10-Q/A

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, DC 20549

FORM 10-Q/A

x     QUARTERLY REPORT UNDER SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the quarterly period ended APRIL 30, 2012

OR

¨    TRANSITION REPORT UNDER SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the transition period from _______ to _______

Commission File Number 0-53359

WEBDIGS, INC.

(Exact name of registrant as specified in its charter)

Delaware	11-3820796
(State or other jurisdiction of incorporation or organization)	(I.R.S. Employer Identification No.)

3445 Zenith Ave So., Minneapolis, MN

(Address of Principal Executive Offices)

(612) 767-3854

(Registrant’s telephone number, including area code)

(Former name, former address and former fiscal year, if changed from last report)

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.  Yes x No ¨

Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files). ¨ Yes x No

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, or a smaller reporting company. See the definitions of “large accelerated filer,” “accelerated filer” and “smaller reporting company” in Rule 12b-2 of the Exchange Act.

Large accelerated filer ¨	Accelerated filer ¨
Non-accelerated filer ¨ (Do not check if a smaller reporting company)	Smaller reporting company x

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act).  Yes ¨ No x

As of June 15, 2012 there were 383,647 shares of the issuer’s common stock, $0.001 par value, outstanding. This takes into account the 1 for 200 reverse stock split which occurred on May 17, 2012.

EXPLANATORY NOTE

Webdigs, Inc. is filing this Amendment No. 1 (the “Amendment No. 1”) to its Quarterly Report on Form 10-Q for the fiscal quarter ended April 30, 2012, which was originally filed on June 19, 2012 (the “Original Filing”) for the sole purpose of furnishing Exhibit 101 to the Form 10-Q in accordance with Rule 405 of Regulation S-T. Exhibit 101 to this report provides the consolidated financial statements and related notes from the Form 10-Q formatted in XBRL (eXtensible Business Reporting Language).

No other changes have been made to the Original Filing. This Amendment No.1 does not reflect events that may have occurred subsequent to the Original Filing date, and does not modify or update in any way disclosures made in the Form 10-Q for the fiscal quarter ended April 30, 2012.

Pursuant to Rule 406T of Regulation S-T, the interactive data files contained in Exhibit 101 hereto are deemed not filed or part of a registration statement or prospectus for purposes of Sections 11 or 12 of the Securities Act of 1933, as amended, are deemed not filed for purposes of Section 18 of the Securities Exchange Act of 1934, as amended, and otherwise are not subject to liability under those sections.

2

Item 6.  Exhibits.

Exhibit No.	Description
31.1	Certification of Chief Executive Officer*
31.2	Certification of Chief Financial Officer*
32.1	Certification of Chief Executive Officer pursuant to Section 906 of the Sarbanes-Oxley Act of 2002*
32.2	Certification of Chief Financial Officer pursuant to Section 906 of the Sarbanes-Oxley Act of 2002*
101.INS	XBRL Instance Document**
101.CAL	XBRL Taxonomy Extension Calculation Linkbase Document**
101.DEF	XBRL Taxonomy Extension Definition Linkbase Document**
101.LAB	XBRL Taxonomy Extension Label Linkbase Document**
101.PRE	XBRL Taxonomy Extension Presentation Linkbase Document**
101.SCH	XBRL Taxonomy Extension Schema Document**

* Previously filed as an exhibit to the Registrant’s Quarterly Report on Form 10-Q for the quarterly period ended April 30, 2012.

** Furnished herewith

SIGNATURES

In accordance with the requirements of the Securities Exchange Act of 1934, the registrant has caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.

WEBDIGS, INC.

/s/ Robert A. Buntz, Jr.

Robert A. Buntz, Jr.

