Additional Derivative Liability Related to HEP Investments, LLC Parentheticals (Details) (USD $)
|
Sep. 19, 2014
|
Jul. 14, 2014
|
Jun. 30, 2014
|
Mar. 31, 2014
|
Dec. 31, 2013
|
Dec. 30, 2013
|
Dec. 18, 2013
|
Oct. 28, 2013
|
Sep. 30, 2013
|
Jul. 25, 2013
|
Jul. 15, 2013
|
May 07, 2013
|
Apr. 29, 2013
|
Apr. 16, 2013
|
Apr. 10, 2013
|
Mar. 18, 2013
|
Dec. 31, 2012
|
May 08, 2012
|
Apr. 04, 2012
|
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Additional Derivative Liability Related to HEP Investments, LLC parentheticals | |||||||||||||||||||
Additional Derivative Liability Recorded | $ 242,868 | $ 970,766 | $ (592,410) | $ (5,364,710) | $ 1,674,135 | $ 248,701 | $ 185,438 | $ 214,525 | $ 479,502 | $ 418,790 | $ 504,699 | $ 916,028 | $ 856,410 | $ 518,756 | $ 616,040 | $ 377,088 | $ 506,729 | $ 507,916 | $ 496,375 |
Closing Stock price assumed | $ 0.13 | $ 0.15 | $ 0.16 | $ 0.17 | $ 0.39 | $ 0.42 | $ 0.33 | $ 0.37 | $ 0.45 | $ 0.46 | $ 0.32 | $ 0.5 | $ 0.47 | $ 0.3 | $ 0.35 | $ 0.22 | $ 0.19 | $ 0.29 | $ 0.29 |
Expected volatility | 127.80% | 135.10% | 135.60% | 145.45% | 133.09% | 133.07% | 134.11% | 134.91% | 139.26% | 147.03% | 146.56% | 153.46% | 153.70% | 151.72% | 151.37% | 160.96% | 151.75% | 140.93% | 143.36% |
Contractual Life of the note in years | 2.00 | 2.00 | 1.04 | 1.27 | 2.00 | 2.00 | 2.00 | 2.00 | 2.00 | 2.00 | 2.00 | 2.00 | 2.00 | 2.00 | 2.00 | 0.71 | 0.92 | 1.57 | 1.66 |
Rate of dividend yield | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
Risk free interest rate per annum | 0.59% | 0.48% | 0.47% | 0.44% | 0.38% | 0.39% | 0.34% | 0.33% | 0.33% | 0.32% | 0.34% | 0.22% | 0.20% | 0.24% | 0.24% | 0.25% | 0.26% | 0.25% | 0.25% |
Fair value of the derivative recorded | $ 2,079,118 | $ 2,671,529 | $ 8,036,239 | $ 1,026,128 |