Please wait

 

 

November 13, 2018

 

Via Edgar

 

Securities and Exchange Commission

Division of Corporation Finance

100 F Street, N.E.

Washington, D.C. 20549

 

Attention: Ms. Mara L. Ransom
  Assistant Director

 

  Re: Re: InterCloud Systems, Inc.
    Form 10-K for the Fiscal Year Ended December 31, 2017
    Form 10-Q for the Quarterly Period Ended June 30, 2018
   

Filed April 17, 2018 and August 14, 2018

File Number 001-36100

 

Dear Ms. Ransom:

 

On behalf of InterCloud Systems, Inc., a Delaware corporation (the “Company”), set forth below are responses to the comments of the staff (the “Staff”) of the Securities and Exchange Commission (the “SEC”) contained in your letter dated October 23, 2018 (the “Comment Letter”) relating to the Company’s Annual Report on Form 10-K for the year ended December 31, 2017 (the “Form 10-K”) filed by the Company with the SEC on April 17, 2018 and the Company’s Form 10-Q for the Quarterly Period ended June 30, 2018 filed with the SEC on August 14, 2018. The headings and numbered paragraphs of this letter correspond to the headings and paragraph numbers contained in the Comment Letter. To facilitate the Staff’s review, we have reproduced the text of the Staff’s comments in italics below.

 

Form 10-K for the Fiscal Year Ended December 31, 2017

 

Management's Discussion and Analysis of Financial Condition and Results of Operations Results of Operations, page 36

 

1. Please tell us why you did not discuss the loss on disposal of subsidiary, the loss on extinguishment of debt and change in fair value of derivative instruments in your discussion of results of operations. Refer to Item 303(A)(3) of Regulation S-K.

 

Response: The Company inadvertently did not include a specific discussion of loss on disposal of subsidiary, but did include a discussion of the gain on change in fair value of derivative instruments and loss on extinguishment of debt on page 40 under the heading Net cash used in operating activities. The Company will make the requested changes on a prospective basis by including a section in Management's Discussion and Analysis of Financial Condition and Results of Operations. The section will be Other income (loss) and describe the components which are included there. The disclosure in other income (loss) would be as follows:

 

During the year ended December 31, 2017, the other (loss) increased to a loss of $(27,582) from a loss of $(8,076) in the year ended December 31, 2016. Change in fair value of derivative instruments decreased from a gain of $17,545 in the year ended December 31, 2016 to a gain of $3,530 for the year ended December 31, 2017. This decrease was a result of changes in outstanding debt combined with changes in the inputs used to calculate derivative values. Loss on disposal of subsidiary increased to a loss of $13,061 in the year ended December 31, 2017 from a loss of $326 in the 2016 period. This was caused by the disposal of multiple subsidiaries during 2017, compared to 2016. During 2017, the Company sold its AW Solutions subsidiary which was included in the Company’s application and infrastructure segment, along with its SDN and Highwire divisions of ADEX, which were included in the professional services segment, both of which are continuing segments. . Loss on extinguishment of debt, net decreased from a loss of $9,597 in the year ended December 31, 2016 to $8,857 in the year ended December 31, 2017. This decrease was a result of, a gain of $1,800 on exchange of debt to preferred stock in 2017, which offset the loss on extinguishment of debt pursuant to modifications of existing debt agreements and the conversion of notes payable to common stock, of $10,657

 

 

 

 

2. Gross profit represents a non-GAAP financial measure since the measure excludes depreciation and amortization. Please include:

 

a reconciliation of the differences between gross profit with the most directly comparable financial measure calculated and presented in accordance with GAAP;

 

a statement disclosing the reasons why management believes that presentation of the non-GAAP financial measure provides useful information to investors regarding the registrant's financial condition and results of operations; and

 

to the extent material, a statement disclosing the additional purposes, if any, for which management uses the non-GAAP financial measure.

 

Also, the use of titles or descriptions of non-GAAP financial measures should not be the same as, or confusingly similar to, titles or descriptions used for GAAP financial measures. Please revise the title of this non-GAAP financial measure in future filings. Please refer to Item 10(e) of Regulation S-K.

 

Response: The depreciation recorded on the Company’s statement of operations is not related to cost of revenues. The depreciation is related to assets used in the general and administrative functions of the company and is not used to generate revenue. The depreciable assets are primarily vehicles, software, computer and office equipment utilized in general and administrative functions. Management does not believe that it is presenting a non-GAAP financial measure. Management will revise the title of the non-GAAP financial measure in future filings.

 

Exhibit Index, page 57

 

3. Please tell us why you did not file a consent from you auditors related to December 31, 2017 financial statements incorporated by reference into Form S-8 filed March 13, 2018.

 

Response: The Company inadvertently did not include the required consent. The consent is included in this response.

 

2

 

 

Consolidate Financial Statements

Consolidated Statements of Operations, page F-5

 

4. We note you exclude depreciation and amortization from cost of revenue. Therefore, gross profit represents a non-GAAP financial measure that should not be presented on the face of the statement. Please revise. Refer to Item 10(e)(1)(ii)(C) of Regulation S-K. In addition, in order to avoid placing undue emphasis on "cash flow," depreciation and amortization should not be positioned in the income statement in a manner which results in reporting a figure for income before depreciation. As such, the description of the cost of revenue line item should be revised to read somewhat as follows: "Cost of revenue (exclusive of depreciation shown below)." Please refer to SAB Topic 11:B.

 

Response: The depreciation recorded on the Company’s statement of operations is not related to cost of revenues. The depreciation is related to assets used in the general and administrative functions of the company and is not used to generate revenue. The depreciable assets are primarily vehicles, software, computer and office equipment utilized in general and administrative functions. The Company will make the requested change on a prospective basis.

 

5. Please explain to us in detail how you computed the weighted average number of common shares outstanding for each year presented.

 

Response: The Company computes the weighted average number of common shares outstanding by determining how much of a period a given transaction covered. For example, if the Company were to issue 200,000 shares on July 1, these shares would be outstanding for six out of twelve months. These shares would account for 100,000 shares in the calculation of the weighted average number of common shares outstanding for the year ended December 31.

 

There was an error in presentation in the 2016 year. The calculation was done correctly, however, when it was entered into the formula, instead of entering [104,866], 1,049,866 was entered incorrectly. The file with the calculation of weighted average number of shares is included.

