XML 28 R16.htm IDEA: XBRL DOCUMENT v2.4.0.6
Financial Services, Brokers and Dealers
3 Months Ended
Dec. 31, 2012
Brokers and Dealers [Abstract]  
Brokers and Dealers Disclosure [Text Block]

NOTE 11 - BROKER AND SHARE PURCHASE WARRANTS

 

In conjunction with the issuance of the $1,500,000 convertible debentures described in Note 7, 166,000 warrants were issued for services provided in execution of the debentures. As discussed in Note 8, the share purchase and broker warrants are treated as derivatives.   The warrants were valued at $104,580 using the Black-Scholes option pricing model with the following assumptions:  risk free interest rate of 1.70%, volatility of 165.4%, exercise price of $0.45, current market price of $0.63 per share and an expected life of 3.5 years.  The warrants expire June 14, 2013. 

 

In conjunction with the issuance of the $500,000 convertible debentures on or about October 26, 2010 described in Note 7, 55,335 warrants were issued for services provided in execution of the debentures.  The warrants were valued at $8,854 using the Black-Scholes option pricing model with the following assumptions:  risk free interest rate of 0.59%, volatility of 159.6%, exercise price of $0.18, current market price of $0.16 per share and an expected life of 3.5 years.  The warrants expire April 26, 2014.

As discussed in Note 8, 1,000,000 warrants were issued to an investment banking advisor for services rendered.  The warrants contained anti-dilution provisions which call for the warrant exercise price to be reduced based on future issues of debt or equity with more favorable provisions.  Therefore, based on current guidance, the warrants were treated as derivatives.   The warrants were valued at $59,200 using the Black-Scholes option pricing model with the following assumptions:  risk free interest rate of 0.81%, volatility of 158.4%, exercise price of $0.06, current market price of $0.06 per share and an expected life of 5 years.  The warrants expire February 15, 2017.

 

A summary of the Company's share purchase and broker warrants outstanding at December 31, 2012 is presented as follows:

 

 

 

 

Broker warrants

 

Broker warrant exercise price

 

Share purchase warrants

 

Warrant exercise price

 

 

Balance outstanding, September 30, 2011

221,335

 

$0.12 (1) 

 

4,777,778

 

$0.12(1)

 

 

 

Forfeited

 

 

 

 

 

 

 

 

 

 

Exercised

 

 

 

 

 

 

 

 

 

 

Granted

 

 

 

 

 

 

 

 

 

Balance outstanding, September 30, 2012

221,335

 

$0.05 (1) 

 

4,777,778

 

$0.05(1)

 

 

 

Forfeited

-

 

-

 

-

 

 

 

 

 

Exercised

-

 

-

 

-

 

 

 

 

 

Granted

1,000,000

 

$0.06

 

-

 

 

 

 

Balance outstanding, December 31, 2012

1,221,335

 

$0.05 (2) 

 

4,777,778

 

$0.05(1)

 

(1)  Provisions allow for a reduction in exercise price based on equity issuances subsequent to warrant issuance.  See Notes 8 and 9.

(2)  Weighted average exercise price.