XML 41 R30.htm IDEA: XBRL DOCUMENT v3.7.0.1
DERIVATIVE LIABILITY (Tables)
6 Months Ended
Jun. 30, 2017
Derivative Instruments and Hedging Activities Disclosure [Abstract]  
Schedule of derivative liability

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

 

    Six Months Ended      Year ended  
    June 30,     December 31,  
    2017     2016  
Conversion price   $    0.11 to 0.29     $ 0.22 to 0.23  
Risk free interest rate        1.05 to 1.21 %     0.85 %
Expected life of derivative liability     9 to 12 months       9 months  
expected volatility of underlying stock     134.1 to 152.2 %     133.0 %
Expected dividend rate     0 %     0 %
Schedule of movement in derivative liability

The movement in derivative liability is as follows:

 

    June 30, 2017     December 31, 2016  
             
Opening balance   $ 113,074     $  
Derivative financial liability arising from convertible note     904,412       77,000  
Fair value adjustment to derivative liability     (118,472 )     36,074  
    $ 899,014     $ 113,074