XML 33 R24.htm IDEA: XBRL DOCUMENT v3.10.0.1
FAIR VALUE OF FINANCIAL INSTRUMENTS (Tables)
9 Months Ended
Sep. 30, 2018
Derivative Instruments and Hedging Activities Disclosure [Abstract]  
Schedule of fair value on a recurring basis

Financial liabilities as of September 30, 2018 measured at fair value on a recurring basis are summarized below:

  

    September 30,
2018
    Quoted Prices in Active Markets for Identical Assets (Level 1)     Significant Other Observable Inputs (Level 2)     Significant Unobservable Inputs (Level 3)  
Derivative liability   $ 109,605     $     $     $ 109,605  
Warrant liability     1,257,657                   1,257,657  
Total   $ 1,367,262     $     $     1,367,262  

  

Financial liabilities as of December 31, 2017 measured at fair value on a recurring basis are summarized below:

  

    December 31, 2017     Quoted Prices in Active Markets for Identical Assets (Level 1)     Significant Other Observable Inputs (Level 2)     Significant Unobservable Inputs (Level 3)  
Derivative liability   $ 429,141     $     $     $ 429,141  
Warrant liability     1,099,200                   1,099,200  
Total   $ 1,528,341     $         1,528,341  
Schedule of fair value of the conversion/exercise options

The fair value of the conversion/exercise options were calculated using a binomial lattice formula with the following weighted average assumptions during the nine months ended September 30, 2018 and the year ended December 31, 2017:

  

Conversion option:

 

    September 30, 2018     December 31, 2017  
Common Stock Closing Price   $ 0.04     $ 0.04 to 0.07  
Conversion Price per Share     $0.075 to 0.10     $ 0.075 to 0.10  
Conversion Shares     5,333,333       21,666,667  
Call Option Value     0.016 to 0.023       0.0188 to 0.0568  
Dividend Yield     0.00 %     0.00 %
Volatility     216.44 %     208.82% to 214.34 %
Risk-free Interest Rate     2.36% to 2.59     1.03% to 1.76 %
Term     0.57 to 0.87 years       0.62 to 2 years  

 

Exercise option:

 

    September 30, 2018     December 31, 2017  
Common Stock Closing Price   $ 0.04     $ 0.04 to 0.075  
Conversion Price per Share   $ 0.10 to 0.15     $ 0.10 to 0.15  
Conversion Shares     34,000,000       29,000,000  
Call Option Value     0.036 to 0.038       0.0375 to 0.0723  
Dividend Yield     0.00 %     0.00 %
Volatility     216.44 %     208.82 to 214.34 %
Risk-free Interest Rate     2.40 to 2.94     1.62 to 2.2 %
Term     2.87 to 4.35 years       3.62 to 5 years
Schedule of change in Company's Level 3 conversion note and warrant liability

The following table sets forth a summary of the changes in the fair value of the Company’s Level 3 financial liabilities that are measured at fair value on a recurring basis using significant unobservable input for the nine months ended September 30, 2018:

 

    Debt Derivative     Warrant Liability  
Balance, December 31, 2017   $ 429,141     $ 1,099,200  
Aggregate amount of derivative instruments issued           226,834  
Transferred in due to conversions     (229,381 )      
Change in fair value of derivative liabilities     (90,155 )     (68,377 )
Balance, September 30, 2018   $ 109,605     $ 1,257,657