XML 46 R21.htm IDEA: XBRL DOCUMENT v2.4.0.8
DERIVATIVE WARRANT AND CONVERSION OPTION LIABILITY AND FAIR VALUE (Tables)
9 Months Ended
Sep. 30, 2013
Notes to Financial Statements  
Value the warrants and conversion option
   December 31, 2012  September 30, 2013
     Expected Life (Years)  Risk free Rate   Dividend yield    Volatility   Expected Life (Years)  Risk free Rate   Dividend yield    Volatility 
 Share purchase warrants   0.08 to 3.78  0.02% to 0.36%   0.00%   199%  1.10 to 3.03  0.09% to 0.63%   0.00%   199%
Value the warrants and conversion option
   December 31, 2012  September 30, 2013
   Expected Life (Years)  Risk free Rate   Dividend yield    Volatility   Expected Life (Years)  Risk free Rate   Dividend yield    Volatility 
Conversion Option  0.003 to 0.89  0.05% to 0.19%   0.00%   100.88% to 141.21%   0.14 to 0.78  0.02% to 0.15%   0.00%   108% to 161.97% 
Financial assets and liabilities measured at fair value

 

      As of September 30, 2013   

 

 

 

 

     Fair Value Measurements   

 

 

 

 

 

  Carrying Value  Level 1  Level 2  Level 3  Total
Derivative liability - warrants  $89,195    —      —     $89,195   $89,195 
Derivative liability – conversion option   195,300    —      —      195,300    195,300 
Total  $284,495    —      —     $284,495   $284,495 

Financial assets and liabilities measured at fair value
   As of December 31, 2012   

 

 

 

 

     Fair Value Measurements Using   

 

 

 

 

 

  Carrying Value  Level 1  Level 2  Level 3  Total
Derivative liability - warrants  $977,086    —      —     $977,086   $977,086 
Derivative liability – conversion option   867,575    —      —      867,575    867,575 
Total  $1,844,661    —      —     $1,844,661   $1,844,661 
                          
Changes in fair value

 

 

 

 

 

  Fair Value Measurements Using Level 3 Inputs

 

 

   Derivative liability - warrants    Derivative liability – conversion option    Total 
Balance,  December 31, 2011  $1,317,834   $—     $1,317,834 
Additions during the year   300,000    737,700    1,037,700 
Total unrealized (gains) or losses included in net loss   (597,127)   129,875    (467,252)
Debt settlement   (43,621)   —      (43,621)
Transfers in and/or out of Level 3   —      —      —   
Balance,  December 31, 2012   977,086    867,575    1,844,661 
Additions during the period   200,000    363,300    563,300 
Total unrealized (gains) or losses included in net loss   (1,087,891)   (1,035,575)   (2,123,466)
Transfers in and/or out of Level 3   —      —      —   
Balance, September 30, 2013  $89,195   $195,300   $284,495