XML 17 R28.htm IDEA: XBRL DOCUMENT v3.20.1
Common Stock Warrants and Options (Tables)
12 Months Ended
Dec. 31, 2019
Share-based Compensation Arrangement by Share-based Payment Award, Options, Additional Disclosures [Abstract]  
Warrants granted
2019   2018
Issuance   Warrant       # of Common   Issuance   Warrant       # of Common
Date   #   Name   Stock Warrants   Date   #   Name   Stock Warrants
                1/5/2018   1029   Lex Seabre   100,000.00
Total           -   1/21/2018   1031   Roger Forsyth   100,000.00
                1/23/2018   1032   Roger Forsyth   100,000.00
                2/9/2018   1033   Lawrence Wesigal   15,000.00
                3/19/2018   1034   Donald Steinberg   150,000.00
                3/15/2018   1035   Donald Harrington   12,500.00
                4/26/2018   1036   Roger Seabre   100,000.00
                4/26/2018   1037   Michael Kirk Wines   100,000.00
                5/7/2018   1038   Donald Steinberg   400,000.00
                5/15/2018   1039   Roger Seabre   200,000.00
                6/13/2018   1040   Blue Ridge Enterprises   450,000.00
                6/26/2018   1041   Dianna Steinberg   200,000.00
                Total           1,927,500.00
Warrants outstanding
Issuance   Warrant           # of Common   Strike  
Date   #   Name   Document   Stock Warrants   Price  
12/31/2017               1,973,333        
                         
1/2/2018   1009   Exercise - Edward Matkoff   Subscription Agreement   -50,000   $ 3.00  
1/5/2018   1029   Lex Seabre   Subscription Agreement   100,000   $ 5.00  
1/21/2018   1031   Roger Forsyth   Subscription Agreement   100,000   $ 12.50  
1/23/2018   1010   Expired - Sandra Hogan   Subscription Agreement   -2,000   $ 3.00  
1/23/2018   1032   Roger Forsyth   Subscription Agreement   100,000   $ 12.50  
2/9/2018   1033   Lawrence Wesigal   Subscription Agreement   15,000   $ 12.50  
3/19/2018   1034   Donald Steinberg   Subscription Agreement   150,000   $ 5.00  
3/15/2018   1035   Donald Harrington   Subscription Agreement   12,500   $ 5.00  
4/20/2017   1015   Expired - Lex Seabre   Subscription Agreement   -375,000   $ 3.00  
4/20/2017   1020   Expired - Lex Seabre   Subscription Agreement   -125,000   $ 3.00  
4/26/2018   1036   Roger Seabre   Subscription Agreement   100,000   $ 5.00  
4/26/2018   1037   Michael Kirk Wines   Subscription Agreement   100,000   $ 5.00  
5/7/2018   1038   Donald Steinberg   Subscription Agreement   400,000   $ 6.00  
5/15/2018   1039   Roger Seabre   Subscription Agreement   200,000   $ 6.00  
6/13/2018   1040   Blue Ridge Enterprises   Subscription Agreement   450,000   $ 6.00  
6/16/2017   1019   Expired - Black Mountain Equities   Debt Exchange Agreement   -70,000   $ 3.00  
6/26/2018   1041   Dianna Steinberg   Subscription Agreement   200,000   $ 6.00  
12/31/2018               3,278,833        
                         
1/5/2018   1029   Expired - Lex Seabre   Subscription Agreement   -100,000   $ 5.00  
2/9/2018   1033   Expired - Lawrence Wesigal   Subscription Agreement   -15,000   $ 12.50  
3/19/2018   1034   Expired - Donald Steinberg   Subscription Agreement   -150,000   $ 5.00  
3/15/2018   1035   Expired - Donald Harrington   Subscription Agreement   -12,500   $ 5.00  
4/26/2018   1036   Expired -Roger Seabre   Subscription Agreement   -100,000   $ 5.00  
4/26/2018   1037   Expired -Michael Kirk Wines   Subscription Agreement   -100,000   $ 5.00  
5/7/2018   1038   Expired -Donald Steinberg   Subscription Agreement   -400,000   $ 6.00  
5/15/2018   1039   Expired -Roger Seabre   Subscription Agreement   -200,000   $ 6.00  
6/13/2018   1040   Expired -Blue Ridge Enterprises   Subscription Agreement   -450,000   $ 6.00  
6/26/2018   1041   Expired -Dianna Steinberg   Subscription Agreement   -200,000   $ 6.00  
5/25/2017   1016   Expired -Russ Karlen   Subscription Agreement   -100,000   $ 3.00  
5/25/2017   1017   Expired -Eric Karlen   Subscription Agreement   -20,000   $ 3.00  
5/31/2017   1018   Expired -Matt Turner   Subscription Agreement   -20,000   $ 3.00  
5/31/2017   1022   Expired -Rodger Seabre   Subscription Agreement   -300,000   $ 3.00  
7/7/2017   1021   Expired - Rodger Seabre   Subscription Agreement   -200,000   $ 3.00  
8/2/2017   1026   Expired - Rodger Seabre   Subscription Agreement   -100,000   $ 3.00  
9/5/2017   1023   Expired - Harry Methewson #1   Subscription Agreement   -40,000   $ 3.00  
9/24/2017   1024   Expired - Harry Methewson #2   Subscription Agreement   -133,000   $ 3.00  
9/29/2017   1025   Expired - A2Z Inc.   Subscription Agreement   -300,000   $ 3.00  
10/24/2017   1027   Expired - Salvatore Rutigliano   Subscription Agreement   -13,3333   $ 3.00  
11/10/2017   1028   Expired - Roger Seabre   Subscription Agreement   -125,000   $ 3.00  
12/31/2019               200,000        
Fair value of options assumptions
    For the period
ended
December 31,
2019
Risk-free interest rate   1.75%
Expected dividend yield   0%
Expected lives   10.0 years
Expected volatility   200%
Stock option activity
    For the Year Ended
December 31, 2019 and 2018
 
    Number of     Average  
    Shares     Price  
Outstanding at the beginning of period   $ -     $ -  
Granted     6,000,000       10.55  
Exercised/Expired/Cancelled     -       -  
Outstanding at the end of period     6,000,000     $ 10.55  
Exercisable at the end of period     1,250,000     $ 10.55