XML 45 R33.htm IDEA: XBRL DOCUMENT v3.7.0.1
DERIVATIVE LIABILITY (Tables)
3 Months Ended 12 Months Ended
Mar. 31, 2017
Dec. 31, 2016
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%

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

 

    Year ended  
    December 31,  
    2016  
Conversion price   $ 0.22 to 0.23  
Risk free interest rate     0.85 %
Expected life of derivative liability     9 months  
expected volatility of underlying stock     133.0 %
Expected dividend rate     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 

The movement in derivative liability is as follows:

 

    December 31, 2016     December 31, 2015  
             
Opening balance   $ -     $ -  
Derivative financial liability arising from convertible note     77,000       -  
Fair value adjustment to derivative liability     36,074       -  
    $ 113,074     $ -