XML 47 R24.htm IDEA: XBRL DOCUMENT v3.3.1.900
8. EMPLOYEE EQUITY INCENTIVE PLAN (Tables)
12 Months Ended
Dec. 31, 2015
Employee Equity Incentive Plan Tables  
Employee Equity Incentive Plan
Options Outstanding     Options Exercisable  
            Weighted        
            Average     Exercisable  
Exercise     Number of     Remaining Life     Number of  
Price     Options     In Years     Options  
$ 0.10       1,500,000       8.6       500,000  
  0.50       1,065,000       9.0       964,981  
  0.60       105,000       9.3       67,940  
  0.90       1,955,000       9.9       585,000  
  1.00       800,000       9.9       0  
          5,425,000       9.3       2,117,921  

 

Employee stock option activity
                Weighted-Average  
          Weighted-Average     Remaining  
    Shares     Exercise Price     Contractual Term  
Outstanding at January 1, 2014     0     $ -       -  
Grants     2,050,000       0.1       9.6  
Exercised     -       -       -  
Canceled     -     $ -          
Outstanding at December 31, 2014     2,050,000     $ 0.1       9.6  
Grants     3,925,000       0.80       9.9  
Exercised       (250,000 )     0.1         9.3  
Canceled     (300,000)         0.1         8.6  
Outstanding at December 31, 2015     5,425,000     $ 0.59       9.3  
Exercisable at December 31, 2015     2,117,921     $ 0.52       9.1  
Fair value of granted options

 

Dividend yield:     -0- %
Volatility   119.43% to 129.88 %
Risk free rate:   0.48% to 2.53 %
Expected life:   7 to 10 years  
Estimated fair value of the Company’s common stock   $ $2.21 to $2.50  
Estimated forfeiture rate     0 %