USA Synthetic Fuel Corp | 2013 | FY |

The Monte Carlo simulation model was used to compute the value of the warrant and the assumptions used were:

		Years Ended December 31,
		2013				2012
Risk free interest rate			2.79%				1.73%
Volatility (Rounded)			80.00%				80.00%
Probability of non-dilution event			95%				95%
Probability of dilution event			5%				5%