XML 65 R36.htm IDEA: XBRL DOCUMENT v2.4.1.9
DERIVATIVE LIABILITIES (Tables)
12 Months Ended
Dec. 31, 2014
Derivative Financial Instruments, Liabilities [Member]  
DERIVATIVE LIABILITY [Line Items]  
Schedule of Derivative Liabilities at Fair Value [Table Text Block]
The following are the key assumptions used in connection with the valuation of the conversion option on the date of issuance and at December 31, 2014:
  
Number of shares convertible into
 
 
750,000
 
Fair market value of stock
 
$
0.51
 
Conversion Price
 
$
0.57
 
Volatility
 
 
131
%
Risk-free interest rate
 
 
0.13
%
Expected dividend yield
 
 
0
%
Life of Convertible Preferred Stock (year)
 
 
1
 
Preferred Stock [Member]  
DERIVATIVE LIABILITY [Line Items]  
Fair Value, Net Derivative Asset (Liability) Measured on Recurring Basis, Unobservable Input Reconciliation [Table Text Block]
The table below sets forth a summary of changes in the fair value of the Company’s Level 3 derivative liabilities for the year ended December 31, 2014:
 
Balance at beginning of year
 
$
-
 
Additions to conversion option derivative liability at December 30, 2014
 
 
150,000
 
Additions to warrant derivative liability at December 30, 2014
 
 
120,000
 
Change in fair market value of the derivative liabilities
 
 
-
 
Balance at end of year
 
$
270,000
 
Warrant [Member]  
DERIVATIVE LIABILITY [Line Items]  
Schedule of Derivative Liabilities at Fair Value [Table Text Block]
Number of shares underlying the Warrants
 
 
375,000
 
Fair market value of stock
 
$
0.51
 
Exercise Price
 
$
2.00
 
Volatility
 
 
112.9
%
Risk-free interest rate
 
 
0.96
%
Expected dividend yield
 
 
0
%
Warrant life (years)
 
 
5