Chief Executive Officer

June 28, 2012

/s/ Edward Wicker

Edward Wicker

Chief Financial Officer

June 28, 2012

3

INDEX TO EXHIBITS FILED WITH THIS REPORT

Exhibit No.	Description
31.1	Certification of Chief Executive Officer*
31.2	Certification of Chief Financial Officer*
32.1	Certification of Chief Executive Officer pursuant to Section 906 of the Sarbanes-Oxley Act of 2002*
32.2	Certification of Chief Financial Officer pursuant to Section 906 of the Sarbanes-Oxley Act of 2002*
101.INS	XBRL Instance Document**
101.CAL	XBRL Taxonomy Extension Calculation Linkbase Document**
101.DEF	XBRL Taxonomy Extension Definition Linkbase Document**
101.LAB	XBRL Taxonomy Extension Label Linkbase Document**
101.PRE	XBRL Taxonomy Extension Presentation Linkbase Document**
101.SCH	XBRL Taxonomy Extension Schema Document**

* Previously filed as an exhibit to the Registrant’s Quarterly Report on Form 10-Q for the quarterly period ended April 30, 2012.

** Furnished herewith

4

XML

CONVERTIBLE NOTES PAYABLE

6 Months Ended

Apr. 30, 2012

Debt Disclosure [Abstract]

Debt Disclosure [Text Block]

4 CONVERTIBLE NOTES PAYABLE

In November 2010, the Company entered into a $30,000 convertible loan agreement with a private investor which had a maturity date of June 30, 2012. The loan accrued interest at a simple interest rate of 12% per annum. For the six months ended April 30, 2012 and 2011, the Company incurred $3,164 and $1,660 of interest expense in connection with this note.

The lender had the option to convert the note into the Company’s common stock at a price of $0.01 per share. Since the permitted conversion price was lower than the $.02 market price of the Company’s shares at the time of the loan agreement, the Company recognized and capitalized a beneficial conversion feature charge of $30,000 and amortized the charge over the life of the loan using the effective interest method. The Company recognized a beneficial conversion amortization charge to interest expense of $12,632 and $7,895 for the six months ended April 30, 2012 and 2011, respectively.  

On April 3, 2012, the $30,000 note and accrued interest of $6,624 was converted into 3,662,400 shares of common stock.

XML

GOING CONCERN

6 Months Ended

Apr. 30, 2012

Going Concern [Abstract]

Going Concern Disclosure [Text Block]

3 GOING CONCERN

The Company has continued to incur operating losses for the six months ended April 30, 2012. At April 30, 2012, the Company reports a negative working capital position of $1,479,357, and an accumulated deficit of $7,368,185. It is management’s opinion that these facts raise substantial doubt about the Company’s ability to continue as a going concern without additional debt or equity financing.

Operations have been significantly reduced. The Company has been exploring other strategic alternatives and on April 3, 2012, the Company entered into a share exchange agreement with Next 1 Interactive, Inc. (“Next 1”), a publicly traded company. The agreement calls for Next 1 to exchange 100% of the common shares (100,000,000) of their wholly-owned subsidiary Next One Realty, Inc., for newly issued Series A Convertible Preferred Stock of Webdigs. The Series A Convertible Preferred Stock has not yet been designated and is the subject of negotiation. Upon the closing of this transaction, which has not occurred yet, Next 1 would own, on an as-converted basis, approximately 93% of the issued and outstanding shares of Webdigs, Inc. As a result, Next 1 would be in control of the Company and potential future operations have not been fully determined at this time.

XML

CONSOLIDATED BALANCE SHEETS (USD $)	Apr. 30, 2012	Oct. 31, 2011
ASSETS
Cash and cash equivalents	$ 547	$ 8,169
Total current assets	547	8,169
Total assets	547	8,169
LIABILITIES
Accounts payable	141,313	149,956
Accounts payable - minority stockholder	610,264	615,264
Due to officers	0	3,578
Convertible notes payable to officer/stockholder	246,825	243,079
Convertible note payable, net of discount	0	17,368
Accrued expenses:
Professional fees	30,000	24,000
Payroll and commissions	344,089	344,614
Interest	106,663	95,422
Other liabilities	750	750
Total current liabilities	1,479,904	1,494,031
Total liabilities	1,479,904	1,494,031
STOCKHOLDERS' DEFICIT
Common stock - $.001 par value; 125,000,000 shares authorized as common stock and an additional 125,000,000 shares designated as common or preferred stock; 76,697,519 and 73,035,119 common shares issued and outstanding at April 30, 2012 and October 31, 2011	76,697	73,035
Treasury stock - $.001 par value: 963,628 shares held in treasury as of April 30, 2012 and October 31, 2011	(240,907)	(240,907)
Additional paid-in capital	6,048,038	6,015,076
Accumulated deficit	(7,363,185)	(7,333,066)
Total stockholders' deficit	(1,479,357)	(1,485,862)
Total liabilities and stockholders' deficit	$ 547	$ 8,169

