XML 56 R30.htm IDEA: XBRL DOCUMENT v2.4.0.8
11. Derivative Liabilities (Tables)
6 Months Ended
Jun. 30, 2013
Derivative Instruments and Hedging Activities Disclosure [Abstract]  
Schedule of fair value of the financial instruments that are classified as liabilities
    June 30, 2013   December 31, 2012  
    Quoted Prices in Active Markets for Identical Assets     Significant Other Observable Inputs     Significant Unobservable Inputs     Quoted Prices in Active Markets for Identical Assets     Significant Other Observable Inputs     Significant Unobservable Inputs  
    (Level 1)     (Level 2)     (Level 3)     Total     (Level 1)     (Level 2)     (Level 3)     Total  
Derivative Liabilities     -       -       82,457       82,457       -       -       987,020       987,020  
                                                                 
Schedule of changes in fair value of our derivative liabilities
    June 30, 2013     December 31, 2012  
             
Beginning balance     987,020       14,791,291  
Fair value of financial instruments at issue date     -       19,036,312  
Fair value of embedded conversion feature at issue date     -       -  
Change in fair value of financial instrument included in the statement of operations     (335,176 )     (28,946,762 )
Change in fair value of embedded conversion feature included in the statement of operations     (569,387 )     (3,893,821 )
      82,457       987,020  
Schedule of assumptions for valuation of embedded conversion feature
    June 30, 2013     December 31, 2012  
    Embedded Detachable Warrants     Embedded Conversion Feature     Embedded Detachable Warrants     Embedded Conversion Feature  
Risk free interest rate     3.00 %     3.00 %     3.00 %     3.00 %
Expected volatility (peer group)     105.09 %     105.09 %     105.09 %     105.09 %
Expected life (in years)     2.75       0.50       3.25       0.50  
Expected dividend yield     -       -       -       -  
Number outstanding     3,071,542       9,066,667       3,071,542       9,066,667  
Fair value at issue date   $ 263,146     $ 25,418     $ 263,146     $ 25,418  
Change in derivative liability for period ending June 30, 2013 and December 31, 2012, respectively   $ (10,246,676 )   $ (4,463,208 )   $ (9,921,400 )   $ (3,893,821 )
Fair value at   $ 63,274     $ 18,133     $ 388,250     $ 587,520  
                                 
Schedule of Assumptions for Private Placement Offering Derivative Liabilities
    June 30, 2013     December 31, 2012  
Risk free interest rate     3.00 %     3.00 %
Expected volatility (peer group)     105.09 %     105.09 %
Expected life (in years)     3.75       4.25  
Expected dividend yield     -       -  
Number outstanding     200,000       200,000  
Fair value at issue date   $ 19,036,312     $ 19,036,312  
Change in derivative liability for period ending June 30, 2013 and December 31, 2012, respectively   $ (19,035,262 )   $ (19,025,362 )
Fair value -derivative liability   $ 1,050     $ 10,950