XML 39 R28.htm IDEA: XBRL DOCUMENT v3.3.1.900
Fair Value Measurements (Tables)
12 Months Ended
Dec. 31, 2015
Fair Value Measurements [Abstract]  
Schedule of liabilities measured at fair value
  Level 1  Level 2  Level 3  Total 
LIABILITIES:            
Warrant liabilities $-  $-  $273,425  $273,425 
Compound embedded derivative  -   -   200,000   200,000 
Total derivative liabilities $-  $-  $473,425  $473,425 

  

  Level 1  Level 2  Level 3  Total 
LIABILITIES:            
Warrant liability $-  $-  $23,425  $23,425 
Total derivative liability $-  $-  $23,425  $23,425

Schedule of estimated fair value of the warrant liability
  December 31,  December 31, 
  2015  2014 
       
Stock price $0.08  $0.20 
Weighted average strike price $0.64  $2.50 
Remaining contractual term (years)  4.12   1.1 
Volatility  95.0%  125.7%
Risk-free rate  1.54%  0.3%
Dividend yield  0.0%  0.0%

  December 31, 
  2015 
    
Stock price $0.08 
Strike price $0.20 
Remaining contractual term (years)  1.12 
Volatility  95.0%
Risk-free rate  0.7%
Dividend yield  0.0%
Schedule of financial liabilities that are measured at fair value on a recurring basis
  Years Ended 
  December 31, 
  2015  2014 
Beginning balance $23,425  $140,550 
Fair value of derivatives issued  2,090,000   - 
Change in fair value of derivative liabilities  (1,640,000)  (117,125)
Ending balance $473,425  $23,425