XML

BASIS OF PRESENTATION

6 Months Ended

Apr. 30, 2012

Accounting Policies [Abstract]

Business Description and Basis of Presentation [Text Block]

1 BASIS OF PRESENTATION

The accompanying unaudited consolidated financial information has been prepared by Webdigs, Inc. (the “Company”) in accordance with accounting principles generally accepted in the United States of America for interim financial information and the instructions to Form 10-Q and Article 10 of Regulation S-X of the Securities and Exchange Commission (SEC).  Accordingly, it does not include all of the information and notes required by accounting principles generally accepted in the United States of America for complete financial statements.  In the opinion of management, all adjustments (consisting of normal recurring adjustments) considered necessary for a fair statement of this financial information have been included.  Financial results for the interim period presented are not necessarily indicative of the results that may be expected for the fiscal year as a whole or any other interim period.  This financial information should be read in conjunction with the audited consolidated financial statements and notes included in the Company’s Annual Report on Form 10K for the year ended October 31, 2011. See also Note 9, Subsequent Events.

XML

SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

6 Months Ended

Apr. 30, 2012

Accounting Policies [Abstract]

Significant Accounting Policies [Text Block]

2  SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

Nature of Business

Webdigs, Inc. (“the Company”), a Delaware corporation, became a public company in October 2007 after a reverse merger transaction with Select Video, Inc. which was incorporated in Delaware in 1994.  Our business is dedicated to web-assisted residential real estate brokerage services. This is done through our wholly-owned subsidiaries Webdigs, LLC, and Iggyshouse.com, Inc.

After our sale of the Webdigs tradename on March 16, 2012, all of the Company’s remaining real estate brokerage operations are operated under the name of Red Bear Realty. The Company offers rebates to its customers of up to 1% of the sales price of the home they purchase through us and offers listing services below the price of traditional full-service brokerages as well.  We do not mandate that our real estate agents charge a pre-determined price for listing a seller’s home, but believe that all of our agents offer listings to their customers for less than other traditional brokerages, who we believe most often charge 5-7% for listing services.

Basis of Consolidation

The consolidated financial statements for the three and six month periods ended April 30, 2012 and 2011 include the accounts of Webdigs, Inc. and its wholly-owned subsidiary, Webdigs, LLC, which includes the wholly-owned subsidiary of Iggyshouse.com, Inc which has no current activity.  All significant intercompany accounts and transactions have been eliminated in the consolidation.

Estimates

The preparation of consolidated financial statements in conformity with generally accepted accounting principles in the United States of America requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the consolidated financial statements and reported amounts of revenues and expenses during the reporting period.  Actual results could differ from those estimates.

Income Taxes

The Company accounts for income taxes using an asset and liability approach to financial accounting and reporting for income taxes.  Accordingly, deferred tax assets and liabilities arise from the difference between the tax basis of an asset or liability and its reported amount in the consolidated financial statements.  Deferred tax amounts are determined using the tax rates expected to be in effect when the taxes will actually be paid or refunds received, as provided under currently enacted tax law.  Valuation allowances are established when necessary to reduce deferred tax assets to the amount expected to be realized.  Income tax expense or benefit is the tax payable or refundable, respectively, for the period plus or minus the change in deferred tax assets and liabilities during the period.  The Company has recorded a full valuation allowance against its net deferred tax assets as of April 30, 2012 and October 31, 2011 because realization of those assets is not more likely than not.

The Company will recognize a financial statement benefit of a tax position only after determining that the relevant tax authority would more likely than not sustain the position following an audit.  For tax positions meeting the more-likely-than-not threshold, the amount recognized in the financial statements is the largest benefit that has a greater than fifty percent likelihood of being realized upon ultimate settlement with the relevant tax authority.

