XML 23 R27.htm IDEA: XBRL DOCUMENT v2.4.0.8
Stock Options (Tables)
12 Months Ended
Dec. 31, 2012
Stock Options Tables  
Stock option activity
   

Number of

Shares

    Weighted Average Exercise Price    

Aggregate

Intrinsic Value (1)

   

Number of

Shares Exercisable

   

Weighted Average Fair Value At

Date of Grant

 
Outstanding at December 31, 2010     -       -       -       -        
                                       
Granted at Fair Value     180,000     $ .83               80,000     $ 1.35  
Exercised     -       -                          
Cancelled     -       -               -          
Outstanding at December 31, 2011     180,000     $ .83     $ 147,000       80,000          
                                         
Granted at Fair Value     130,000     $ .84               45,000     $ 1.32  
Exercised     -       -                          
Cancelled     90,000     $ .83               -          
Outstanding at December 31, 2012     220,000     $ .84     $ 0       125,000          

 

(1) The intrinsic value of a stock option is the amount by which the market value of the underlying stock exceeds the exercise price of the option at December 31, 2012. If the exercise price exceeds the market value, there is no intrinsic value.
Fair value of each option granted
    2012     2011  
Expected life of option   0 to 6 years     0 to 6 years  
Risk free interest rates     .8% - .8 %     .9 %
Estimated volatility     514.9% - 585.0 %     685.1 %
Dividend yield     0.0 %     0.0 %
Information about stock options

The following table summarizes information about stock options outstanding at December 31, 2012:

 

Range of

Exercise Prices

   

Number of

Options

   

Weighted

Average

Remaining

Contractual

Life (Years)

   

Weighted

Average

Exercise

Price

   

Aggregate

Intrinsic

Value (1)

   

Number

Exercisable

   

Weighted Average Exercise

Price of Exercisable Options

   

Aggregate

Intrinsic

Value (1)

 
                                                             
$ .50 - $1.00       220,000       4.1     $ .84     $ 0       164,378     $ .78     $ 0  

 

(1) The intrinsic value of a stock option is the amount by which the market value of the underlying stock exceeds the exercise price of the option at December 31, 2012. If the exercise price exceeds the market value, there is no intrinsic value.

 

The following table summarizes information about options outstanding at December 31, 2011:

 

Range of

Exercise Prices

   

Number of

Options

   

Weighted

Average

Remaining

Contractual

Life (Years)

   

Weighted

Average

Exercise

Price

   

Aggregate

Intrinsic

Value (1)

   

Number

Exercisable

   

Weighted

Average

Exercise

Price of Exercisable Options

   

Aggregate

Intrinsic

Value

 
                                                             
$ 0.01 - $0.02       180,000       4.7     $ .85     $ 147,000       80,000     $ .65     $ 82,000  
Nonvested shares granted under the Company's stock option plan

A summary of the Company’s non-vested stock options at December 31, 2012 and December 31, 2011 and changes during the years are presented below.

 

Non-Vested Stock Options   Options     Weighted Average Grant Date Fair Value  
Non-Vested at December 31, 2011     100,000     $ 1.35  
Granted     85,000     $ 1.36  
Vested     (69,378 )   $ 1.26  
Forfeited     (60,000 )   $ 1.65  
Non-Vested at December 31, 2012     55,622     $ 1.15  

 

Non-Vested Stock Options   Options     Weighted Average Grant Date Fair Value  
Non-Vested at December 31, 2010     0     $ 0.00  
Granted     180,000     $ 1.35  
Vested     (80,000 )   $ 1.26  
Forfeited     0     $ 1.65  
Non-Vested at December 31, 2011     100,000     $ 1.15