XML 62 R49.htm IDEA: XBRL DOCUMENT v3.22.2
NOTE 17 CONVERTIBLE DEBENTURES (Tables)
12 Months Ended
Dec. 31, 2020
NOTE 17 CONVERTIBLE DEBENTURES  
Disclosure of detailed information about convertible debentures

 

 

2020

 

 

2019

 

 

2018

 

 

 

 $

 

 

$

 

 

$

 

Balance, beginning of period

 

 

427,320

 

 

 

274,466

 

 

 

1,835,225

 

Proceeds from Issuance of convertible debentures

 

 

-

 

 

 

753,491

 

 

 

442,437

 

Amount allocated to conversion option

 

 

-

 

 

 

(753,491)

 

 

(172,386)

Amount converted to units

 

 

(732,796)

 

 

-

 

 

 

(2,129,728)

Unrealized foreign exchange (gain) loss

 

 

(23,378)

 

 

5,564

 

 

 

-

 

Interest expense

 

 

16,008

 

 

 

45,112

 

 

 

57,397

 

Accretion expense

 

 

312,846

 

 

 

102,178

 

 

 

241,521

 

Balance, end of period

 

 

-

 

 

 

427,320

 

 

 

274,466

 

Conversion feature

 

 

2020

 

 

2019

 

 

2018

 

 

 

 $

 

 

$

 

 

$

 

Balance, beginning of period

 

 

2,795

 

 

 

22,565

 

 

 

1,038,562

 

Amount allocated to conversion option

 

 

-

 

 

 

753,491

 

 

 

172,386

 

Amount converted to units

 

 

-

 

 

 

(189,735)

 

 

(298,247)

Gain on change in fair value of conversion feature

 

 

(2,795)

 

 

(583,526)

 

 

(890,136)

Balance, end of period

 

 

-

 

 

 

2,795

 

 

 

22,565

 

Fair value of the conversion feature

Grant Date

 

Expected Life (years)

 

Unit Price

 

 

Expected Volatility

 

 

Expected dividend yield

 

 

Risk-Free Rate

 

 

Fair Value

 

December 31, 2019

 

0.25 -0.34

 

$

0.03(C$0.04)

 

 

100.0%

 

 

0%

 

 

1.71%

 

$2,795