XML 28 R17.htm IDEA: XBRL DOCUMENT v3.5.0.2
Convertible Note Payable (Tables)
9 Months Ended
Sep. 30, 2016
Debt Disclosure [Abstract]  
Schedule of Convertible Note Payable

Convertible notes payable consist of the following as of September 30, 2016 and December 31, 2015:

 

Total convertible notes payable     501,369       501,369  
Less discounts     (289,233 )     (177,596 )
Convertible notes net of discount   $ 398,273     $ 323,773  

Schedule of Fair Value Assumption of Derivative Notes

The Black-Scholes model utilized the following inputs to value the derivative liability at the date of issuance of the convertible note and at September 30, 2016:

 

Fair value assumptions – derivative notes:   September 30, 2016  
Risk free interest rate      0.20-0.59 %
Expected term (years)      0.01-1.11  
Expected volatility     261.63 %
Expected dividends     0 %