XML 28 R16.htm IDEA: XBRL DOCUMENT v3.7.0.1
4. Stock Options (Tables)
12 Months Ended
Dec. 31, 2016
Stock Options Tables  
Stock option activity
   

Number of

Shares

   

Exercise Price

Range

   

Weighted Average

Exercise Price

   

Weighted Average

Remaining Contractual Term (Years)

   

Aggregate

Intrinsic

Value

 
                               
Outstanding, December 31, 2014     20,850,000     $ 0.02 to 3.50     $ 0.040              
Granted     8,850,000       0.023       0.023              
Exercised     --       --       --              
Expired/forfeited     (120,000 )     0.023       0.023              
                                     
Outstanding, December 31, 2015     29,580,000     $ 0.02 to $0.19     $ 0.0362              
Granted     --       --       --              
Exercised     --       --       --              
Expired/forfeited     (480,000 )     0.023       0.023              
                                     
Outstanding, December 31, 2016     29,100,000     $ 0.02 to $0.19     $ 0.0364       6.80     $ 8,725  
                                         
Exercisable, December 31, 2016     19,970,000     $ 0.02 to $0.19     $ 0.0432       6.44     $ 6,575  
Outstanding and exercisable options by price range
    Outstanding options Exercisable Options  
        Weighted     Weighted         Weighted    
        Average     Average         Average    
Range of Exercise Number   Remaining     Exercise   Number   Exercise    
Prices per Share  Outstanding   Life (Years)     Price   Exercisable   Price    
                                   
  $0.14      2,350,000     3.0     $ 0.140       2,350,000     $ 0.140        
  $0.19      1,000,000     3.5     $ 0.190       1,000,000     $ 0.190        
  $0.02      17,450,000     6.8     $ 0.020       13,150,000     $ 0.020        
  $0.023      8,300,000     8.3     $ 0.023       3,470,000     $ 0.023        
  $0.02 - $ 0.19      29,100,000             $ 0.0364       19,970,000     $ 0.0432        
Share based compensation assumptions

Estimated volatility   170.47%
Risk free interest rate   1.32%
Expected dividend rate   —   
Expected life   6 years