XML 31 R19.htm IDEA: XBRL DOCUMENT v3.6.0.2
PRIVATE PLACEMENT OFFERING (Tables)
12 Months Ended
Dec. 31, 2016
Allocated to the instruments as follows

The proceeds of $2,000,100 were allocated to the instruments as follows:

 

Warrant liabilities   $ 141,027  
Redeemable and Convertible Preferred Stock     1,388,367  
Common Stock     470,706  
Total allocated gross proceeds:   $ 2,000,100  
Schedule of Share-based Compensation, Warrant Options
    2016     2015  
   

Number of

warrants

    Weighted average exercise price    

Number of

warrants

    Weighted average exercise price  
Balance at January 1     6,909,000     $ 0.15       6,909,000     $ 0.15  
Issued during the year     -     $ -       -     $ -  
Exercised during the year     -     $ -       -     $ -  
Extended warrant terms     6,909,000     $ 0.15       6,909,000     $ 0.15  
Expired during the year     (6,909,000 )   $ 0.15       (6,909,000 )   $ 0.15  
Balance at December 31     6,909,000     $ 0.15       6,909,000     $ 0.15  
2014 Extension of Warrant Terms [Member]  
Assumptions used in Black Scholes option-pricing model

Assumptions used in the Black Scholes option-pricing model for these warrants were as follows:

 

       
Average risk-free interest rate     0.10 %
Average expected life- years     1  
Expected volatility     56.64 %
Expected dividends     4.01 %
2015 Extension of Warrant Terms [Member]  
Assumptions used in Black Scholes option-pricing model

Assumptions used in the Black Scholes option-pricing model for these warrants were as follows:

 

       
Average risk-free interest rate     0.71 %
Average expected life- years     2  
Expected volatility     49.01 %
Expected dividends     4.01 %