XML 34 R23.htm IDEA: XBRL DOCUMENT v3.5.0.2
NOTE 7 - DERIVATIVE LIABILITIES (Tables)
6 Months Ended 12 Months Ended
Jun. 30, 2016
Dec. 31, 2015
Derivative Instruments and Hedging Activities Disclosure [Abstract]    
Fair value ratchet feature - convertible debt

    Derivative Liabilities  
Balances as of December 31, 2015 $ 224,951  
Reclassified to Additional paid in capital due to conversion   (224,951 )
Balances as of June 30, 2016   0  

 

  Derivative Liabilities
Fair Value at re-measurement date of April 30, 2016 $ 340,614  
Changes in derivative liabilities   118,840  
Reclassified to Additional paid in capital due to conversion   (265,873 )
Balances as of June 30, 2016   193,581  

 

  Derivative Liabilities
Fair Value at re-measurement date of June 1, 2016 $ 116,540  
Changes in derivative liabilities   (23,549)  
Balances as of June 30, 2016   92,991  

    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 remeasurment - convertible debt

 

  Remeasurement Date
 Expected dividends   0 %
 Expected volatility   235 %
 Expected term   0.25 years
 Risk free interest rate   0.20 %

 

  Remeasurement Date
 Expected dividends   0 %
 Expected volatility   235 %
 Expected term   0.42 years
 Risk free interest rate   0.38 %

 

 

    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  

 

 

    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 options

 

  Derivative Liabilities
Balances as of December 31, 2015 $ 190,755  
Fair value mark to market adjustment   (30,356 )
Balances as of June 30, 2016   160,399  

      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 commitment and remeasurment - options

 

  Remeasurement Date
 Expected dividends   0 %
 Expected volatility   235 %
 Expected term   1.25 - 4.00  years
 Risk free interest rate   0.38 %

 

  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  

 

    Commitment Date   Remeasurement Date
 Expected dividends     0 %     0 %
 Expected volatility     183 %     208 %
 Expected term      1.89 - 4.64   years     1.75 - 4.5  years
 Risk free interest rate     0.89 – 1.75  %     1.06% - 1.76 %