XML 44 R23.htm IDEA: XBRL DOCUMENT v2.4.0.8
Stockholders' Equity (Tables)
12 Months Ended
Jul. 31, 2013
Stockholders' Equity [Abstract]  
Schedule of Options and Warrants Outstanding

Below is a summary of options and warrants outstanding:

 

                                        Weighted Average  
    WARRANTS     OPTIONS     Options and Warrants     Intrinsic     Exercise     Remaining  
    Outstanding     Vested     Outstanding     Vested     Outstanding     Vested     Value     Price     Term  
Balance - July 31-10     -       -       -       -       -       -     $ (0.45 )   $ 0.60       0  
Granted     12,316,667       12,316,667       8,500,000       8,500,000       20,816,667       8,500,000     $ 0.00     $ 0.14       1.6  
Exercised     -       -       -       -       -       -                          
Forfeited / expired     -       -       -       -       -       -                          
Balance - July 31-11     12,316,667       12,316,667       8,500,000       8,500,000       20,816,667       8,500,000                          
Granted     16,658,572       16,658,572       10,500,000       10,500,000       27,158,572       10,500,000     $ 0.06     $ 0.09       2.8  
Exercised     -       -                       -       -                          
Forfeited / expired     -       -                       -       -                          
Balance - July 31-12     28,975,239       28,975,239       19,000,000       19,000,000       47,975,239       19,000,000                          
Granted     72,500,000       72,500,000       57,250,000       57,250,000       129,750,000       57,250,000     $ 0.08     $ 0.15       3.9  
Exercised     -       -       -       -       -       -                          
Forfeited / expired     -       -       -       -       -       -                          
Balance - July 31-13     101,475,239       101,475,239       76,250,000       76,250,000       177,725,239       76,250,000                          
Summary of Significant Assumptions Used in the Valuation of the Options and Warrants Issued

The significant assumptions used in the valuation of the options and warrants issued were:

 

Weighted Average:        
Dividend rate     0.0 %
Risk-free interest rate     1.34 %
Expected lives (years)     7.9  
Expected price volatility     78.9 %
Forfeiture Rate     0.0 %