XML 40 R28.htm IDEA: XBRL DOCUMENT v3.4.0.3
8. Derivative Liabilities (Tables)
3 Months Ended
Mar. 31, 2016
Notes to Financial Statements  
Derivative Liabilities - Fair Value

   

March 31, 2016

Unaudited

 

December 31, 2015

(Audited) 

 Fair value at the commitment date - convertible debt   $ 4,892,234     $ 4,892,234  
 Fair value at the commitment date - warrants     677,214       677,214  
 Reclassification of derivative liabilities to additional paid in capital related to warrants exercised that ceased being a  derivative liability     (404,382 )     (404,382 )
Extinguishment of Derivative Liability - Conversion of Interest to Shares     (209,604 )     (209,604 )
 Fair value mark to market adjustment - stock options    

105,624 

      108,548  
 Fair value mark to market adjustment - convertible debt     16,676,856       18,661,058  
 Fair value mark to market adjustment - warrants     423,032       432,770  
 Totals   $ 22,160,974     $ 24,157,838  
Derivative Liabilities - Assumptions Used
    Commitment Date   Re-measurement Date
 Expected dividends     0 %     0 %
 Expected volatility     150 %     150 %
 Expected term     2 5 years       0.00 – 3.24 years  
 Risk free interest rate     0.29% 1.68 %     0.21% 1.21% %