Derivative liabilities (Tables)

3 Months Ended

Mar. 31, 2019

Notes to Financial Statements

Summary of derivative liability balance

	Notes			Warrants			Total
Beginning Balance	$	1,406,209		$	155,022		$	1,561,231
Initial Derivative Liability		411,247			78,029			489,276
Fair Value Change		153,540			(119,690	)		33,850
Derivative Settlement		(356,295	)		—			(356,295	)
Ending Balance	$	1,614,701		$	113,361		$	1,728,062

Fair value assumptions for derivative liabilities

	Commitment date		Remeasurement date
Expected dividends		-0-		-0-
Expected volatility		197%-231%		233%
Expected term		0.50 years		.5 years
Risk free interest		2.49%-2.53%		2.44%

Fair value assumptions for warrants

	Commitment date		Remeasurement date
Expected dividends		-0-		-0-
Expected volatility		192%		178%-205%
Expected term		5 years		2.59-4.86 years
Risk free interest		2-23%		2.22%-2.25%