 

In the Form 10-K for the year ended December 31, 2017, the calculation for the year ended December 31, 2017 is correct as presented. For the year ended December 31, 2016, the presentation should have been as follows:

 

 

Net loss attributable to InterCloud Systems, Inc. common stockholders  $(26,483)
      
Loss per share attributable to InterCloud Systems, Inc. common stockholders, basic and diluted:     
Net loss from continuing operations  $(138.86)
Net loss on discontinued operations, net of taxes  $(37.85)
Net loss per share  $(176.71)
      
Weighted average common shares outstanding, basic and diluted   104,866 

 

Note 11 Term Loans, page F-33

 

6. Please reconcile for us the gain (loss) on extinguishments of debt disclosed on pages F-33 through F-48 with the gain (loss) on extinguishment of debt, net disclosed in the statements of operations for the years presented.

 

Response: The Company has attached a reconciliation schedule to this response which shows the amounts recorded as gain (loss) on extinguishment of debt on the statement of operations and reconciles that to the footnote disclosure on pages F-33 through F-48. The amounts of gain (loss) on debt extinguishment included amounts related to the conversion of debt and warrants to preferred stock, which was not included in the debt footnote, but was included in Note 18 Preferred stock footnote on page F-80. The enhanced disclosure would read as follows:

 

London Bay – VL Holding Company LLC November 17, 2017 Amendment

 

On November 17, 2017, the Company amended a convertible promissory note originally issued to London Bay – VL Holding Company LLC on October 9, 2014. The amendment extended the maturity date to October 9, 2018. The amended note is in the principal amount of $2,003 and does not accrue interest. The note is convertible at 95% of the average of the three lowest prices during the 5 days preceding conversion (refer to Note 12, Derivative Instruments, for further detail on the derivative features associated with the amended note). The Company accounted for the amendment according to ASC Topic 470-50. As a result of the amendment, the Company recorded a loss on extinguishment of debt of $282 for the year ended December 31, 2017.

 

3

 

 

On December 8, 2017, the holder of the amended note assigned $600 of principal to RDW Capital LLC (refer to the “RDW December 8, 2017 9.9% Convertible Promissory Note” section of this note for further detail).

 

During the year ended December 31, 2017, the investor who holds the amended note did not convert any principal or accrued interest into shares of the company’s common stock.

 

WV VL Holding Corp November 17, 2017 Amendment

 

On November 17, 2017, the Company amended a convertible promissory note originally issued to WV VL Holding Corp on October 9, 2014. The amendment extended the maturity date to October 9, 2018. The amended note is in the principal amount of $2,005 and does not accrue interest. The note is convertible at 95% of the average of the three lowest prices during the 5 days preceding conversion (refer to Note 12, Derivative Instruments, for further detail on the derivative features associated with the amended note). The Company accounted for the amendment according to ASC Topic 470-50. As a result of the amendment, the Company recorded a loss on extinguishment of debt of $462 for the year ended December 31, 2017.

 

JGB (Cayman) Waltham Ltd. Senior Secured Convertible Debenture

 

The disclosure was correct, however the Company inadvertently used an incorrect number for the loss, the correct number is shown below.

 

The Company accounted for the assignment of debt in accordance with ASC Topic 470-50. Because of the extinguishment, the Company recorded a loss on extinguishment of debt of $4,725 on the consolidated statement of operations for the year ended December 31, 2017. In addition, the Company re-valued the derivative features (refer to Note 12, Derivative Instruments, for additional information on this transaction).

 

RDW October 12, 2017 9.9% Convertible Promissory Note

 

On October 12, 2017, Frank Jadevaia, former owner of IPC, assigned $400 of his outstanding promissory notes to RDW. The new note is in the principal amount of $400, bears interest at the rate of 9.9% per annum, and matures on September 27, 2018. The note is convertible at the lower of (i) $4.00 or (ii) 75% of the lowest VWAP over the twenty trading days prior to the date of conversion (refer to Note 12, Derivative Instruments, for further detail on the derivative features associated with the RDW October 12. 2017 9.9% convertible note). The Company accounted for the extinguishment according to ASC Topic 470-50. As a result of the extinguishment, the Company recorded a loss on extinguishment of debt of $308 for the year ended December 31, 2017.

 

RDW December 8, 2017 9.9% Convertible Promissory Note

 

On December 8, 2017, London Bay – VL Holding Company LLC assigned $600 of an outstanding promissory note to RDW. The new note is in the principal amount of $600, bears interest at the rate of 9.9% per annum, and matures on December 8, 2018. The note is convertible at the lower of (i) $4.00 or (ii) 65% of the lowest VWAP over the twenty trading days prior to the date of conversion (refer to Note 12, Derivative Instruments, for further detail on the derivative features associated with the RDW December 8. 2017 9.9% convertible note). The Company accounted for the extinguishment according to ASC Topic 470-50. As a result of the extinguishment, the Company recorded a loss on extinguishment of debt of $803 for the year ended December 31, 2017.

 

4

 

 

7. It appears that the debt discount related to the Forward Investments, LLC convertible feature disclosed in the 2nd paragraph on page F-50 exceeded to aggregate amount of convertible loans disclosed in the first paragraph. Please tell us how you accounted for the fair value of the embedded conversion feature in excess of the convertible loans.

 

Response: During the preparation of the Form 10-K for the year ended December 31, 2017, the Company inadvertently excluded descriptions from previous periods of certain notes payable from Note 12 Derivative financial Instruments, the correct descriptions were included in Note 11 Term Loans on page F-47. The description of the Forward Investments LLC convertible note that was included on page F-50 only included two of the notes, which caused the amounts to appear incorrect. The disclosure should have been:

 

During the years ended December 31, 2012, 2013 and 2014, Forward Investments LLC made convertible loans to the Company for working capital purposes in various amounts totaling $6,475. The fair value of the embedded conversion feature at the date of issuance was $8,860. The Company recorded a debt discount of $6,475 and a loss on debt discount of $2,385. The debt discount is being amortized over the life of the loans. The Company used a Monte Carlo simulation on the date of issuance to determine the fair value of the embedded conversion feature.

