Derivative liabilities

6 Months Ended

Jun. 30, 2017

Notes to Financial Statements

Derivative liabilities

Note 7 - Derivative liabilities

As of June 30, 2017, the Company revalued the embedded conversion feature of the 2016 and 2017 Convertible Notes, and warrants (see note 9). The fair value of the 2016 and 2017 Convertible Notes and warrants was calculated at June 30, 2017 based on the Black Scholes method consistent with the terms of the related debt.

A summary of the derivative liability balance as of June 30, 2017 is as follows:

	Notes			Warrants			Total
Beginning Balance	$	1,410,747		$	203,023		$	1,613,770
Initial Derivative Liability		1,427,933			87,717			1,515,650
Fair Value Change		(139,066	)		(18,877	)		(157,943	)
Reclassified to Additional paid- in capital		(963,767	)		—			(963,767	)
Reduction for debt assignment		(206,708	)		—			(206,708	)
Ending Balance	$	1,529,139		$	271,863		$	1,801,002

The embedded derivative within Warrant #’s 2 and 3 resulted in an initial derivative liability expense and an initial derivative liability of $87,717. The valuation of the embedded derivative within the effective warrants was recorded with an offsetting gain on derivative liability

The fair value at the commitment date for the 2017 Convertible Notes and the re-measurement dates for the Company’s derivative liabilities were based upon the following management assumptions as of June 30, 2017:

	Commitment date		Remeasurement date
Expected dividends		-0-		-0-
Expected volatility		199%-361%		197%-402	%
Expected term		12 months		3-12 months
Risk free interest		.65%-1.23%		.51%-1.23%

The Company evaluated all outstanding warrants to determine whether these instruments may be tainted. All warrants outstanding were considered tainted. The Company valued the embedded derivatives within the warrants using the Black-Scholes valuation model.   The fair value at the funding date for Warrant #’s 2 and 3 and the re-measurement dates for Warrant #’s 1-3 were based upon the following management assumptions:

	Commitment date		Remeasurement date
Expected dividends		-0-		-0-
Expected volatility		203% - 216%		388	%
Expected term		4.45 - 4.64 years		4.34 years
Risk free interest		1.72% - 1.82%		1.81%