XML 41 R30.htm IDEA: XBRL DOCUMENT v3.7.0.1
DERIVATIVE LIABILITY (Tables)
3 Months Ended
Mar. 31, 2017
Derivative Instruments and Hedging Activities Disclosure [Abstract]  
Schedule of derivative liability

The following assumptions were used in the Black-Scholes valuation model:

 

   Three     
   Months Ended   Year ended 
   March 31,   December 31, 
   2017   2016 
Conversion price  $   0.11 to 0.22   $0.22 to 0.23 
Risk free interest rate      0.63 to 1.04%   0.85%
Expected life of derivative liability   4 to 11 months    9 months 
expected volatility of underlying stock   132.56 to 138.19%   133.0%
Expected dividend rate   0%   0%
Schedule of movement in derivative liability

The movement in derivative liability is as follows:

 

   March 31, 2017   December 31, 2016 
         
Opening balance  $113,074   $- 
Derivative financial liability arising from convertible note   458,000    77,000 
Fair value adjustment to derivative liability   247,770    36,074 
   $818,844   $113,074