The Company believes its income tax filing positions and deductions will be sustained upon examination and, accordingly, no reserves, or related accruals for interest and penalties has been recorded at April 30, 2012 and October 31, 2011.

Recently Issued Accounting Pronouncements

There were no new accounting standards issued or effective during the six months ended April 30, 2012 that had or are expected to have a material impact on the Company’s results of operations, financial condition, or cash flows.

XML

CONSOLIDATED BALANCE SHEETS [Parenthetical] (USD $)	Apr. 30, 2012	Oct. 31, 2011
Common stock, par value (in dollars per share)	$ 0.001	$ 0.001
Common stock, shares authorized	125,000,000	125,000,000
Additional shares designated as common or preferred stock	125,000,000	125,000,000
Common stock, shares, issued	76,697,519	73,035,119
Common stock, shares outstanding	76,697,519	73,035,119
Treasury stock, par value (in dollars per share)	$ 0.001	$ 0.001
Treasury stock, number of shares held	963,628	963,628

XML

DOCUMENT AND ENTITY INFORMATION	6 Months Ended
	Apr. 30, 2012	Jun. 15, 2012
Entity Registrant Name	WEBDIGS INC
Entity Central Index Key	0001430523
Current Fiscal Year End Date	--10-31
Entity Filer Category	Smaller Reporting Company
Trading Symbol	wbdgd
Entity Common Stock, Shares Outstanding		383,647
Document Type	10-Q
Amendment Flag	false
Document Period End Date	Apr. 30, 2012
Document Fiscal Period Focus	Q2
Document Fiscal Year Focus	2012

XML

CONSOLIDATED STATEMENTS OF OPERATIONS (USD $)	3 Months Ended		6 Months Ended
	Apr. 30, 2012	Apr. 30, 2011	Apr. 30, 2012	Apr. 30, 2011
Revenue:
Gross revenues	$ 26,319	$ 110,963	$ 90,561	$ 230,145
Less: customer rebates and third-party agent commissions	(17,831)	(34,126)	(26,896)	(56,308)
Net revenue	8,488	76,837	63,665	173,837
Operating expenses:
Selling	19,327	66,594	67,998	142,513
General and administrative	(794)	111,666	15,288	198,261
Amortization of intangible assets	0	20,771	0	59,189
Gain on sale of Webdigs intangible assets	(20,000)	0	(20,000)	0
Total operating expenses	(1,467)	199,031	63,286	399,963
Operating income (loss)	9,955	(122,194)	379	(226,126)
Other expenses:
Interest expense	(17,610)	(16,271)	(30,498)	(35,588)
Total other expense	(17,610)	(16,271)	(30,498)	(35,588)
Net loss before income taxes	(7,655)	(138,465)	(30,119)	(261,714)
Income tax provision	0	0	0	0
Net loss	$ (7,655)	$ (138,465)	$ (30,119)	$ (261,714)
Net loss per common share - basic and diluted (in dollars per share)	$ (0.02)	$ (0.50)	$ (0.08)	$ (1.18)
Weighted average common shares outstanding - basic and diluted (in shares)	370,669	278,327	367,892	222,656

XML

BASIC AND DILUTED EARNINGS PER SHARE

6 Months Ended

Apr. 30, 2012

Earnings Per Share [Abstract]

Earnings Per Share [Text Block]

7 BASIC AND DILUTED EARNINGS PER SHARE

The Company computes earnings per share under two different methods, basic and diluted, and presents per share data for all periods in which statements of operations are presented. Basic earnings per share are computed by dividing net loss by the weighted average number of shares of common stock outstanding. Diluted earnings per share are computed by dividing net loss by the weighted average number of common stock and common stock equivalent shares outstanding.

The following table provides a reconciliation of the numerators and denominators used in calculating basic and diluted earnings per share for the three and six months ended April 30, 2012 and 2011, respectively. The calculation has been retrospectively adjusted for the 1 for 200 reverse split which occurred on May 17, 2012.

