XML 48 R34.htm IDEA: XBRL DOCUMENT v3.19.1
DERIVATIVE LIABILITY (Tables)
12 Months Ended
Dec. 31, 2018
Derivative Liability Tables  
Schedule of fair value measurements on recurring basis

The following table summarizes fair value measurements by level at December 31, 2018 for assets and liabilities measured at fair value on a recurring basis:

 

    Total     Level 1     Level 2     Level 3  
Fair value of Derivative Liability   $ 617,628     $ -     $ -     $ 617,628  
                                 

 

The following table summarizes fair value measurements by level at December 31, 2017 for assets and liabilities measured at fair value on a recurring basis:

 

    Total     Level 1     Level 2     Level 3  
Fair value of Derivative Liability   $ 90,738     $ -     $ -     $ 90,738  

Schedule of derivative liability assumptions used

Significant assumptions:      
Risk-free interest rate at grant date   2.51% - 2.94 %
Expected stock price volatility   90.76% - 156.15 %
Expected dividend payout     -  
Expected option life (in years)     1  
Expected forfeiture rate     0  

Reconciliation of derivative liabilities

    Fair value of derivative liabilities  
Balance at December 31, 2016   $ -  
Initial fair value of derivative liability recorded as debt discount     832,847  
Gain on change in fair value included in earnings     (742,109 )
Balance at December 31, 2017     90,738  
Initial fair value of derivative liability recorded as debt discount     297,599  
Loss on change in fair value included in earnings     229,291  
Balance at December 31, 2018   $ 617,628