XML 42 R31.htm IDEA: XBRL DOCUMENT v3.8.0.1
DERIVATIVE LIABILITY (Tables)
9 Months Ended
Sep. 30, 2017
Derivative Instruments and Hedging Activities Disclosure [Abstract]  
Schedule of derivative liability

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

 

    Nine Months
Ended
September 30,
2017
    Year ended
December 31,
2016
 
Conversion price   $    0.08 to 0.40     $ 0.22 to 0.23  
Risk free interest rate        1.05 to 1.53 %     0.85 %
Expected life of derivative liability     9 to 36 months       9 months  
expected volatility of underlying stock     134.1 to 194.5 %     133.0 %
Expected dividend rate     0 %     0 %
Schedule of movement in derivative liability

The movement in derivative liability is as follows:

 

    September 30, 2017     December 31, 2016  
             
Opening balance   $ 113,074     $  
Derivative financial liability arising from convertible note     2,365,235       77,000  
Fair value adjustment to derivative liability     (283,668 )     36,074  
    $ 2,194,641     $ 113,074