Annual report pursuant to section 13 and 15(d)

CONVERTIBLE DEBENTURES (Tables)

v2.4.0.8
CONVERTIBLE DEBENTURES (Tables)
12 Months Ended
Oct. 31, 2013
CONVERTIBLE DEBENTURES (Tables) [Line Items]  
Convertible Debt [Table Text Block]

 

Face value of Convertible Debenture due January 2015

 

 

$1,765,000

Fair value of embedded conversion feature

$1,180,000

 

 

Relative fair value of Convertible Debenture Warrant

214,819

 

 

Discount

$1,394,819

 

(1,394,819)

 

 

 

 

Proceeds attributable to the Convertible Debenture due January 2015

 

 

$370,181

Schedule of Extinguishment of Debt [Table Text Block]

 

Year Ended

 

October 31, 2013

Face value of debt converted

$ 325,000

Less: discount

(229,964)

Plus: value of derivative liability

164,811

Net book value of debt converted

$ 259,847

Fair value of common stock issued

603,364

Loss on extinguishment of debt

$ 343,517

Schedule of Debt Issuance Cost [Table Text Block]

Attributable to:

 

Accounting Treatment

 

Amount

The embedded conversion feature (derivative)

 

Expensed as incurred

 

$ 55,999

The 8% Convertible Debenture Warrant

 

Charged to additional paid-in capital

 

10,194

The 8% Convertible Debenture

 

 

 

 

Recorded as deferred issuance costs and amortized under the interest method over the term of the 8% Convertible Debenture

 

 

 

 

17,567

Total

 

 

 

$ 83,760

Embedded Conversion Feature Derivative [Member]
 
CONVERTIBLE DEBENTURES (Tables) [Line Items]  
Schedule of Assumptions for Fair Value as of Balance Sheet Date of Assets or Liabilities that relate to Transferor's Continuing Involvement [Table Text Block]

 

 

 

As of

January 25,

2013

Stock price on valuation date

 

$ 0.21

Conversion price

 

$ 0.15

Stock premium for liquidity

 

57%

Term (years)

 

2.00

Expected volatility

 

110%

Weighted average risk-free interest rate

 

0.3%

Trials

 

100,000

Aggregate fair value

 

$ 1,180,000

 

 

 

As of

October 31, 2013

Stock price on valuation date

 

$ 0.195

Conversion price

 

$ 0.15

Stock premium for liquidity

 

42%

Term (years)

 

1.25

Expected volatility

 

115%

Weighted average risk-free interest rate

 

0.3%

Trials

 

100,000

Aggregate fair value

 

$ 540,000

Convertible Debenture Warrant [Member]
 
CONVERTIBLE DEBENTURES (Tables) [Line Items]  
Schedule of Assumptions for Fair Value as of Balance Sheet Date of Assets or Liabilities that relate to Transferor's Continuing Involvement [Table Text Block]

 

As of

January 25,

2013

Stock price on valuation date

 

$ 0.21

Exercise price

 

$ 0.30

Stock premium for liquidity

 

38%

Term (years)

 

3.00

Warrant exercise trigger price

 

41%

Expected volatility

 

95%

Weighted average risk-free interest rate

 

0.4%

Number of warrants

 

5,882,745

Aggregate fair value

 

$ 370,000