XML 29 R18.htm IDEA: XBRL DOCUMENT v3.7.0.1
PRIVATE PLACEMENT OFFERING (Tables)
6 Months Ended
Jun. 30, 2017
Schedule of Proceeds Allocated to the instruments

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

    Number of Warrants    

Weighted

Average Exercise Price

   

Weighted

Average

Remaining Contractual Life (Years)

 
                   
Outstanding at December 31, 2015     6,909,000       0.15       1.69  
                         
Granted     -       -       -  
Exercised     -       -       -  
Forfeited/expired     -       -       -  
Outstanding at December 31, 2016     6,909,000     $ 0.15       0.68  
                         
Granted     -       -       -  
Exercised     -       -       -  
Forfeited/expired     -       -       -  
Outstanding at June 30, 2017     6,909,000     $ 0.15       0.19  
                         
Exercisable at June 30, 2017     6,909,000     $ 0.15       0.19  

2015 Extension of Warrant Terms [Member]  
Assumptions used in Black Scholes option-pricing model

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