 

Exchange of term loan and Employee Warrants for Preferred Stock, page F-80

 

8. Please provide us with the journal entries used to record the October 12, 2017, November 10, 2017 and December 1, 2017 transactions. Please tell us the line item in the statement of operations where any related gain or loss was recorded on the exchanges and conversions and how you determined the fair value of the Series K, L and M preferred shares. We note your disclosure of the initial value of the conversion features and the subsequent change in the fair value for those derivative instruments for year ended December 31, 2017 recorded on page F-65.

 

Response: The entry the Company used to record the October 12, 2017 transaction for Series L preferred stock was as follows:

 

   Debit   Credit 
Notes Payable to Frank Jadevaia   75,000.00     
Acquisition Note Frank Jadevaia   5,354,873.36      
Accrued Interests   1,830,054.18      
Derivative Liability        1,664,000.00 
Series L Preferred Stock        151,741.00 
Gain (Loss) on Extinguishment of Debt        5,444,186.54 

 

The entry the Company used to record the November 10, 2017 transaction for Series K preferred stock was as follows:

 

   Debit   Credit 
WV VL Holding Corp promissory note   4,998,311.92    
London Bay VL Holding Company LLC promissory note   5,405,734.83      
Accrued Interests   4,715,953.25      
Gain (Loss) on Extinguishment of Debt   1,362,614.00      
Derivative Liability        15,748,000.00 
Series K Preferred Stock        734,614.00 

 

The entry the Company used to record the December 1, 2017 transaction for Series M preferred stock was as follows:

 

   Debit   Credit 
Roeske and Raven Equity Warrants   734,016.00    
Gain (Loss) on Extinguishment of Debt   2,280,984.00      
Series M Preferred Stock        3,015,000.00 

 

The Company recorded the related gain or loss on the exchanges in the statement of operations line item “Gain (loss) on extinguishment of debt.” There were no conversions on any of these classes of preferred stock during the year ended December 31, 2017.

 

5

 

 

Note 18 Preferred Stock, page F-80

 

9. Please disclose the nature of the redemption features related to the Series K and L preferred shares and why amounts are not currently redeemable. Additionally, please disclose the features of the Series M preferred shares that lead you to classify amounts as liabilities as opposed to equity.

 

Response:

 

The certificate of designations of Series L provides for the following:

 

on the 10-year anniversary of the date of issuance of the Series L Preferred, …, the remaining Series L Preferred [shares] shall automatically convert into common stock of the Corporation…”

 

“Upon the occurrence of any liquidation, dissolution or winding up of the Corporation, each holder of Series L Preferred then outstanding shall be entitled to receive, $10,000 per share of Series L Preferred.”

 

The certificate of designations of Series K is similar to the Series L with the exception that the remaining Series K preferred shares automatically convert in the Company’s common stock on the fifth-year anniversary of its issuance.

 

Pursuant to ASC 480-10-20 (Distinguishing Liabilities from Equity-Overall Glossary), there is no definition of redemption but there is a definition of mandatory redeemable financial instrument, which is as follows: “ Any of various financial instruments issued in the form of shares that embody an unconditional obligation requiring the issuer to redeem the instruments by transferring its assets at a specified or determinable date or upon an event that is certain to occur.” Additionally, pursuant to ASC 480-10-25-4 (Distinguishing Liabilities from Equity-Recognition), “a mandatory redeemable financial instrument shall be classified as a liability unless the redemption is required to occur only upon the liquidation or termination of the reporting entity. Accordingly, the Company believes that a redemption clause is an unconditional obligation requiring the issuer to redeem the instruments by transferring its assets at a specified or determinable date or upon an event that is certain to occur unless the redemption is required to occur only upon the liquidation or termination of the reporting entity.

 

The Company is under no obligation to transfer its assets unless the redemption is required to occur upon liquidation. Based on its interpretation of redemption for financial reporting purposes, the Company does not believe that the Series L preferred shares has redemption features.

 

The Series K and L preferred shares do not have explicit redemption features. However, as these series of instruments are convertible into common stock at a percentage of market the Company cannot assert it has the ability to settle in shares pursuant to the equity classification guidance in ASC 815-40-25. If share settlement cannot be assured, ASC 815-40-25 presumes that cash settlement will be required, and therefore the preferred stock instruments should be within the scope of redeemable equity guidance. Accordingly, we have these instruments classified as mezzanine. Further, the Company does not believe it is probable that we will not have such shares as needed, thus we concluded it was not probable of becoming redeemable (nor actually redeemable). The Company re-evaluates the probability that such preferred stock would become redeemable each reporting period.

 

6

 

 

In relation to your request to enhance disclosure, the Company plans to enhance the existing disclosure in Note 18 on a prospective basis as follows:

 

On November 10, 2017, the Board of Directors designated 3,000 shares of the Company’s authorized preferred stock, with a par value of $0.0001 per share, as Series K preferred stock. The Series K preferred stock has a stated value of $10,000 per share. The Series K preferred stock is convertible into common stock of the Company at the lower of $3.00 or 95% of the weighted average trading price for the five days prior to conversion. The Series K preferred stock has a liquidation preference equal to $10,000 per share. There are no dividends on the Series K preferred stock. 1,512 shares of the Series K preferred stock were issued and outstanding as of December 31, 2017. Due to the variable conversion feature, the Company cannot assert it would have sufficient authorized, but unissued shares to settle all future conversion requests and as such the Series K is deemed to be conditionally redeemable. and is classified as temporary equity in the consolidated balance sheet.

 

On October 12, 2017, the Board of Directors designated 1,000 shares of the Company’s authorized preferred stock, with a par value of $0.0001 per share, as Series L preferred stock. The Series L preferred stock has a stated value of $10,000 per share. The Series L preferred stock is convertible into common stock of the Company at 105% of the weighted average trading price for the five days prior to conversion. The Series L preferred stock has a liquidation preference equal to $10,000 per share. There are no dividends on the Series L preferred stock. 227 shares of the Series L preferred stock were issued and outstanding as of December 31, 2017. Due to the variable conversion feature, the Company cannot assert it would have sufficient authorized, but unissued shares to settle all future conversion requests and as such the Series L is deemed to be conditionally redeemable and is classified as temporary equity in the consolidated balance sheet.

 

The Series M preferred stock is convertible into common stock of the Company at 105% of the weighted average trading price for the five days prior to conversion. The Series M preferred stock has a stated value of $10,000 but no other features such as liquidation privileges or dividends. Thus, at its essence, the Series M preferred stock represents an unconditional obligation to transfer a variable number of shares, provided that the monetary value of the obligation is based solely or predominantly on a fixed monetary amount known at inception. Such an instrument, under ASC 480-10-25-14, requires liability treatment as it is in effect stock settled debt.

