XML 32 R21.htm IDEA: XBRL DOCUMENT v3.7.0.1
Stockholders' Deficiency (Tables)
12 Months Ended
Dec. 31, 2016
Equity:  
Summary of warrants

    Shares   Weighted Average
Exercise Price
  Aggregate
Intrinsic
Value
Balance at December 31, 2015       4,480,000     $ 0.58     $ 45,000  
Issued       950,000       0.11        
Expired       (1,155,000 )     (1.13 )      
Balance at December 31, 2016       4,275,000     $ 0.33     $ 45,000  

 

Weighted average assumptions

 

    December 31, 2016
Risk free interest rate     1.00 %
Expected term     5 years  
Annualized volatility     90 %
Expected dividends