XML 40 R28.htm IDEA: XBRL DOCUMENT v3.7.0.1
DERIVATIVE LIABLITY (Tables)
3 Months Ended
Mar. 31, 2016
Derivative Instruments and Hedging Activities Disclosure [Abstract]  
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 warrants and conversion options during the three months ended March 31, 2016, are as follows:

 

Expected Volatility   74% to 87%
Expected Term   0.3 to 5.0 Years
Risk Free Rate   0.21% to 1.60%
Dividend Rate   0.00%
Triggering Capital Raise Probabilities   50% - 75%
Schedule of of derivative activity

A summary of derivative activity for the three months ended March 31, 2016 is as follows:

 

Balance at December 31, 2015   $ 25,445,645  
New issuances     66,830  
Conversion feature reclassified to equity upon conversion of related note payable     (316,734 )
Change in fair value     (12,941,663 )
Balance at March 31, 2016   $ 12,254,079