 

In relation to your request to enhance disclosure, the Company plans to enhance the existing disclosure in Note 18 on a prospective basis as follows:

 

On December 1, 2017, the Board of Directors designated 500 shares of the Company’s authorized preferred stock, with a par value of $0.0001 per share, as Series M preferred stock. The Series M preferred stock has a stated value of $10,000 per share, no liquidation privilege and no dividend feature. The Series M preferred stock is convertible into common stock of the Company at a conversion price equal to 105% of the weighted average trading price for the five days prior to conversion. As such, the Series M represents an unconditional obligation to transfer a variable number of shares, where the monetary value of the obligation is based solely or predominantly on a fixed monetary amount known at inception and accordingly is classified as a liability in the consolidated balance sheet. As of December 31, 2017, 386 shares of the Series M preferred stock were issued and outstanding.

 

The Company notes our disclosure in the Form 10-K reviewed by the Commission inadvertently stated the Series M had a liquidation preference of $10,000. The Company does not believe this inadvertent error is material and such language will be corrected on a prospective basis.

 

7

 

 

Note 22 Subsequent Events, page F-87

 

10. You disclose transactions related to Dominion Capital, JGB Waltham and RDW on page F-89 as subsequent events but they appear to be transactions for the year ended December 31, 2017 based on the dates noted in your disclosure. Please advise or revise.

 

Response: The Company inadvertently referred to certain subsequent event conversions as taking place during 2017 when they took place during 2018. This relates to the following conversions discussed in the Subsequent Events footnote:

 

Dominion November 4, 2016 Exchange Agreement Conversions

 

Dominion January 31, 2017 Promissory Note Conversions

 

JGB Waltham Promissory Note Conversions

 

RDW July 14, 2017 Promissory Note Conversions

 

RDW December 8, 2017 Promissory Note Conversions

 

The Company does not feel that this inadvertent error is material to a reader of the financial statements.

 

Form 10-Q for the Quarterly Period Ended June 30, 2018

 

Item I. Financial Statements

Notes to Consolidated Financial Statements Revenue Recognition, page 7

 

11. Please tell us in detail how you have applied the disclosure requirements in ASC 606-10- 50-1 through 21.

 

Response: Please find below our analysis of the application of the disclosure requirements of ASC 606-10-50-1 through 21. We note that while the Company did significantly address the disclosure requirements of ASC 606-10-50-1 through 21 in its notes to the financial statements for the period ended June 30, 2018, there were a few items that were inadvertently omitted. We respectfully submit that modifications to disclosures of the Company’s contracts with customers in the financial statements will be made in future filings:

 

Contract with customers (606-10-50-4)

 

All the Company’s recognized revenues are derived from contract with customers. The Company does not have other sources of revenue.

 

The Company does not have any contract assets. While the Company does incur credit losses on its receivables from customers that loss has not been significant historically.

 

The Company will emphasize in its future filings that it does not have other sources of revenues nor does it have contract assets.

 

Disaggregation of revenues (606-10-50-5 to 7)

 

The Company operated in one reportable segment, applications and infrastructure, during the period ended June 30, 2018. The Company is not aware of any disaggregated revenue disclosures presented outside of its financial statements or used by users of the Company’s financial statements.

 

The Company has made the following disclosures in its notes to the financial statements for the period ended June 30, 2018:

 

Applications and infrastructure service revenue is derived from contracted services to provide technical engineering services along with contracting services to commercial and governmental customers. The Company’s contracts provide that payment for the Company’s services may be based on either (i) direct labor hours at fixed hourly rates or (ii) fixed-price contracts. The services provided under the contracts are generally provided within one month. Occasionally, the services may be provided over a period of up to six months. The Company’s applications and infrastructure segment sometimes requires customers to provide a deposit prior to beginning work on a project. When this occurs, the deposit is recorded as deferred revenue and is recognized in revenue upon completion of the project.

 

8

 

 

The Company respectfully submits that its disclosure meets this section requirement.

 

Contract balances (606-10-50-8 to 11)

 

As previously mentioned, the Company does not have contract assets. It has accounts receivables and contract liabilities (deferred revenues), which are separately presented on the face of its balance sheet.

 

Its revenues recognized for the six-month period ended June 30, 2018 that was included in the contract liability balance at December 31, 2017 amounted to $3,209,170.

 

The Company performs its obligations under a contract with a customer by transferring products and services in exchange for consideration from the customer. Accounts receivable are recorded when the right to consideration becomes unconditional. The timing of the Company’s performance often differs from the timing of the customer’s payment, which results in the recognition of a contract asset or a contract liability. The Company recognizes a contract asset when the Company transfers products or services to a customer and the right to consideration is conditional on something other than the passage of time. The Company recognizes a contract liability when it has received consideration, or an amount of consideration is due from the customer and the Company has a future obligation to transfer products or services.

 

A portion of the timing of payment for contracts with customers for application and infrastructure products and services is typically upfront (deposit). The Company recognizes revenues for such contracts upon completion. Therefore, deferred revenue is created when we receive deposits and is derecognized when it has no remaining performance obligations (upon completion of the project).

 

The only changes in the Company’s contract liabilities between measurement dates are the recognition of revenues included in the contract liability and deposits received from customers. No significant changes, such as those resulting from business combination, cumulative catch-up adjustments, impairment of a contract asset, or changes to time frames for a right to consideration to become unconditional or performance obligation to be satisfied occurred.

 

The Company recognizes that it should have disclosed the revenues recognized during the period ended June 30, 2018 that was included in the contract liability at January 1, 2018 and that it could have expanded on the typical timing of payment once there are no remaining performance obligations.

 

Performance Obligations (606-10-50-12 to 16)

 

The Company satisfies its obligations upon completion of service. There is a deposit due upfront, before commencement of work, and the remaining balance is generally due within 30 days of completion of service. The nature of the goods and services that the Company promised to transfer consists generally of infrastructure projects (e.g., cabling). The Company does not provide warranties except for warranties extended by the original manufacturer of the goods and does not offer any rights, refunds, or similar obligations.

 

The Company does not recognize revenues in a reporting period from performance obligations satisfied in previous months.

