XML 36 R24.htm IDEA: XBRL DOCUMENT v3.3.1.900
NOTE 7 - DERIVATIVE LIABILITIES (Tables)
12 Months Ended
Dec. 31, 2015
Derivative Instruments and Hedging Activities Disclosure [Abstract]  
Fair value ratchet feature
    Derivative Liabilities
Fair value at the commitment date-November 8, 2015   $ 446,282  
Fair value mark to market adjustment     (18,698 )
Reclassified to Additional paid in capital due to conversion     (202,633 )
Balances as of December 31, 2015     224,951  
Fair value commitment and re-measurment - convertible debt & warrants
    Commitment Date   Remeasurement Date
 Expected dividends     0%       0%  
 Expected volatility     183%       183%  
 Expected term      0.5 years        0.45years   
 Risk free interest rate      0.34%        0.49%  
Fair value of the embedded derivative liability grant date

 

Grant Date   Fair Value   Term
(Years)
  Assumed Conversion Price   Market Price on Grant Date   Volatility Percentage   Risk-free
Rate
3/20/2013   $ 546,119       3.0     $ 0.326     $ 0.465       238 %     0.0038  

 

   

Fair value options
      Derivative Liabilities  
Fair value at the commitment date-November 8, 2015     $ 468,814    
Fair value mark to market adjustment       (278,059)    
Balances as of December 31, 2015       190,755    
Fair value of the derivative liabilites

    Commitment Date   Remeasurement Date
 Expected dividends     0%       0%  
 Expected volatility     183%       183%  
 Expected term      0.5 years        0.45years   
 Risk free interest rate      0.34%        0.49%