General form of registration statement for all companies including face-amount certificate companies

Derivative Liability (Tables)

v2.4.1.9
Derivative Liability (Tables)
9 Months Ended
Feb. 28, 2015
Summary of Fair Value Derivative Liability and Linked Common Shares

The following tables summarize the fair value of the derivative liability and linked common shares as of the derivative liability inception dates (September 26, 2014 and February 6, 2015) at February 28, 2015:

 

     September 26,
2014
     February 6,
2015
     February 28,
2015
 

Total derivative liability

   $ 767,038       $ 403,266       $ 714,294   
  

 

 

    

 

 

    

 

 

 

Shares indexed to derivative liability

  2,000,000      1,500,000      3,500,000   
  

 

 

    

 

 

    

 

 

 
Significant Inputs and Assumptions Used in Binomial Lattice Model for Derivative Liability

Significant inputs and assumptions used in the Binomial Lattice Model for the derivative liability are as follows:

 

     September 26,
2014
   February 6,
2015
   February 28,
2015

Quoted market price on valuation date

   $0.79    $0.96    $0.84

Contractual conversion rate

   $1.00    $1.00    $1.00

Adjusted conversion price (a)

   $0.9759    $1.0000    $1.0000

Contractual term to maturity (years)

   2.00    0.49    0.43 – 1.58

Expected volatility

   123%    124%    90% – 114%

Contractual interest rate

   5%    2%    1.5% – 5.0%

Risk-free rate

   0.59%    0.045%    0.041% – 0.48%

Risk adjusted rate

   2.69%    2.78%    2.80%

Probability of event of default

   5.00%    5.00%    5.00%

 

(a) The adjusted conversion price input used in the Binomial Lattice Model considers the potential for an adjustment to the stated conversion price due to a future dilutive issuance. This input was calculated using a probability-weighted approach which considered the likelihood of various scenarios occurring including (i) potential success or failure of various phases for PRO 140, (ii) the probability the Company will enter into a future financing and (iii) and the potential price of a future financing.