XML 54 R25.htm IDEA: XBRL DOCUMENT v3.8.0.1
Derivative Instruments and Hedging Activities
12 Months Ended
Aug. 31, 2017
Derivative Instruments and Hedging Activities:  
Derivative Instruments and Hedging Activities Disclosure

DERIVATIVE LIABILITIES

The Company accounts for the embedded conversion features included in its convertible instruments as derivative liabilities. The aggregate fair value of derivative liabilities at August 31, 2017, 2016 and 2015 amounted to $740,953, $1,517,811 and $408,053 respectively.  At each measurement date, the fair value of the embedded conversion features was based on the lattice binomial method using the following assumptions:

Years Ended August 31,

2017

 

2016

 

2015

Effective Exercise price

0.0095 – 0.00152

0.00005 – 0.0001

0.013 – 0.0208

Effective Market price

                     0.0019  

                     0.0001  

                       0.026  

Volatility

                          85%

                        248%

                         208%

Risk-free interest

                       1.13%

                       0.45%

                        0.27%

Terms

365 days

365 days

365 days

Expected dividend rate

                            0%

                            0%

                             0%

 

Changes in the derivative liabilities during the years ended August 31, 2017, 2016 and 2015 are as follows:

Balance at September 1, 2014

  $      305,207 

Embedded conversion features at issuance

           150,646 

Changes in fair value of derivative liabilities

           (47,800)

Balance, August 31, 2015

  $      408,053 

Balance at September 1, 2015

  $      408,053 

Embedded conversion features at issuance

           102,751 

Changes in fair value of derivative liabilities

        1,007,007 

Balance, August 31, 2016

  $   1,517,811 

Balance at September 1, 2016

  $   1,517,811 

Embedded conversion features at issuance

                      - 

Changes in fair value of derivative liabilities

         (776,858)

Balance, August 31, 2017

  $      740,953