XML 39 R19.htm IDEA: XBRL DOCUMENT v2.4.0.8
Stockholders' Equity (Tables)
3 Months Ended
Oct. 31, 2013
Stockholders' Equity [Abstract]  
Schedule of Assumptions Used in the Valuation

The assumptions used in the valuation were as follows:

 

       
Market value of stock on measurement date   $ 0.0285  
Risk-free interest rate     2.74 %
Dividend yield     0 %
Volatility factor     459 %
Term     10 years  
Schedule of Options and Warrants Outstanding

Stock option activity for three months ended October 31, 2013 is presented in the table below:

 

    Number of
Shares
    Weighted-
average
Exercise
Price
    Weighted-
average
Remaining
Contractual
Term
(years)
    Aggregate
Intrinsic
Value
 
Outstanding at July 31, 2013     76,250,000     $ 0.18       5.56     $ -  
Granted     37,500,000     $ 0.16       -     $ -  
Forfeited     -     $ -       -     $ -  
Outstanding at May 31, 2013     113,750,000     $ 0.17       6.78     $ -  
Exercisable at May 31, 2013     75,625,000     $ 0.20       7.28     $ -  

 

At October 31, 2013, unrecognized stock-based compensation cost amounted to $14,927 which is expected to be recognized over a period of 1.25 years.

 

Warrants

 

Warrant activity for three months ended October 31, 2013 is presented in the table below:

 

    Number of
Shares
    Weighted-
average
Exercise
Price
    Weighted-
average
Remaining
Contractual
Term
(years)
    Aggregate
Intrinsic
Value
 
Outstanding at July 31, 2013     102,363,691     $ 0.23       4.02     $ -  
Granted     -     $ -       -     $ -  
Exercised     168,000     $ 0.50       -     $ -  
Outstanding at May 31, 2013     102,195,691     $ 0.23       3.77     $ -  
Exercisable at May 31, 2013     29,695,691     $ 0.42       2.81     $ -