XML 38 R19.htm IDEA: XBRL DOCUMENT v2.4.0.6
Bivio Acquisition (Tables)
3 Months Ended
Dec. 30, 2012
Business Combinations [Abstract]  
Calculation of the purchase price
  Cash   $ 600,000  
Fair value of warrants issued   85,000  
Total purchase price   $ 685,000  
Significant assumptions fair value
Risk free interest rate     1.69 %
Expected volatility     92.20 %
Expected dividends   None  
Fair value acquition tangible and intangible assets
Tangible Current Assets       $ 142,000  
Tangible Non-Current Assets         48,000  
Liabilities assumed         (798,000 )
Amortizable intangible assets         900,000  
Goodwill         393,000  
Total fair value of net assets acquired       $ 685,000  
Amortizable intangible assets and amortization periods
    Estimated    
    fair value   Amortization period
Customer relationships   $ 100,000   5.0 years
Trade name     300,000   10.0 years
Software     500,000   7.0 years
    Total      $ 900,000