XML 61 R12.htm IDEA: XBRL DOCUMENT v2.4.0.8
Note 6 - Common Stock Warrants and Options
12 Months Ended
Dec. 31, 2013
Notes  
Note 6 - Common Stock Warrants and Options

NOTE 6 – COMMON STOCK WARRANTS AND OPTIONS

 

As of December 31, 2013 the Company had common stock warrants outstanding of 11,152,000 and outstanding options of 7,500,000.  Warrants have a term of 2 to 5 years and options have a term of 10 years.

 

Options

Warrants

12/31/2013

12/31/2012

12/31/2013

12/31/2012

Beginning Balance

   7,500,000

   7,500,000  

   8,330,000

7,950,000  

Granted/Issued

                 -

   -

   2,822,000

      380,000

Exercised

                 -  

                 -  

                 -

      -  

Cancelled

                 -  

                 -  

                 -  

                 -  

End Balance

   7,500,000

   7,500,000

 11,152,000

   8,330,000

Exercisable

   7,500,000

   7,500,000

11,152,000

   8,330,000

 

Warrants – We have granted outstanding warrants for the purchase of a total of 11,152,000 shares of our common stock, all of which are exercisable anytime until their respective expiration dates

 

Date of issuance

Stock price at valuation date of May 30, 2013 and

 December 31, 2013

Exercise price

Term

Risk free rate

Volatility

Value

# of Warrants

May 30, 2013

$           0.04

$   0.75

2 Year

0.36%

316%

 $               -

  420,000

May 30, 2013

$           0.04

$   0.50

2 Year

0.36%

316%

 $               -

  420,000

May 30, 2013

$           0.04

$   0.38

2 Year

0.36%

316%

 $               -

  420,000

May 30, 2013

$           0.04

$   0.25

2 Year

0.36%

316%

 $               -

  142,000

May 30, 2013

$           0.04

$   0.13

2 Year

0.36%

316%

 $               -

  1,420,000

March 2, 2012

$           0.04

$   1.00

5 Year

0.36%

316%

 $               -

  380,000

October 28, 2011

 $           0.04

 $  1.00

5 Year

0.36%

316%

 $               -

1,900,000

December 30, 2010

 $           0.04

 $   0.50

5 Year

0.36%

316%

 $               -

1,600,000

December 9, 2010

$           0.04

$   1.00

5 Year

0.36%

316%

 $               -

    450,000

July 27, 2010

$           0.04

 $   0.14

5 Year

0.36%

316%

 $               -

4,000,000

Total

 

 

 

 

 

 $               -

11,152,000

 

The following is a summary of the Company’s stock warrants outstanding as of December 31, 2013, adjusted for any changes in the exercise price of the stock warrants:

 

Warrants Outstanding

Warrants Exercisable

Range of exercise price

Number Outstanding

Weighted Average Remaining Contractual Life (in years)

Weighted Average Exercise Price

Number Exercisable

Weighted Average Exercise Price

$0.13

to $1.00

   11,152,000

2.96 years

 $          0.50

   11,152,000

$    0.50

Exercise Price

$0.13

to $1.00

 

 

 

 

 

 

 

Term

Two to

Five years25

Volatility

261%

Dividends

0%

 

The following is a summary of the Company’s stock options outstanding as of December 31, 2013, adjusted for any changes in the exercise price of the stock options:

 

Options Outstanding

Options Exercisable

Range of exercise price

Number Outstanding

Weighted Average Remaining Contractual Life (in years)

Weighted Average Exercise Price

Number Exercisable

Weighted Average Exercise Price

$0.14 to $0.50

   7,500,000

7.63 years

  $            0.25

  7,500,000

$        0.25