Valuation Assumptions- Fair Value of Derivative Liability Related to HEP Investments, LLC Parentheticals (Details) (USD $)
|
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
|
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Valuation Assumptions- Fair Value of Derivative Liability Related to HEP Investments, LLC parentheticals | |||||||||||||
Additional Derivative Liabilitiy Recorded | $ 2,671,529 | $ 8,036,239 | $ 248,701 | $ 185,438 | $ 214,525 | $ 479,502 | $ 418,790 | $ 504,699 | $ 916,028 | $ 856,410 | $ 518,756 | $ 616,040 | $ 377,088 |
Closing Stock price assumed | $ 0.17 | $ 0.39 | $ 0.42 | $ 0.33 | $ 0.37 | $ 0.45 | $ 0.46 | $ 0.32 | $ 0.50 | $ 0.47 | $ 0.30 | $ 0.35 | $ 0.22 |
Expected volatality | 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% |
Contractual Life of the note in years | 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 |
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% |
Risk free interest rate per annum | 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% |
Fair value of the derivative recorded | $ 5,364,711 |