XML 49 R16.htm IDEA: XBRL DOCUMENT v3.8.0.1
Derivative Financial Instruments
3 Months Ended
Mar. 31, 2018
Derivative Financial Instruments [Abstract]  
DERIVATIVE FINANCIAL INSTRUMENTS

NOTE 10 – DERIVATIVE FINANCIAL INSTRUMENTS

 

Derivative financial instruments are comprised of the fair value of conversion features embedded in convertible promissory notes for which the conversion rate is not fixed, but instead is adjusted based on a discount to the market price of the Company’s common stock. The fair market value of the derivative liabilities was calculated at inception of each convertible promissory notes for which the conversion rate is not fixed and allocated to the respective convertible notes, with any excess recorded as a charge to “Financing cost.” The derivative financial instruments are then revalued at the end of each period, with the change in value recorded to “Change in fair value of on derivative financial instruments.”

 

Derivative financial instruments and changes thereto recorded in the three months ended March 31, 2018 include the following:

 

        

Change in

       
  Fair Value  Inception of  Fair Value  Write off  Fair Value 
  as of  Derivative  of Derivative  Derivative  as of 
  December 31,  Financial  Financial  Financial  March 31, 
  2017  Instruments  Instruments  Instruments  2018 
  (audited)             
$53k Note - July 2017 $48,876  $---  $5,017  $(53,893) $--- 
$35k Note - September 2017  36,161   ---   1,108   (37,269)  --- 
$55k Note - September 2017  64,656   ---   5,032   (69,688)  --- 
$53k Note #2 - October 2017  58,216   ---   617   ---   58,833 
$171.5k Note - October 2017  190,580   ---   11,979   ---   202,559 
$57.8k Note - January 2018  ---   82,653   (2,905)  ---   79,748 
$112.8k Note - February 2018  ---   161,527   (2,371)  ---   159,156 
$83k Note - February 2018  ---   119,512   (1,525)  ---   117,987 
$105k Note - March 2018  ---   153,371   (2,331)  ---   151,040 
                     
  $398,489  $517,063  $14,621  $(160,850) $769,323 

 

During the three months ended March 31, 2018, the $53k Note, the $35k Note and the $55k Note were each repaid in full. Accordingly, the derivative financial instruments associated with the ECFs of these convertible notes were written off in connection with the extinguishment of each convertible note.

 

Fair market value of the derivative financial instruments is measured using the Black-Scholes pricing model with the following assumptions: risk-free interest rate of 1.21-2.09%, expected life of 0.27-1.00 years, volatility of 172.67-283.66%, and expected dividend yield of zero. The entire amount of derivative instrument liabilities is classified as current due to the fact that settlement of the derivative instruments could be required within twelve months of the balance sheet date. The Company had no derivative financial instruments in the three months ended March 31, 2017.