XML 37 R32.htm IDEA: XBRL DOCUMENT v3.3.0.814
Convertible Debt and Derivative Liability (Tables)
12 Months Ended
Jul. 31, 2015
Fair Value Measurements, Recurring and Nonrecurring, Valuation Techniques [Table Text Block]
The Company used a Binomial Lattice model to calculate the fair value of its derivative liabilities using the following inputs:
 
 
 
Issuance date
 
July 31, 2015
 
Volatility
 
 
96% - 196
%
 
174% - 207
%
Expected Term (years)
 
 
0.69 - 3.00
 
 
0.42 - 2.38
 
Expected dividend yield
 
 
0
%
 
0
%
Risk-free rate
 
 
0.15% - 1.10
%
 
0.13% - 0.80
%
Convertible Debt [Table Text Block]
As of July 31, 2015, amounts outstanding under the Company’s convertible debt payable were as follows:
 
Principal balance
 
$
800,195
 
Debt discount
 
 
(570,467)
 
Net carrying value of debt
 
 
229,728
 
Less current portion
 
 
193,559
 
Long term net carrying value of debt
 
 
36,169
 
Convertible Debt [Member]  
Schedule of Maturities of Long-term Debt [Table Text Block]
The future minimum payments under convertible debt agreements as of July 31, 2015 are as follows:
 
Year Ending July 31:
 
 
 
 
2016
 
$
650,007
 
2017
 
 
150,188
 
 
 
 
 
 
 
 
$
800,195