XML 21 R12.htm IDEA: XBRL DOCUMENT v3.7.0.1
Derivative Liability
12 Months Ended
Dec. 31, 2016
Derivative Liability [Abstract]  
DERIVATIVE LIABILITY

NOTE 5 – DERIVATIVE LIABILITY

 

The convertible notes discussed in Note 3 have a conversion price that is variable based on a percentage of the Company’s stock price which results in this embedded conversion feature being recorded as a derivative liability.

 

The fair value of the derivative liability is recorded and shown separately under current liabilities. Changes in the fair value of the derivative liability is recorded in the statement of operations under other income (expense).

 

The Company uses a weighted average Black-Scholes-Merton option-pricing model with the following assumptions to measure the fair value of derivative liability at December 31, 2016:

 

Stock price $0.92 
Risk free rate  0.85%
Volatility  670%
Conversion price $0.038–0.83 
Dividend rate  0%
Term (years)  0.01 to 0.73 

 

The following table represents the Company’s derivative liability activity for the period ended December 31, 2016:

 

Derivative liability balance, December 31, 2015 $50,276 
Issuance of derivative liability during the period ended December 31, 2016  486,216 
Underlying security converted into common stock  (188,349)
Change in derivative liability during the period ended December 31, 2016  1,211,285 
Derivative liability balance, December 31, 2016 $1,559,428