XML 33 R22.htm IDEA: XBRL DOCUMENT v2.4.1.9
DERIVATIVE LIABILITIES (Tables)
3 Months Ended
Dec. 31, 2014
Derivative Liability [Abstract]  
Key inputs used in fair value calculations
    December 31, 2014     September 30, 2014  
Stock Price   $ 0.01     $ 0.80  
Volatility     130%-145 %     130%-145 %
Strike Price   $ 0.0007     $ 0.30  
Risk-free Rate     0.25 %     0.13 %
Dividend Rate     0 %     0 %
Expected Life   12 months – 16 months     12 months – 16 months  
Estimated fair values of the liabilities measured on a recurring basis

At December 31, 2014, the estimated fair values of the liabilities measured on a recurring basis are as follows:

 

    Fair Value Measurements at December 31, 2014  
   

Balance at

December 31, 2014

   

Quoted Prices in

Active Markets

(Level 1)

   

Significant Other

Observable Inputs

(Level 2)

   

Significant

Unobservable Inputs

(Level 3)

 
Warrant derivative liabilities   $ 6,095     $ -     $ -     $ 6,095  
Series A convertible preferred stock     624,330       -       624,330       -  
Series B convertible preferred stock     19,200       -       -       19,200  
    $ 649,625     $ -     $ 624,330     $ 25,295  
Activity for liabilities measured at estimated fair value using unobservable inputs

The following tables present the activity for liabilities measured at estimated fair value using unobservable inputs for the year ended December 31, 2014:

 

   

Fair Value Measurements Using

Significant Unobservable Inputs

(Level 3)

 
    Derivative Liabilities  
Beginning balance at September  30, 2014   $ 241,336  
Issuance of Series B derivative liabilities     160,000  
Changes in estimated fair value     (376,041)  
Ending balance at December 31, 2014   $ 25,295  

 

   

Fair Value Measurements Using

Significant Unobservable Inputs

(Level 2)

 
    Derivative Liabilities  
Beginning balance at September  30, 2014   $ 972,000  
Changes in estimated fair value     (347,670)  
Ending balance at December 31, 2014   $ 624,330