XML 41 R21.htm IDEA: XBRL DOCUMENT v3.7.0.1
FAIR VALUE OF FINANCIAL INSTRUMENTS (Tables)
3 Months Ended
Mar. 31, 2017
Fair Value Disclosures [Abstract]  
Schedule of Liabilities Measured at Fair Value on a Recurring Basis
Liabilities measured at fair value on a recurring basis are summarized as follows:
    
   
March 31, 2017
   
December 31, 2016
 
   
Level 1
   
Level 2
   
Level 3
   
Total
   
Level 1
   
Level 2
   
Level 3
   
Total
 
Embedded derivative liability related to beneficial conversion option
 
$
-
   
$
-
   
$
250,000
   
$
250,000
   
$
-
   
$
-
   
$
228,718
   
$
228,718
 
Derivative liability related to fair value of warrants
   
-
     
-
     
423,000
     
423,000
     
-
     
-
     
394,744
     
394,744
 
                                                                 
Total
 
$
-
   
$
-
   
$
673,000
   
$
673,000
   
$
-
   
$
-
   
$
623,462
   
$
623,462
 
                                                                 
                                                                 
           
Total
                                                 
Balance at December 31, 2016
         
$
623,462
                                                 
Change in fair value of derivative liablities
           
49,538
                                                 
                                                                 
Balance at March 31, 2017
         
$
673,000
                                                 
Schedule of market based inputs used in valuation of embedded derivative liability
The Series C and Series D shares are convertible into shares of the Company’s Common Stock, which did trade in an active securities market, therefore the embedded derivative liability was valued using the following market based inputs:
 
   
March 31, 2017
 
Closing trade price of Common Stock
 
$
0.12
 
Effective Series C Preferred Stock Conversion price
   
-
 
Effective Series D Preferred Stock Conversion price
   
-
 
Intrinsic value of conversion option per share
 
$
0.12
 
 
Schedule of Common Stock Purchase Warrants Valuation Assumptions
These warrants did not trade in an active securities market, and as such, the Company estimated the fair value of these warrants using the Black-Scholes option pricing model and the following assumptions:
 
   
March 31, 2017
 
Annual Dividend Yield
   
0.0
%
Expected Life (Years)
   
1.3 - 2.6
 
Risk-Free Interest Rate
   
1.0% - 1.5
%
Expected Volatility
   
226.2% - 246.0
%