XML 22 R13.htm IDEA: XBRL DOCUMENT v3.8.0.1
Warrants
3 Months Ended
Oct. 31, 2017
Warrants [Abstract]  
WARRANTS

NOTE 8 - WARRANTS

 

Warrants were issued during the year ended July 31, 2017 and during the three months ended October 31, 2017 in conjunction with common stock issuances. During the three months ended October 31, 2017, the Company sold 500,000 Units of its common stock for total cash proceeds of $25,000. Each Unit consists of one common share and one-half share purchase warrant exercisable for 1 year. Each whole share purchase warrant has an exercise price of $0.15 per common share. The warrants were evaluated for purposes of classification between liability and equity. The warrants do not contain features that would require a liability classification and are therefore considered equity. The Black Scholes pricing model was used to estimate the fair value of $8,730 of the Warrants with the following inputs:

 

Warrants   250,000 
Exercise Price  $0.15 
Term   1 year 
Volatility   363.41%
Risk Free Interest Rate   1.43%
Fair Value  $8,730 

 

Using the fair value calculation, the relative fair value between the common stock and the warrants was calculated to determine the warrants recorded equity amount of $8,730, accounted for in additional paid in capital.

 

Activity for the year ended July 31, 2017 and the three months ended October 31, 2017 is as follows: 

 

   Number of Warrants   Weighted Average
Exercise Price
   Weighted Average Remaining Contract Term 
Outstanding at July 31, 2016   2,841,667   $0.10    .84 
Granted   150,000    0.10    2 
Expired   (2,841,667)   0.10    - 
Exercised   -    -    - 
Exercisable at July 31, 2017   150,000   $0.10    1.50 
Granted   250,000    0.15    1.0 
Expired   -    -    - 
Exercised   -    -      
Exercisable at October 31, 2017   400,000    0.13    1.08