XML 31 R22.htm IDEA: XBRL DOCUMENT v3.19.2
Derivative Instrument (Tables)
6 Months Ended
Jun. 30, 2019
Derivative Instruments and Hedging Activities Disclosure [Abstract]  
Schedule of Fair Value of Derivative Liability

The derivative liability, as it relates to the instrument, is shown in the following table:

 

Beginning balance, January 1, 2019   $ 244,004  
Additional issuance     -  
Exercised/converted     -  
Reclassification to equity     -  
Change in value of derivative liability     25,295
         
Fair value, March 31, 2019  

269,299

Schedule of Fair Value Assumptions of Derivative Liability

The value of the derivative liabilities was determined using the following Black-Scholes methodology:

 

Expected dividend yield (1) 0.00%   For the Years Ended  
Risk-free interest rate (2) 2.0%  

December 31,

2017

   

December 31,

2016

 
Expected volatility (3) 246%                
Expected life (in years) 0.75     0.00 %     0.00 %

 

(1) The Company has no history or expectation of paying cash dividends on its common stock.
(2) The risk-free interest rate is based on the U.S. Treasury yield for a term consistent with the expected life of the promissory notes in effect at the time of issuance.
(3) The volatility of the Company’s common stock is based on trading activity for the previous contractual term ended at each promissory note issuance date.
Schedule of Assets and Liabilities Measured at Fair Value on Recurring Basis

Assets and liabilities measured at fair value on a recurring basis were presented on the Company’s consolidated balance sheet as at June 30, 2019 as follows:

 

Description   Fair Value Measurements at June 30, 2019
Using Fair Value Hierarchy
 
    Total     Level 1     Level 2     Level 3  
Derivative liability   $ 269,299     $ -     $ -     $ 269,299  
Total   $ 269,299     $ -     $ -     $ 269,299