XML 59 R32.htm IDEA: XBRL DOCUMENT v3.8.0.1
DERIVATIVE LIABILITIES (Tables)
12 Months Ended
Dec. 31, 2017
Derivative Instruments and Hedging Activities Disclosure [Abstract]  
Schedule of change in fair value of the derivative liabilities

The following schedule shows the change in fair value of the derivative liabilities at year end December 31, 2017:

 

Derivative liabilities - December 31, 2016   $ —  
Add fair value at the commitment date for convertible notes issued during the current year     213,453  
Less derivatives due to conversion     (101,493 )
Fair value mark to market adjustment for derivatives     442,957  
Derivative liabilities - December 31, 2017     554,917  
Less : current portion     (554,917 )
Long-term derivative liabilities   $ —  

       
The following schedule shows the change in fair value of the derivative liabilities at year end December 31, 2016:      
       
Derivative liabilities - December 31, 2015   $ —  
Add fair value at the commitment date for convertible notes issued during the current year     270,331  
Less derivatives due to conversion     (412,086 )
Fair value mark to market adjustment for derivatives     141,755  
Derivative liabilities - December 31, 2017     —  
Less : current portion     —  
Long-term derivative liabilities   $ —  
Schedule of derivative liabilities based upon management assumptions

The fair value at the commitment and re-measurement dates for the Company’s derivative liabilities were based upon the following management assumptions during the current quarter:

 

Assumption   Commitment Date     Remeasurement Date  
Expected dividends:     — %     — %
Expected volatility:     134 %     130 - 169 %
Expected term (years):     0.42       0.15 - 0.36 years  
Risk free interest rate:     1.19 %     1.25 - 1.39 %