 

The Company believes that some of the aforementioned information should have been disclosed and that it will disclose it prospectively in future filings.

 

Transaction prices allocated to the remaining performance obligations (606-10-50-14)

 

As disclosed in its notes to the financial statements, the Company’s performance obligation has an original expected duration of less than a year.

 

The Company has fixed consideration in its contracts with customers.

 

The Company believes that its disclosures in the notes to the financial statements met this requirement.

 

9

 

 

Significant judgements in the application of the guidance (606-10-50-17)

 

At contract inception, the Company assesses the product or services, or bundles of products and services, obligated in the contract with a customer to identify each performance obligation within the contract, and then evaluates whether the performance obligations are capable of being distinct and distinct within the context of the contract. Products and services that are not both capable of being distinct and distinct within the context of the contract are combined and treated as a single performance obligation in determining the allocation and recognition of revenue. The Company believes that historically, the products and services offered under its application and infrastructure segment are a single performance obligation.

 

The Company believes that the significant judgement in the application of the guidance should have been disclosed and that it will disclose it prospectively in future filings.

 

Determining the Transaction Price and the Amounts allocated to Performance Obligations (606-10-50-19 to 21

 

The Company’s contract with its customers do not include variable consideration (including those arising from an expectation from a customer based on the Company’s business practices or specific statements not explicitly stated in the contract), a significant financing component, non-cash consideration or a consideration payable to a customer, as contemplated in ASC 606-10-32-5 through 27. Additionally, since it considers its products and services offered under a single performance obligation, it does not have to allocate the amounts of the transaction price to separate performance obligations.

 

If the Staff has any questions with respect to the foregoing, please contact the undersigned at (973) 630-5472 or our counsel, M. Ali Panjwani or Eric M. Hellige of Pryor Cashman LLP at (212) 421-4100.

 

  Very truly yours,
   
  /s/ Daniel J. Sullivan
  Daniel J. Sullivan
  Chief Accounting Officer

 

10

 

 

 

 

CONSENT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM

 

We hereby consent to the incorporation by reference in the Registration Statement on Form S-8 (No. 333-223629) of InterCloud Systems, Inc. (the “Company”) of our report dated April 17, 2018 relating to the financial statements of InterCloud Systems, Inc. as of and for the year December 31, 2017, included in the Company’s Annual Report on Form 10-K.

 

/s/ Sadler, Gibb & Associates, LLC

 

Salt Lake City, Utah

November 8, 2018

 

11

 

 

InterCloud Systems Inc.

common shares outstanding as of 12/31/2017

adjusted for 1:4 stock split

 

            year   year  12/31/2016       Restricted Shares 3/31/2017   6/30/2017   9/30/2017   12/31/2017
     

weight  

 

weight  

1/1/2016   365   Do not include if unvested 12/31/2016   4/1/2017   7/1/2017   10/1/2017
  shares Date   Days  
(1 for 4)
 
(1 for 100)
                  90   90   91   91
12/31/2016  25,875,446      365    34,595,376.50    345,953.77         12/31/2017                   181   273   365
                                      Original share info
pre-stock split
             
Dominion Capital  410,343 1/5/2017    361    405,845.84    4,058.46         Amortization pymt 13 - Aug 15 $2M Note principal and interest           Dominion Capital  1,641,371              
Forward Investments  152,500 1/6/2017    360    150,410.96    1,504.11         principal pymt for $3M, 10% debt note           Forward Investments  610,000              
Forward Investments  388,245 1/6/2017    360    382,926.33    3,829.26         principal pymt for $3M, 10% debt note           Forward Investments  1,552,979              
Forward Investments  92,500 1/6/2017    360    91,232.88    912.33         principal pymt for $3M, 10% debt note           Forward Investments  370,000              
Darien Hirotsu  - 1/6/2017    360    -    -         3 year cliff vesting           Darien Hirotsu  -              
StockVest  125,000 1/6/2017    360    123,287.67    1,232.88         immediate vesting - third party           StockVest  500,000              
Dominion Capital  818,819 1/10/2017    356    798,628.94    7,986.29         Amortization pymt 14 - Aug 15 $2M Note principal and interest           Dominion Capital  3,275,276              
Forward Investments  197,556 1/12/2017    354    191,602.02    1,916.02         principal pymt for $3M, 10% debt note           Forward Investments  790,223              
Forward Investments  175,000 1/12/2017    354    169,726.03    1,697.26         principal pymt for $3M, 10% debt note           Forward Investments  700,000              
Forward Investments  125,541 1/13/2017    353    121,413.62    1,214.14         principal pymt for $3M, 10% debt note           Forward Investments  502,164              
Forward Investments  813,181 1/13/2017    353    786,445.80    7,864.46         principal pymt for $3M, 10% debt note           Forward Investments  3,252,722              
Forward Investments  464,583 1/13/2017    353    449,309.04    4,493.09         principal pymt for $3M, 10% debt note           Forward Investments  1,858,332              
Dominion Capital  1,045,450 1/13/2017    353    1,011,079.04    10,110.79         Amortization pymt 15 - Aug 15 $2M Note principal and interest           Dominion Capital  4,181,800              
Forward Investments  325,735 1/19/2017    347    309,671.36    3,096.71         principal pymt for $3M, 10% debt note           Forward Investments  1,302,940              
Forward Investments  760,250 1/19/2017    347    722,758.22    7,227.58         principal pymt for $3M, 10% debt note           Forward Investments  3,041,000              
Dominion Capital  1,074,199 1/19/2017    347    1,021,224.33    10,212.24         Amortization pymt 16 - Aug 15 $2M Note principal and interest           Dominion Capital  4,296,794              
Forward Investments  433,529 1/23/2017    343    407,398.72    4,073.99         principal pymt for $3M, 10% debt note           Forward Investments  1,734,117              
Forward Investments  500,000 1/23/2017    343    469,863.01    4,698.63         principal pymt for $3M, 10% debt note           Forward Investments  2,000,000              
Dominion Capital  1,095,432 1/24/2017    342    1,026,404.78    10,264.05         Amortization pymt 17 - Aug 15 $2M Note principal and interest           Dominion Capital  4,381,728              
Forward Investments  326,178 1/25/2017    341    304,730.68    3,047.31         principal pymt for $3M, 10% debt note           Forward Investments  1,304,712              
Forward Investments  347,707 1/25/2017    341    324,844.07    3,248.44         principal pymt for $3M, 10% debt note           Forward Investments  1,390,828              
Joel Raven  - 1/27/2017    339    -    -         6 month Vesting           Joel Raven  -              
Michael Roeske  - 1/27/2017    339    -    -         6 month Vesting           Michael Roeske  -              
Marco Paulo do Santos Alves  - 1/27/2017    339    -    -         3 year annual vesting           Marco Paulo do Santos Alves  -              
Darien Hirotsu  - 1/27/2017    339    -    -         3 year annual vesting           Darien Hirotsu  -              
Konstantin Babenko  - 1/27/2017    339    -    -         3 year annual vesting           Konstantin Babenko  -              
Peter Magee  - 1/27/2017    339    -    -         3 year annual vesting           Peter Magee  -              
Timothy Larkin  - 1/27/2017    339    -    -         3 year annual vesting           Timothy Larkin  -              
Daniel Sullivan  - 1/27/2017    339    -    -         3 year annual vesting           Daniel Sullivan  -              

