XML 12 R17.htm IDEA: XBRL DOCUMENT v2.4.0.8
Summary of Significant Accounting Policies (Tables)
3 Months Ended
Oct. 31, 2013
Summary of Significant Accounting Policies [Abstract]  
Schedule of Fair Value Measurements

The following table presents the derivative financial instruments, the Company's only financial liabilities measured and recorded at fair value on the Company's balance sheets on a recurring basis, and their level within the fair value hierarchy as of October 31, 2013:

 

    Amount     Level 1     Level 2     Level 3  
Embedded conversion derivative liability   $ 36,735     $ -     $ -     $ 36,735  
Warrant derivative liabilities     482,665       -       -       482,665  
Total   $ 519,400     $ -     $ -     $ 519,400  

 

The following table presents the derivative financial instruments, the Company's only financial liabilities measured and recorded at fair value on the Company's balance sheets on a recurring basis, and their level within the fair value hierarchy as of July 31, 2013:

 

    Amount     Level 1     Level 2     Level 3  
Embedded conversion derivative liability   $ 9,666     $ -     $ -     $ 9,666  
Warrant derivative liabilities     -       -       -       -  
Total   $ 9,666     $ -     $ -     $ 9,666  
Summary of Changes in Fair Value

The following table provides a summary of the changes in fair value, including net transfers in and/or out, of the derivative financial instruments, measured at fair value on a recurring basis using significant unobservable inputs:

 

Balance at July 31, 2013   $ 9,666  
Fair value of warrant derivative liabilities at issuance     469,841  
Settlement of derivative liability     (8,820 )
Unrealized derivative loss included in other expense     48,713  
Balance at October 31, 2013   $ 519,400  
Schedule of Assumptions Used to Value Warrants

As of October 31, 2013, there were a total of 14,420,452 derivative warrants outstanding which were valued using the Black Scholes option pricing model using the following assumptions:

 

    October 31, 2013     July 31, 2013  
Market value of stock on measurement date   $ 0.042     $ 0.0289  
Risk-free interest rate     0.57 - 0.94 %     0.11 %
Dividend yield     0 %     0 %
Volatility factor     199 - 454 %     76.9 %
Term     3.0 - 3.9 years       0.493 years