XML 22 R13.htm IDEA: XBRL DOCUMENT v3.8.0.1
Warrants
9 Months Ended
Apr. 30, 2018
Warrants [Abstract]  
WARRANTS

NOTE 8 – WARRANTS

 

Warrants were issued during the year ended July 31, 2017 and during the nine months ended April 30, 2018 in conjunction with common stock issuances. During the nine months ended April 30, 2018, the Company sold 2,730,000 Units of its common stock for total cash proceeds of $136,500. Each Unit consists of one common share and one-half share purchase warrant exercisable for 1 to 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 $38,373 of the Warrants with the following inputs:

 

Warrants     1,515,000
Exercise Price   $ 0.15
Term     1-2 years
Volatility     337.5% - 361.50%
Risk Free Interest Rate     1.67% - 2.39%
Fair Value   $ 38,373

 

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 $38,373, accounted for in additional paid in capital.

 

Activity for the year ended July 31, 2017 and the nine months ended April 30, 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   1,365,000    0.15    2.0 
Expired   -    -    - 
Exercised   -    -      
Exercisable at April 30, 2018   1,515,000    0.14    1.58