XML 22 R13.htm IDEA: XBRL DOCUMENT v3.8.0.1
Warrants
6 Months Ended
Jan. 31, 2018
Warrants [Abstract]  
WARRANTS

NOTE 8 – WARRANTS

 

Warrants were issued during the year ended July 31, 2017 and during the six months ended January 31, 2018 in conjunction with common stock issuances. During the six months ended January 31, 2018, the Company sold 2,300,00 Units of its common stock for total cash proceeds of $115,000. Each Unit consists of one common share and one-half share purchase warrant exercisable for 2 years. 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 $27,652 of the Warrants with the following inputs:

 

Warrants   1,150,000 
Exercise Price  $0.15 
Term   1 -2 year 
Volatility   337.5% - 340.38% 
Risk Free Interest Rate    1.67% - 1.80% 
Fair Value  $27,652 

 

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 $27,652, accounted for in additional paid in capital.

 

Activity for the year ended July 31, 2017 and the six months ended January 31, 2018 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   1,150,000    0.15    2.0 
  Expired   -    -    - 
  Exercised   -    -      
Exercisable at January 31, 2018   1,300,000    0.14.    1.67