XML 48 R34.htm IDEA: XBRL DOCUMENT v3.8.0.1
DERIVATIVE LIABLITY (Tables)
12 Months Ended
Dec. 31, 2017
Derivative Instruments and Hedging Activities Disclosure [Abstract]  
Schedule of ranges of assumptions utilized in estimating fair value of conversion options and warrants

The ranges of assumptions utilized in estimating the fair value of the warrants and conversion options on the dates of issuance, settlement, and as of and for the years ended December 31, 2017 and 2016, are as follows:

 

    2017    
Expected Volatility   19% to 87%   19% to 87%
Expected Term   0.0 to 5.0 Years   0.0 to 5.0 Years
Risk Free Rate   0.036% to 1.93%   0.036% to 1.93%
Dividend Rate   0.00%   0.00%
Triggering Capital raise probabilities   50% to 75%   50% to 75%
Schedule of derivative activity

A summary of derivative activity for the years ended December 31, 2017 and 2016 is as follows:

       
Balance at January 1, 2016   $ 25,445,645  
         
New issuances     648,836
Conversion feature reclassified to equity upon conversion of related notes payable.     (692,850 )
Change in fair value     (7,345,000 )
Balance at December 31, 2016   $ 18,056,631  
Modification of derivatives     319,770  
Cancellation of warrants previously accounted for as derivative liabilities and elimination of derivative conversion features resulting from conversion of related party debt to equity     (11,213,573 )
Change in fair value     452,146  
Reclassification of derivatives to equity upon removal of price protection in warrants     (7,614,974 )
Balance at December 31, 2017   $