XML 75 R27.htm IDEA: XBRL DOCUMENT v2.4.0.8
FAIR VALUE OF FINANCIAL INSTRUMENTS (Tables)
3 Months Ended
Mar. 31, 2014
Fair Value Disclosures [Abstract]  
Schedule of liabilities measured at fair value on a recurring basis
March 31, 2014
 
Level 1
   
Level 2
   
Level 3
   
Total
 
                         
Derivative liability related to fair value of beneficial conversion feature
  $ -     $ 1,100,000     $ --     $ 1,100,000  
Derivative liability related to fair value of warrants
    -       -       7,334,000       7,334,000  
Total
  $ -     $ 1,100,000     $ 7,334,000     $ 8,434,000  
Schedule of fair value measurements within the fair value hierarchy of derivative liabilities using Level 3 inputs
   
Total
 
       
Balance at January 1, 2014
  6,000,000  
Additional Warrants issued January 2014
      444,000  
Change in fair value of derivative liabilities
    890,000  
         
Balance at March 31, 2014
  $ 7,334,000  
Schedule of embedded derivative liability valuation assumptions
Closing trade price of Common Stock   $ 0.08  
Series A Preferred Stock Conversion Price   $ 0.03  
Intrinsic value of conversion option per share   $ 0.05  
Schedule of common stock purchase warrants valuation assumptions
   
March 31, 2014
 
Annual Dividend Yield
  0.0%  
Expected Life (Years)
  3.75 – 3.84  
Risk-Free Interest Rate
  1.67%  
Expected Volatility
  250.9%