STOCK BASED COMPENSATION | NOTE 6 – STOCK BASED COMPENSATION Stock Options In May 8, 2006, the Company approved the 2006 Equity Incentive Plan ("2006 Plan") for the benefit of our directors, officers, employees and consultants, and which reserved 400,000 10 40,000 On July 14, 2014, the Company's board of directors approved the 2014 Employee Stock Plan ("2014 Plan") and authorized 10,000,000 10 Effective July 14, 2014, the Company granted 4,150,000 0.05 Of the 4,150,000 stock options, 1,100,000 3,050,000 three four The 1,100,000 stock options that vested immediately on the grant date of July 14, 2014 were valued at $ 55,000 300,000 800,000 The remaining 3,050,000 1,050,000 2,000,000 157,942 The Company used the following assumptions in the calculation: Stock Price (re-measurement date of April 30, 2015) $ 0.27 Exercise Price $ 0.05 Expected Remaining Term 9.21 Volatility 436 % Annual Rate of Quarterly Dividends 0.00 % Risk Free Interest Rate 0.11 % On February 24, 2015, pursuant to the terms of the 2014 Employee Stock Plan the Company issued to its employees, options to purchase up to 2,900,000 0.30 4 580,000 3,000,000 0.30 two 250,000 2,750,000 343,750 As a result, a total of 5,900,000 830,000 5,070,000 two four The 830,000 stock options that vested immediately on the grant date were valued at $ 390,100 The remaining 5,070,000 2,382,900 157,820 The Company used the following assumptions in the calculation: Stock Price (grant date) $ 0.47 Exercise Price $ 0.30 Expected Remaining Term 5 Volatility 246 % Annual Rate of Quarterly Dividends 0.00 % Risk Free Interest Rate 0.11 % The following tables summarize all employee and consultant stock option activity of the Company since April 30, 2014: Employee and Consultant Stock Options Outstanding Weighted Weighted Average Average Remaining Aggregate Number of Exercise Contractual Intrinsic Shares Price Life (Years) Value Outstanding, April 30, 2014 – all related to 2006 Plan 40,000 $ 1.00 4.82 $ — Issued July 14, 2014 under 2014 Plan 4,150,000 $ 0.05 9.40 $ 616,000 Issued February 24, 2015 under 2014 Plan 5,900,000 $ 0.30 9.83 $ — Exercised under 2014 Plan (300,000 ) $ 0.05 — $ — Canceled under 2014 Plan (1,050,000 ) $ 0.05 — $ — Outstanding, April 30, 2015 8,740,000 $ 0.06 9.60 $ 616,000 Stock Warrants Effective July 14, 2014, the Company granted 2,000,000 0.01 one 81,624 The Company used the following assumptions in the calculation: Stock Price (grant date) $ 0.05 Exercise Price $ 0.01 Expected Remaining Term 0.5 Volatility 161 % Annual Rate of Quarterly Dividends 0.00 % Risk Free Interest Rate 0.11 % On January 1, 2015 the Company executed a rescission agreement with the Consultant terminating the consulting agreement and canceling the warrant issuance, effective retroactively to July 14, 2014. Therefore, the Company has reversed $ 24,376 On February 24, 2015, the Company issued to certain of its consultants and professional service providers warrants to purchase up to 1,550,000 0.01 The Company evaluated the stock warrants in accordance with ASC 505-50, Stock Compensation – Equity Based Payments to Non-Employees, and utilized the Black Scholes method to determine valuation. As a result of our analysis, the total value for the stock warrant issuance on the grant date of February 24, 2015 was $ 724,629 In March and April 2015, 700,000 1,550,000 850,000 The Company used the following assumptions in the calculation: Stock Price (grant date) $ 0.47 Exercise Price $ 0.01 Expected Remaining Term 5 Volatility 246 % Annual Rate of Quarterly Dividends 0.00 % Risk Free Interest Rate 0.11 % The following tables summarize all consultant stock warrant activity of the Company since April 30, 2014: Consultant Stock Warrants Outstanding Weighted Weighted Average Average Remaining Aggregate Number of Exercise Contractual Intrinsic Shares Price Life (Years) Value Outstanding, April 30, 2014 — $ — — $ — Issued July 14, 2014 2,000,000 $ 0.01 — — Issued February 24, 2015 1,550,000 $ 0.01 4.82 $ 221,000 Canceled January 1, 2015 (2,000,000 ) $ 0.01 — — Exercised March 13 and April 23, 2015 (700,000 ) $ 0.01 — — Outstanding April 30, 2015 850,000 $ 0.01 4.82 $ 221,000 |