XML 45 R33.htm IDEA: XBRL DOCUMENT v3.5.0.2
DERIVATIVE LIABILITY (Tables)
12 Months Ended
Dec. 31, 2015
Derivative Instruments and Hedging Activities Disclosure [Abstract]  
Schedule of derivative liabilities

Derivative liabilities at December 31, 2015 consist of the following:

 

Common stock warrants   $ 11,043,126  
Debt conversion features     14,402,519  
    $ 25,445,645  
Schedule of ranges of assumptions utilized in estimating the fair value of the conversion options and warrants

The ranges of assumptions utilized in estimating the fair value of the derivative liabilities related to the conversion features and warrants on the dates of issuance, settlement, and at December 31, 2015, are as follows:

 

Expected Volatility   58% to 83%
Expected Term   0.0 to 5.0 Years
Risk Free Rate   0.02% to 1.8%
Dividend Rate   0.00%
Triggering capital raise probabilities   25% to 75%
Schedule of of derivative activity

A summary of derivative activity for the year ended December 31, 2015 is as follows:

 

Balance as of January 1, 2015   $ -  
Warrants in connection with promissory notes payable (see Note 8)     556,892  
Warrants and conversion features in connection with convertible notes payable, including day one derivative loss of $3,832,920 (see Note 9)     4,780,819  
Note conversions     (2,706,167 )
Change in fair value, net of day one derivative loss of $3,832,920     22,814,101  
Balance as of December 31, 2015   $ 25,445,645