XML 32 R19.htm IDEA: XBRL DOCUMENT v3.8.0.1
PRIVATE PLACEMENT OFFERING (Tables)
12 Months Ended
Dec. 31, 2017
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
    2017     2016  
   

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  
2017 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     1.27 %
Average expected life- years     2  
Expected volatility     135.42 %
Expected dividends     0 %