XML 41 R27.htm IDEA: XBRL DOCUMENT v3.3.1.900
DERIVATIVE LIABILITIES (Tables)
12 Months Ended
Dec. 31, 2015
Derivative Liabilities Tables  
Non-Convertible Debenture Assumptions
    December 31, 2015  
Expected life (in years)     4.06 – 5.00  
Expected volatility     226%  
Average risk free interest rate     1.15% - 1.54%  
Dividend yield     0%  
Summary of quantitative information with respect to valuation methodology
    December 31, 2015  
Stock price     $0.07 – $0.16  
Strike price     $0.15  
Expected life (in years)     0.74 – 1.08  
Expected volatility     101% – 119%  
Average risk free interest rate     0.28% – 0.60 %
Fair value warrant derivative liabilities measured on a recurring basis
    Fair value     Level 1     Level 2     Level 3     Total  
Embedded conversion feature derivative liabilities   $ 301,779     $ -     $ -     $ 301,779     $ 301,779  
Warrant derivative liabilities     432,793       -       -       432,793       432,793  
Total   $ 734,572     $ -     $ -     $ 734,572     $ 734,572  
Level 3 Warrant derivative liabilities measured at fair value
    December 31, 2015  
Warrant derivative liabilities        
Beginning balance December 31, 2014   $ -  

Initial fair value of warrant derivative liability with January 2015 Non-Convertible

Debenture

    99,999  

Initial fair value of warrant derivative liability with January 2015 Non-Convertible

Debenture to Former CFO

    49,999  

Initial fair value of warrant derivative liability with the February 2014 Convertible

Debentures

    76,299  
Change in Fair Value     206,496  
Ending Balance December 31, 2015   $ 432,793  
         
Embedded conversion feature derivative liabilities        
Beginning Balance December 31, 2014   $ -  

Initial fair value of embedded conversion feature derivative liabilities with the Q3 2015

Notes

    901,784  
Change in Fair Value     (600,005 )
Ending Balance December 31, 2015   $ 301,779