XML 86 R20.htm IDEA: XBRL DOCUMENT v2.4.0.8
Fair Value Measurements (Tables)
6 Months Ended
Jun. 30, 2014
Fair Value Disclosures [Abstract]  
Schedule of Fair Value, Assets and Liabilities Measured on Recurring Basis
The following table summarizes the Company's assets and liabilities measured at fair value on a recurring basis at June 30, 2014:
 
 
 
Fair Value
 
(Level 1)
 
(Level 2)
 
(Level 3)
 
Convertible promissory notes payable derivative liability
 
$
385,000
 
$
-
 
$
-
 
$
385,000
 
Common stock warrants
 
 
348,963
 
 
-
 
 
-
 
 
348,963
 
Total
 
$
733,963
 
$
-
 
$
-
 
$
733,963
 
Schedule Of Changes In Fair Value Derivative Liability
The fair value of the derivative liability as of June 30, 2014 was estimated using the following assumptions:
  
Expected volatility
 
65
%
Risk free rate
 
1.46
%
Dividend yield
 
0
%
Expected term (in years)
 
4.58
 
Schedule of Changes in Fair Value of Company's Level 3 Liabilities
The following sets forth a summary of changes in fair value of the Company’s level 3 liabilities measured on a recurring basis for the six months ended June 30, 2014:
 
 
 
Convertible
 
Series A-1
Preferred 
 
 
 
 
 
 
Notes Payable
 
Stock
 
Common
 
 
 
Derivative
 
Derivative
 
Stock
 
 
 
Liability
 
Liability
 
Warrants
 
Balance at December 31, 2013
 
$
534,975
 
$
56,926
 
$
-
 
Extinguishment
 
 
(118,300)
 
 
-
 
 
-
 
Fair value at issuance
 
 
189,300
 
 
-
 
 
466,706
 
Change in fair value
 
 
(220,975)
 
 
(56,926)
 
 
(117,743)
 
Balance at June 30, 2014
 
$
385,000
 
$
-
 
$
348,963