	Three months ended						Six months ended
	April 30						April 30
	2012			2011			2012			2011
Basic earnings per share calculation:
Net loss to common shareholders	$	(7,655	)	$	(138,465	)	$	(30,119	)	$	(261,714	)
Weighted average of common shares outstanding		370,669			278,327			367,892			222,656
Basic net loss per share	$	(0.02	)	$	(0.50	)	$	(0.08	)	$	(1.18	)
Diluted earnings per share calculation:
Net loss to common shareholders	$	(7,655	)	$	(138,465	)	$	(30,119	)	$	(261,714	)
Weighted average of common shares outstanding		370,669			278,327			367,892			222,656
Stock options (1)		-			-			-			-
Stock warrants (2)		-			-			-			-
Convertible notes payable - officer/stockholder (3)		-			-			-			-
Convertible note payable (4)		-			-			-			-
Diluted weighted average common shares outstanding		370,669			278,327			367,892			222,656
Diluted net loss per share	$	(0.02	)	$	(0.50	)	$	(0.08	)	$	(1.18	)

(1)	The dilutive effect of stock options in the above table excludes 4,000 and 4,000 of underlying options for the three and six months ended April 30, 2012 and 2011, respectively, as they would be anti-dilutive to our net loss for those periods.
(2)	The dilutive effect of stock warrants in the above table excludes 1,000 of underlying warrants for the three and six months ended April 30, 2011 as they would be anti-dilutive to our net loss for those periods.

(3) The dilutive effect of potential convertible notes and accrued interest equivalent to 176,744 and 149,856 shares related to the convertible promissory note from the Company’s CEO for the three and six months ended April 30, 2012 and 2011, respectively, have been excluded as they would be anti-dilutive to our net losses for each of the periods.

(4) The dilutive effect of a potential convertible note equivalent to 15,830 shares related to a convertible promissory note as of for the three and six months ended April 30, 2011, respectively, has been excluded as it would be anti-dilutive to our net loss for those periods. This Note was converted during the three and six months ended April 30, 2012 and the shares issued are included.

XML

RELATED PARTY TRANSACTIONS

6 Months Ended

Apr. 30, 2012

Related Party Transactions [Abstract]

Related Party Transactions Disclosure [Text Block]

6 RELATED PARTY TRANSACTIONS

Accounts Payable – Minority Stockholder

The Company’s principal advertising agency/website developer was owed $615,264 at April 30, 2012 and October 31, 2011. The two principals of this advertising company are also minority stockholders in the Company – holding approximately 1.6% of the Company’s outstanding shares at April 30, 2012. For the six months ended April 30, 2012 and 2011, the Company incurred $0 and $24,481 in services and rent from this related party, respectively.

Due to Officers

As of April 30, 2012 and October 31, 2011, the Company was indebted to its officers for amounts totaling $0 and $3,578, respectively, for unreimbursed business expenses. All of the indebtedness represented non-interest bearing payables due on demand.

Convertible Note Payable – Officer/Stockholder

During the year ended October 31, 2010, the Company borrowed $355,500 from its CEO under a convertible promissory note accruing interest at an annual rate of 12%. At April 30, 2012 and October 31, 2011, the balances due under this note were $241,825 and $243,079, respectively. The note is currently convertible into the Company’s common stock at $0.01 per share. For the three and six months ended April 30, 2012, the Company incurred $5,950 and $11,900 of interest expense in connection with this note. For the three and six months ended April 30, 2011, the Company incurred $14,701 and $25,788 of interest expense in connection with this note. Accrued interest included in accrued expenses due under the note as of April 30, 2012 and October 31, 2011 was $106,663 and $91,962, respectively. The accrued interest is also convertible into the Company’s common stock at $0.01 per share.

XML

TRADEMARK SALE

6 Months Ended

Apr. 30, 2012

Goodwill and Intangible Assets Disclosure [Abstract]

Intangible Assets Disclosure [Text Block]

8 TRADEMARK SALE

On March 16, 2012, the Company sold the “Webdigs” domain, technology and certain trademarks to Fiontrai II, LLC for $15,000. These assets had a cost basis of zero and were held in Webdigs, LLC.  The assets included US Trademark No. 3,461,665 "Webdigs", along with www.webdigs.com domain name and the original webdigs.com website software and technology developed by MoCo, Inc. Included in this transaction was a royalty agreement whereby Webdigs could receive royalty payments from Fiontrai upon its licensing the technology to other third parties. In Connection with this transaction, Robert Buntz, CEO purchased the royalty agreement from the Company in exchange for a principal reduction of his loan to the Company of $5,000.

