XML 16 R25.htm IDEA: XBRL DOCUMENT v2.4.0.6
LIABILITY FOR EQUITY-LINKED FINANCIAL INSTRUMENTS (Tables)
12 Months Ended
Dec. 31, 2012
Derivative Instruments and Hedging Activities Disclosure [Abstract]  
Disclosure of Share-based Compensation Arrangements by Share-based Payment Award [Table Text Block]

The inputs to the Black-Scholes model during 2009 through 2012 were as follows:

 

Stock price   $ .05 to $.50
Exercise price   $ .01 to $.65
Expected life   .50 to 9.67 years
Expected volatility   54% to 68%
Assumed dividend rate   - %
Risk-free interest rate   .13% to 2.97%
Schedule of Stockholders' Equity Note, Warrants or Rights [Table Text Block]
The original valuations, annual gain (loss) and end of year valuations are shown below:

 

 

    Initial Value     Annual Gain (Loss)     Value at
12/31/09
    2010 Gain (Loss)     Value at 12/31/10     2011 Gain (Loss)     Value at
12/31/2011
    2012 Gain (Loss)     Value
at12/31/2012
 
                                                       
January 1, 2009 adoption   $ 479,910     $ (390,368 )   $ 870,278     $ 868,772     $ 1,506     $ (88,290 )   $ 89,796     $ (21,856 )   $ 111,652  
Warrants issued in quarter ended 6/30/2009     169,854       20,847       149,007       147,403       1,604       (4,689 )     6,293       6,293       -  
Warrants issued in quarter ended 9/30/2009     39,743       (738 )     40,481       40,419       62       (1,562 )     1,624       910       714  
Warrants issued in quarter ended 12/31/2009     12,698       617       12,081       12,053       28       (724 )     752       415       337  
Subtotal     702,205               1,071,847                                                  
Warrants issued in quarter ended 3/31/2010     25,553                       25,014       539       (5,571 )     6,109       3,701       2,408  
Warrants issued in quarter ended 6/30/2010     31,332                       30,740       592       (6,122 )     6,714       6,083       631  
Warrants issued in quarter ended 9/30/2010     31,506                       20,891       10,615       (44,160 )     54,775       1,338       53,437  
Total   $ 790,596     $ (369,642 )   $ 1,071,847     $ 1,145,292     $ 14,946     $ (151,118 )   $ 166,063     $ (3,116 )   $ 169,179