Volatility
  
50
%
  
50
%
Risk-free interest rate
  
0.14-0.21
%
  
0.10
%
Exercise price
 
$
0.43
  
$
0.43
 
Delta
  
0.02-0.03
   
0.00-0.01
 
Up Ratio
  
1.072-1.079
   
1.032-1.057
 
Down Ratio
  
0.921-0.928
   
0.865-0.968
 
Up transition probability
  
0.500
   
0.500