XML 31 R20.htm IDEA: XBRL DOCUMENT v3.5.0.2
NOTE 6 - DERIVATIVE LIABILITIES (Tables)
9 Months Ended
Sep. 30, 2016
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 September 30, 2016   —   

 

    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     (459,454 )
Balance as of September 30, 2016      —    

 

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

 

Fair value remeasurment - convertible debt

 

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

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  
Reclassified to Additional paid in capital     —    
Ending Balance     —    

Fair value commitment and remeasurment - 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 

 

    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 %