 

12

 

 

            year   year  12/31/2016       Restricted Shares 3/31/2017   6/30/2017   9/30/2017   12/31/2017
     

weight  

 

weight  

1/1/2016   365   Do not include if unvested 12/31/2016   4/1/2017   7/1/2017   10/1/2017
  shares Date   Days  
(1 for 4)
 
(1 for 100)
                  90   90   91   91
12/31/2016  25,875,446      365    34,595,376.50    345,953.77         12/31/2017                   181   273   365
                                      Original share info
pre-stock split
             
Timothy Hannibal  - 1/27/2017    339    -    -         3 year annual vesting           Timothy Hannibal  -              
Douglas Marschke  - 1/27/2017    339    -    -         3 year annual vesting           Douglas Marschke  -              
Richard Savona  - 1/27/2017    339    -    -         3 year annual vesting           Richard Savona  -              
Anthony Zarro  - 1/27/2017    339    -    -         3 year annual vesting           Anthony Zarro  -              
Joseph Scotti  - 1/27/2017    339    -    -         3 year annual vesting           Joseph Scotti  -              
Forward Investments  500,000 1/30/2017    336    460,273.97    4,602.74         principal pymt for $3M, 10% debt note           Forward Investments  2,000,000              
Forward Investments  570,071 1/30/2017    336    524,777.23    5,247.77         principal pymt for $3M, 10% debt note           Forward Investments  2,280,282              
Forward Investments  295,829 1/30/2017    336    272,325.01    2,723.25         principal pymt for $3M, 10% debt note           Forward Investments  1,183,317              
Dominion Capital  1,183,351 1/31/2017    335    1,086,089.04    10,860.89         Amortization pymt 18 - Aug 15 $2M Note principal and interest           Dominion Capital  4,733,403              
Forward Investments  500,000 1/31/2017    335    458,904.11    4,589.04         principal pymt for $3M, 10% debt note           Forward Investments  2,000,000              
Forward Investments  316,628 1/31/2017    335    290,603.32    2,906.03         principal pymt for $3M, 10% debt note           Forward Investments  1,266,510              
Forward Investments  563,941 1/31/2017    335    517,589.68    5,175.90         principal pymt for $3M, 10% debt note           Forward Investments  2,255,764              
JGB Partners - JGB Partners LP  67,752 1/4/2017    362    67,194.64    671.95          Conversion #37 of JGB Capital February Daddy Note           JGB Partners - JGB Partners LP  271,006              
JGB Partners - JGB Capital Offshore Ltd  68,642 1/4/2017    362    68,077.57    680.78          Conversion #37 of JGB Capital February Daddy Note           JGB Partners - JGB Capital Offshore Ltd  274,567              
JGB Partners - JGB Capital LP  14,287 1/4/2017    362    14,169.82    141.70          Conversion #37 of JGB Capital February Daddy Note           JGB Partners - JGB Capital LP  57,149              
JGB Partners - JGB Partners LP  77,396 1/5/2017    361    76,547.82    765.48          Conversion #38 of JGB Capital February Daddy Note           JGB Partners - JGB Partners LP  309,584              
JGB Partners - JGB Capital Offshore Ltd  78,413 1/5/2017    361    77,553.43    775.53          Conversion #38 of JGB Capital February Daddy Note           JGB Partners - JGB Capital Offshore Ltd  313,651              
JGB Partners - JGB Capital LP  16,321 1/5/2017    361    16,142.39    161.42          Conversion #38 of JGB Capital February Daddy Note           JGB Partners - JGB Capital LP  65,285              
JGB Partners - JGB Partners LP  80,771 1/9/2017    357    79,000.19    790.00          Conversion #39 of JGB Capital February Daddy Note           JGB Partners - JGB Partners LP  323,082              
JGB Partners - JGB Capital Offshore Ltd  81,832 1/9/2017    357    80,038.42    800.38          Conversion #39 of JGB Capital February Daddy Note           JGB Partners - JGB Capital Offshore Ltd  327,328              

 

13

 

 

            year   year  12/31/2016       Restricted Shares 3/31/2017   6/30/2017   9/30/2017   12/31/2017
     

weight  

 

weight  

1/1/2016   365   Do not include if unvested 12/31/2016   4/1/2017   7/1/2017   10/1/2017
  shares Date   Days  
(1 for 4)
 
(1 for 100)
                  90   90   91   91
12/31/2016  25,875,446      365    34,595,376.50    345,953.77         12/31/2017                   181   273   365
                                      Original share info
pre-stock split
             
