XML 38 R29.htm IDEA: XBRL DOCUMENT v3.8.0.1
DERIVATIVE LIABILITY (Tables)
3 Months Ended
Mar. 31, 2018
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
March 31,
2018
 
Conversion price         $ 0.08 to 0.20  
Risk free interest rate             1.78 to 2.09 %
Expected life of derivative liability             9 to 12 months  
Expected volatility of underlying stock             208.3 to 230.6 %
Expected dividend rate             0 %
Schedule of movement in derivative liability

The movement in derivative liability is as follows:

 

    March 31, 2018     December 31, 2017  
             
Opening balance   $ 3,277,621     $ 113,074  
Derivative financial liability arising from convertible note     668,545       2,834,413  
Fair value adjustment to derivative liability     (2,531,332 )     330,134  
    $ 1,414,834     $ 3,277,621