XML 30 R21.htm IDEA: XBRL DOCUMENT v3.5.0.2
Derivative Liability (Tables)
6 Months Ended
Jun. 30, 2016
Derivative Instruments and Hedging Activities Disclosure [Abstract]  
Schedule of Weighted-average Black-scholes-Merton Model

The derivative liability were valued at the following dates using a probability based weighted-average Black-Scholes-Merton model with the following average assumptions:

 

    December 31, 2015     June 30,  2016  
Stock Price   $ 0.001     $ 0.001  
Risk free interest rate     0.003 %     0.39 %
Expected Volatility     404 %     462 %
Expected life in years     0.614       0.625  
Expected dividend yield     0 %     0 %
                 
Fair Value – Warrants   $ 3,658,000     $ 7,283,000  
Fair Value – Note Conversion Feature   $ 1,015,000     $ 1,336,000