JGB Partners - JGB Capital LP  17,033 1/9/2017    357    16,659.43    166.59          Conversion #39 of JGB Capital February Daddy Note           JGB Partners - JGB Capital LP  68,131              
JGB Partners - JGB Partners LP  97,616 1/12/2017    354    94,674.39    946.74          Conversion #40 of JGB Capital February Daddy Note           JGB Partners - JGB Partners LP  390,465              
JGB Partners - JGB Capital Offshore Ltd  98,899 1/12/2017    354    95,918.48    959.18          Conversion #40 of JGB Capital February Daddy Note           JGB Partners - JGB Capital Offshore Ltd  395,596              
JGB Partners - JGB Capital LP  20,585 1/12/2017    354    19,964.87    199.65          Conversion #40 of JGB Capital February Daddy Note           JGB Partners - JGB Capital LP  82,341              
JGB Partners - JGB Partners LP  70,374 1/12/2017    354    68,253.38    682.53          Conversion #41 of JGB Capital February Daddy Note           JGB Partners - JGB Partners LP  281,497              
JGB Partners - JGB Capital Offshore Ltd  71,299 1/12/2017    354    69,150.02    691.50          Conversion #41 of JGB Capital February Daddy Note           JGB Partners - JGB Capital Offshore Ltd  285,195              
JGB Partners - JGB Capital LP  14,841 1/12/2017    354    14,393.25    143.93          Conversion #41 of JGB Capital February Daddy Note           JGB Partners - JGB Capital LP  59,362              
JGB Partners - JGB Partners LP  67,459 1/17/2017    349    64,502.13    645.02          Conversion #42 of JGB Capital February Daddy Note           JGB Partners - JGB Partners LP  269,837              
JGB Partners - JGB Capital Offshore Ltd  68,346 1/17/2017    349    65,349.77    653.50          Conversion #42 of JGB Capital February Daddy Note           JGB Partners - JGB Capital Offshore Ltd  273,383              
JGB Partners - JGB Capital LP  14,226 1/17/2017    349    13,602.16    136.02          Conversion #42 of JGB Capital February Daddy Note           JGB Partners - JGB Capital LP  56,903              
JGB Partners - JGB Partners LP  67,459 1/17/2017    349    64,502.13    645.02          Conversion #43 of JGB Capital February Daddy Note           JGB Partners - JGB Partners LP  269,837              
JGB Partners - JGB Capital Offshore Ltd  68,346 1/17/2017    349    65,349.77    653.50          Conversion #43 of JGB Capital February Daddy Note           JGB Partners - JGB Capital Offshore Ltd  273,383              
JGB Partners - JGB Capital LP  14,226 1/17/2017    349    13,602.16    136.02          Conversion #43 of JGB Capital February Daddy Note           JGB Partners - JGB Capital LP  56,903              
JGB Partners - JGB Partners LP  67,459 1/17/2017    349    64,502.13    645.02          Conversion #44 of JGB Capital February Daddy Note           JGB Partners - JGB Partners LP  269,837              
JGB Partners - JGB Capital Offshore Ltd  68,346 1/17/2017    349    65,349.77    653.50          Conversion #44 of JGB Capital February Daddy Note           JGB Partners - JGB Capital Offshore Ltd  273,383              
JGB Partners - JGB Capital LP  14,226 1/17/2017    349    13,602.16    136.02          Conversion #44 of JGB Capital February Daddy Note           JGB Partners - JGB Capital LP  56,903              

 

 

14

 

 

            year   year  12/31/2016       Restricted Shares 3/31/2017   6/30/2017   9/30/2017   12/31/2017
     

weight  

 

weight  

1/1/2016   365   Do not include if unvested 12/31/2016   4/1/2017   7/1/2017   10/1/2017
  shares Date   Days  
(1 for 4)
 
(1 for 100)
                  90   90   91   91
12/31/2016  25,875,446      365    34,595,376.50    345,953.77         12/31/2017                   181   273   365
                                      Original share info
pre-stock split
             
JGB Partners - JGB Partners LP  67,459 1/17/2017    349    64,502.13    645.02          Conversion #45 of JGB Capital February Daddy Note           JGB Partners - JGB Partners LP  269,837              
JGB Partners - JGB Capital Offshore Ltd  68,346 1/17/2017    349    65,349.77    653.50          Conversion #45 of JGB Capital February Daddy Note           JGB Partners - JGB Capital Offshore Ltd  273,383              
JGB Partners - JGB Capital LP  14,226 1/17/2017    349    13,602.16    136.02          Conversion #45 of JGB Capital February Daddy Note           JGB Partners - JGB Capital LP  56,903              
JGB Partners - JGB Partners LP  99,416 1/18/2017    348    94,785.67    947.86          Conversion #46 of JGB Capital February Daddy Note           JGB Partners - JGB Partners LP  397,664              
JGB Partners - JGB Capital Offshore Ltd  100,723 1/18/2017    348    96,031.32    960.31         Conversion #46 of JGB Capital February Daddy Note           JGB Partners - JGB Capital Offshore Ltd  402,890              
JGB Partners - JGB Capital LP  20,965 1/18/2017    348    19,988.31    199.88          Conversion #46 of JGB Capital February Daddy Note           JGB Partners - JGB Capital LP  83,859              
JGB Partners - JGB Partners LP  99,416 1/18/2017    348    94,785.67    947.86          Conversion #47 of JGB Capital February Daddy Note           JGB Partners - JGB Partners LP  397,664              
JGB Partners - JGB Capital Offshore Ltd  100,723 1/18/2017    348    96,031.32    960.31          Conversion #47 of JGB Capital February Daddy Note           JGB Partners - JGB Capital Offshore Ltd  402,890              
JGB Partners - JGB Capital LP  20,965 1/18/2017    348    19,988.31    199.88          Conversion #47 of JGB Capital February Daddy Note           JGB Partners - JGB Capital LP  83,859              
JGB Partners - JGB Partners LP  100,613 1/19/2017    347    95,651.03    956.51          Conversion #48 of JGB Capital February Daddy Note           JGB Partners - JGB Partners LP  402,451              
JGB Partners - JGB Capital Offshore Ltd  101,935 1/19/2017    347    96,907.83    969.08          Conversion #48 of JGB Capital February Daddy Note           JGB Partners - JGB Capital Offshore Ltd  407,739              
JGB Partners - JGB Capital LP  21,217 1/19/2017    347    20,170.68    201.71          Conversion #48 of JGB Capital February Daddy Note           JGB Partners - JGB Capital LP  84,868              
JGB Partners - JGB Partners LP  100,613 1/19/2017    347    95,651.03    956.51          Conversion #49 of JGB Capital February Daddy Note           JGB Partners - JGB Partners LP  402,451              
JGB Partners - JGB Capital Offshore Ltd  101,935 1/19/2017    347    96,907.83    969.08          Conversion #49 of JGB Capital February Daddy Note           JGB Partners - JGB Capital Offshore Ltd  407,739              

 

15

 

