XML 30 R19.htm IDEA: XBRL DOCUMENT v3.8.0.1
PRIVATE PLACEMENT OFFERING (Tables)
9 Months Ended
Sep. 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, 2016     6,909,000     $ 0.15       0.68  
Granted     -     $ -       -  
Extended     6,909,000       0.15       2  
Exercised     -       -       -  
Forfeited/expired     (6,909,000 )   $ 0.15       -  
Outstanding at September 30, 2017     6,909,000     $ 0.15       1.94  
                         
Exercisable at September 30, 2017     6,909,000     $ 0.15       1.94  

2017 Extension of Warrant Terms [Member]  
Assumptions used in Black Scholes option-pricing model
Average risk-free interest rate     1.27 %
Average expected life-years     2  
Expected volatility     135.42 %
Expected dividends     4.01 %
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 %