XML

SUBSEQUENT EVENTS

6 Months Ended

Apr. 30, 2012

Subsequent Events [Abstract]

Subsequent Events [Text Block]

9 SUBSEQUENT EVENTS

On May 7, 2012, we transferred ownership of TheMLSDirect.com and associated domain names previously acquired from Tracy Johnson, back to Tracy Johnson in consideration of all monies owed to Mr. Johnson by the company totaling $8,950.

On May 17, 2012, the Company affected a 1 for 200 reverse stock split. The Company retrospectively restated the outstanding shares for the earnings per share calculation. The balance sheet has not been restated and will be adjusted during the period the split occurred.

XML

CONSOLIDATED STATEMENTS OF CASH FLOWS (USD $)	6 Months Ended
	Apr. 30, 2012	Apr. 30, 2011
Cash flows from operating activities:
Net loss	$ (30,119)	$ (261,714)
Adjustments to reconcile net loss to net cash flows used in operating activities:
Depreciation	0	7,361
Amortization of intangible assets	0	59,189
Amortization of discount for beneficial conversion feature on convertible debt	12,632	7,895
Share-based compensation	0	1,040
Gain on sale of royalty agreement to CEO	(5,000)	0
Changes in operating assets and liabilities:
Commissions and fees receivable	0	4,669
Prepaid expenses and deposits	0	(858)
Other current assets	0	2,500
Accounts payable	(8,643)	47,807
Accounts payable - minority stockholder	0	24,381
Accrued expenses	23,340	99,909
Other liabilities	0	(9,223)
Net cash flows used in operating activities	(7,790)	(17,044)
Cash flows from financing activities:
Proceeds from (payments to) officer/stockholder convertible notes payable	3,746	(6,500)
Proceeds from issuance of convertible note payable - third party	0	30,000
Increase (decrease) in due to officers	(3,578)	53
Principal payments on capital lease obligations	0	(2,249)
Net cash flows provided by financing activities	168	21,304
Net change in cash and cash equivalents	(7,622)	4,260
Cash and cash equivalents, beginning of period	8,169	5,236
Cash and cash equivalents, end of period	547	9,496
Supplemental disclosure of non-cash investing activities
Beneficial conversion feature related to convertible note payable	0	30,000
Conversion of accrued officer salary to common stock	0	96,384
Conversion of convertible notes payable	30,000	300,000
Conversion of accrued interest	$ 6,624	$ 0

XML

SHARE-BASED COMPENSATION

6 Months Ended

Apr. 30, 2012

Disclosure of Compensation Related Costs, Share-based Payments [Abstract]

Disclosure of Compensation Related Costs, Share-based Payments [Text Block]

5 SHARE-BASED COMPENSATION

Stock Options

The Company recognizes compensation expense for stock option grants over the requisite service period for vesting of the award. Total stock-option compensation expense included in the Company's consolidated statements of operations for the six months ended April 30, 2012 and 2011 was $0 and $1,040, respectively. This expense is included in general and administrative expense. The compensation expense had less than a $0.01 per share impact on the basic loss per common share for the six months ended April 30, 2012 and 2011.

The following is a summary of stock option activity for the six months ended April 30, 2012:

							Weighted
			Weighted		Aggregate		remaining
	Number of		average		intrinsic		contractual term
	options		exercise		value		(years)
Outstanding at October 31, 2011		800,000	$	0.25	$	-
Granted		-		-		-
Exercised		-		-		-
Forfeited or expired		-		-		-
Outstanding at April 30, 2012		800,000	$	0.25	$	-		1.38
Exercisable at April 30, 2012		800,000	$	0.25	$	-		1.38

The aggregate intrinsic value in the table above represents the difference between the closing stock price on April 30, 2012 and the exercise price, multiplied by the number of in-the-money options that would have been received by the option holders had all option holders exercised their options on April 30, 2012.  There were no options exercised during the six months ended April 30, 2012 and 2011.