XML 35 R24.htm IDEA: XBRL DOCUMENT v2.4.0.6
LIABILITY FOR EQUITY-LINKED FINANCIAL INSTRUMENTS (Tables)
3 Months Ended
Mar. 31, 2013
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, 2010, 2011, 2012 and 2013 were as follows:

 

Stock price   $ .05 to $.50
Exercise price   $ .01 to $.65
Expected life   2.0 to 6.5 years
Expected volatility   54% to 66%
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:

 

    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 at
12/31/2012
    2013 Gain
(Loss)
    Value at
3/31/2013
 
                                                       
January 1, 2009 adoption   $ 870,278     $ 868,772     $ 1,506     $ (88,290 )   $ 89,796     $ (21,856 )   $ 111,652     $ 14,080     $ 97,572  
Warrants issued in quarter ended 6/30/2009     149,007       147,403       1,604       (4,689 )     6,293       6,293       -       -       -  
Warrants issued in quarter ended 9/30/2009     40,481       40,419       62       (1,562 )     1,624       910       714       681       33  
Warrants issued in quarter ended 12/31/2009     12,081       12,053       28       (724 )     752       78       337       -       337  
Subtotal     1,071,847                                                                  
Warrants issued in quarter ended 3/31/2010             25,014       539       (5,571 )     6,109       3,701       2,408       2,408       -  
Warrants issued in quarter ended 6/30/2010             30,740       592       (6,122 )     6,714       6,083       631       631       -  
Warrants issued in quarter ended 9/30/2010             20,811       10,615       (44,160 )     54,775       1,338       53,437       1,622       51,815  
Total   $ 1,071,847     $ 1,145,212     $ 14,946     $ (151,118 )   $ 166,063     $ (3,453 )   $ 169,179     $ 19,422     $ 149,757