Convertible Loan Payable

12 Months Ended

Dec. 31, 2015

Debt Disclosure [Abstract]

Convertible Loan Payable

2. Convertible loan payable

On January 5, 2014 Company entered into a Convertible Loan Agreement and issued a convertible note for $50,000. This loan is unsecured, bearing interest at 10% per annum, and was repayable at maturity on January 7, 2015, or on demand after that date. At any time, the lender may convert the principle amount of the loan into units of the Company, each unit consisting of one common share and one non-transferable share purchase warrant, at a conversion rate of $0.20 per unit. Each share purchase warrant entitles the holder to purchase one additional common share for a period of two years from the warrant issue date, at an exercise price of $0.20 during the first year, and $0.35 during the second year. As of December 31, 2015, $10,106 was accrued in interest on the note.

The Company calculated a beneficial conversion feature on the convertible note of $22,826, and this amount was fully amortized to interest expense during the year ended December 31, 2014. Upon conversion of this loan, the $42,000 fair value of the warrants will be recognized as an interest expense and credited to additional paid-in capital.

The fair value of the warrants was estimated at the date the convertible note was issued using the Black-Scholes valuation model. The Black-Scholes valuation model requires the input of highly subjective assumptions including the expected price volatility. Changes in the subjective input assumptions can materially affect the fair value estimate and therefore the Black-Scholes model does not necessarily provide a reliable single measure of the fair value of the Company’s warrants.

The fair value of the warrants was estimated with the following assumptions:

	2015	2014
Expected dividend yield	-	-
Expected volatility	-	254%
Risk-free Interest Rate	-	0.27%
Expected term in years	-	1.5

The expected volatility is calculated based on the Company’s historical share price.

		December 31,		December 31,
		2015		2014
Convertible note payable – face value	$	50,000	$	50,000
Less: beneficial conversion feature		-		(22,826)
		50,000		27,174
Amortization of beneficial conversion feature		-		22,826
Balance, end of year	$	50,000	$	50,000

The amortization of the beneficial conversion feature is included in interest expense.