XML 38 R27.htm IDEA: XBRL DOCUMENT v3.4.0.3
SECURED CONVERTIBLE NOTES PAYABLE (Tables)
3 Months Ended
Mar. 31, 2016
Convertible Notes Payable [Abstract]  
Significant Assumptions used
    2016     2015  
Market Price:   $ 0.43     $ 0.55  
Exercise Price:   $ 0.30     $ 0.30  
Volatility:     138 %     149 %
Dividend Yield:   zero     zero  
Term in years:   2.88 and 3.75     3.1 and 4.0  
Risk Free Rate of Return:     1.21 %     1.76 %

 

    2016     2015  
Market Price:   $ 0.43     $ 0.55  
Exercise Price:   $ 30.00     $ 30.00  
Volatility:     138 %     149 %
Dividend Yield:   zero     zero  
Term in years:   <1     <1  
Risk Free Rate of Return:     0.87 %     1.31 %
Summary of Convertible Notes
    Face Amount     Unamortized Discount     Debt Issuance Cost     Carrying Value  
December 31, 2015   $ 1,270,000     $ (660,712 )   $ (96,125 )   $ 513,163  
2016 Amortization     -       396,091       26,375       422,466  
Conversions     (52,500 )     -       -       (52,500 )
March 31, 2016   $ 1,217,500     $ (264,621 )   $ (69,750 )   $ 883,129