| Schedule of stockholders' equity note, warrants or rights |
| Warrants | |
Stock Price | |
Exercise Price | |
Expected Life (Yrs) | |
Risk-Free Rate | |
Warrant Value | |
Number of Warrants | |
Extended Value |
| Series A (expired) | |
$ | .275 | | |
$ | .55 | | |
| .75 | | |
| .54 | % | |
$ | .1168 | | |
| 181,818 | | |
$ | 21,249 | |
| Series B (expired) | |
$ | .275 | | |
$ | 1.10 | | |
| 1.75 | | |
| .69 | % | |
$ | .1639 | | |
| 181,818 | | |
$ | 29,817 | |
| Series C | |
$ | .275 | | |
$ | 2.20 | | |
| 1.75 | | |
| .85 | % | |
$ | .1912 | | |
| 181,818 | | |
$ | 34,767 | |
| Total | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
$ | 85,833 | |
|
| Scedule of warrant activity |
| | |
Number of Warrants |
| | |
|
| | Balance, December 31, 2017 | | |
| 545,454 | |
| | Granted | | |
| (19,636 | ) |
| | (Exercised) | | |
| (162,182 | ) |
| | (Forfeited/expired) | | |
| (181,818 | ) |
| | Balance, December 31, 2018 | | |
| 181,818 | |
| | Granted | | |
| — | |
| | (Exercised) | | |
| — | |
| | (Forfeited/expired) | | |
| — | |
| | Balance, March 31, 2019 | | |
| 181,818 | |
|
| Schedule of debt conversions |
| Name |
|
Principal |
|
Interest |
|
Total
Converted |
|
Conversion Rate Per Share |
|
Post-Split Shares Issued Upon Conversion |
| Gulf Coast Capital |
|
|
January 8, 2018 |
|
|
$ |
24,090 |
|
|
$ |
21,376 |
|
|
$ |
45,466 |
|
|
$ |
.275 |
|
|
165,331 |
| Mark Bogani |
|
|
January 8, 2018 |
|
|
|
12,500 |
|
|
|
188 |
|
|
|
12,688 |
|
|
|
.275 |
|
|
46,138 |
| Stephen Calandrella |
|
|
January 8, 2018 |
|
|
|
25,000 |
|
|
|
375 |
|
|
|
25,375 |
|
|
|
.275 |
|
|
92,273 |
| Clifford Thygesen |
|
|
January 8, 2018 |
|
|
|
100,000 |
|
|
|
6,313 |
|
|
|
106,313 |
|
|
|
.275 |
|
|
386,593 |
| Kevin Curtis |
|
|
January 8, 2018 |
|
|
|
25,000 |
|
|
|
125 |
|
|
|
25,125 |
|
|
|
.275 |
|
|
91,364 |
| Phillip Grey |
|
|
January 8, 2018 |
|
|
|
12,500 |
|
|
|
375 |
|
|
|
12,875 |
|
|
|
.275 |
|
|
46,818 |
| Phillip Grey* |
|
|
January 8, 2018 |
|
|
|
38,500 |
|
|
|
— |
|
|
|
38,500 |
|
|
|
.402 |
|
|
95,890 |
| Total |
|
|
|
|
|
$ |
237,590 |
|
|
$ |
28,752 |
|
|
$ |
266,342 |
|
|
|
— |
|
|
924,407 |
* Represents accrued wages converted at a rate agreed
upon by management.
|