XML 42 R26.htm IDEA: XBRL DOCUMENT v3.7.0.1
NOTE 6 - DERIVATIVE LIABILITIES: Schedule Of Derivative Liabilities At Fair Value (Details) - USD ($)
3 Months Ended 6 Months Ended
Jun. 27, 2017
May 09, 2017
Jun. 30, 2017
Jun. 30, 2016
Jun. 30, 2017
Jun. 30, 2016
Dec. 31, 2016
Value of derivative     $ 88,269   $ 88,269    
Stock price at valuation date   $ 3.00          
Derivative liabilities     88,269   88,269   $ 0
Gain (loss) on derivative     19,065 $ 0 19,065 $ 0  
05-09-2017 Note              
Value of derivative   $ 75,957 $ 50,670   $ 50,670    
Stock price at valuation date   $ 5.10 $ 2.40   $ 2.40    
Conversion price   $ 2.61 $ 1.56   $ 1.56    
Risk free rate   1.07%     1.14%    
Volatility   160.28%     148.43%    
Number of shares if converted   22,222 37,656   37,656    
Gain (loss) on derivative   $ (17,957)     $ 25,287    
Derivative liabilities     $ 75,957   $ 75,957    
Fair Value, Option, Methodology and Assumptions         Black-Scholes model    
Gain (loss) on derivative         $ 25,287    
05-10-2017 Note              
Value of derivative $ 49,334   $ 37,599   $ 37,599    
Stock price at valuation date $ 5.10   $ 2.40   $ 2.40    
Conversion price $ 3.00   $ 1.56   $ 1.56    
Risk free rate 1.02%   1.05%        
Volatility 160.26%   124.88%        
Number of shares if converted 16,667   32,051   32,051    
Derivative liabilities     $ 49,334   $ 49,334    
Fair Value, Option, Methodology and Assumptions         Black-Scholes model    
Gain (loss) on derivative $ 0   $ 11,735   $ 11,735