Derivative liabilities (Tables)

6 Months Ended

Jun. 30, 2017

Notes to Financial Statements

Summary of derivative liability balance

	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

Fair value assumptions for derivative liabilities

	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%

Fair value assumptions for warrants

	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%