 

            year   year  12/31/2016       Restricted Shares 3/31/2017   6/30/2017   9/30/2017   12/31/2017
     

weight  

 

weight  

1/1/2016   365   Do not include if unvested 12/31/2016   4/1/2017   7/1/2017   10/1/2017
  shares Date   Days  
(1 for 4)
 
(1 for 100)
                  90   90   91   91
12/31/2016  25,875,446      365    34,595,376.50    345,953.77         12/31/2017                   181   273   365
                                      Original share info
pre-stock split
             
JGB Partners - JGB Capital LP  21,217 1/19/2017    347    20,170.68    201.71          Conversion #49 of JGB Capital February Daddy Note           JGB Partners - JGB Capital LP  84,868              
JGB Partners - JGB Partners LP  67,075 1/19/2017    347    63,767.19    637.67          Conversion #50 of JGB Capital February Daddy Note           JGB Partners - JGB Partners LP  268,300              
JGB Partners - JGB Capital Offshore Ltd  67,957 1/19/2017    347    64,605.22    646.05          Conversion #50 of JGB Capital February Daddy Note           JGB Partners - JGB Capital Offshore Ltd  271,826              
JGB Partners - JGB Capital LP  14,145 1/19/2017    347    13,447.20    134.47          Conversion #50 of JGB Capital February Daddy Note           JGB Partners - JGB Capital LP  56,579              
JGB Partners - JGB Partners LP  106,322 1/20/2017    346    100,786.96    1,007.87          Conversion #51 of JGB Capital February Daddy Note           JGB Partners - JGB Partners LP  425,286              
JGB Partners - JGB Capital Offshore Ltd  107,719 1/20/2017    346    102,111.24    1,021.11          Conversion #51 of JGB Capital February Daddy Note           JGB Partners - JGB Capital Offshore Ltd  430,874              
JGB Partners - JGB Capital LP  22,421 1/20/2017    346    21,253.88    212.54          Conversion #51 of JGB Capital February Daddy Note           JGB Partners - JGB Capital LP  89,684              
JGB Partners - JGB Partners LP  318,964 1/20/2017    346    302,360.63    3,023.61          Conversion #52 of JGB Capital February Daddy Note           JGB Partners - JGB Partners LP  1,275,857              
JGB Partners - JGB Capital Offshore Ltd  323,156 1/20/2017    346    306,333.71    3,063.34          Conversion #52 of JGB Capital February Daddy Note           JGB Partners - JGB Capital Offshore Ltd  1,292,622              
JGB Partners - JGB Capital LP  67,263 1/20/2017    346    63,761.64    637.62          Conversion #52 of JGB Capital February Daddy Note           JGB Partners - JGB Capital LP  269,052              

 

16

 

 

            year   year  12/31/2016       Restricted Shares 3/31/2017   6/30/2017   9/30/2017   12/31/2017
     

weight  

 

weight  

1/1/2016   365   Do not include if unvested 12/31/2016   4/1/2017   7/1/2017   10/1/2017
  shares Date   Days  
(1 for 4)
 
(1 for 100)
                  90   90   91   91
12/31/2016  25,875,446      365    34,595,376.50    345,953.77         12/31/2017                   181   273   365
                                      Original share info
pre-stock split
             
JGB Partners - JGB Partners LP  100,678 1/24/2017    342    94,333.67    943.34          Conversion #53 of JGB Capital February Daddy Note           JGB Partners - JGB Partners LP  402,711              
JGB Partners - JGB Capital Offshore Ltd  102,001 1/24/2017    342    95,573.31    955.73          Conversion #53 of JGB Capital February Daddy Note           JGB Partners - JGB Capital Offshore Ltd  408,003              
JGB Partners - JGB Capital LP  21,231 1/24/2017    342    19,892.92    198.93          Conversion #53 of JGB Capital February Daddy Note           JGB Partners - JGB Capital LP  84,923              
JGB Partners - JGB Partners LP  270,418 1/27/2016    705    522,313.74    5,223.14          Conversion #54 of JGB Capital February Daddy Note           JGB Partners - JGB Partners LP  1,081,671              
JGB Partners - JGB Capital Offshore Ltd  273,971 1/27/2016    705    529,177.35    5,291.77          Conversion #54 of JGB Capital February Daddy Note           JGB Partners - JGB Capital Offshore Ltd  1,095,885              
JGB Partners - JGB Capital LP  57,026 1/27/2016    705    110,145.14    1,101.45          Conversion #54 of JGB Capital February Daddy Note           JGB Partners - JGB Capital LP  228,102              
Dominion Capital  2,195,849 2/2/2017    333    2,003,336.44    20,033.36         Amortization pymt 19 - Aug 15 $2M Note principal and interest           Dominion Capital  8,783,397              
Dominion Capital  1,196,867 2/6/2017    329    1,078,819.84    10,788.20         Amortization pymt 20 - Aug 15 $2M Note principal and interest           Dominion Capital  4,787,468              
Forward Investments  465,229 2/7/2017    328    418,068.35    4,180.68         principal pymt for $3M, 10% debt note           Forward Investments  1,860,914              
Forward Investments  2,927,561 2/7/2017    328    2,630,794.77    26,307.95         principal pymt for $3M, 10% debt note           Forward Investments  11,710,245              
Forward Investments  700,000 2/7/2017    328    629,041.10    6,290.41         principal pymt for $3M, 10% debt note           Forward Investments  2,800,000              
Forward Investments  1,485,000 2/9/2017    326    1,326,328.77    13,263.29         principal pymt for $3M, 10% debt note           Forward Investments  5,940,000              
Forward Investments  624,918 2/9/2017    326    558,145.49    5,581.45         principal pymt for $3M, 10% debt note           Forward Investments  2,499,670              
Forward Investments  456,343 2/9/2017    326    407,583.29    4,075.83         principal pymt for $3M, 10% debt note           Forward Investments  1,825,373              
Dominion Capital  1,076,363 2/13/2017    322    949,558.15    9,495.58         Amortization pymt 21 - Aug 15 $2M Note principal and interest           Dominion Capital  4,305,450              
Forward Investments  492,550 2/13/2017    322    434,523.56    4,345.24         principal pymt for $3M, 10% debt note           Forward Investments  1,970,200              
Forward Investments  215,058 2/13/2017    322    189,721.96    1,897.22         principal pymt for $3M, 10% debt note           Forward Investments  860,230              
Forward Investments  268,769 2/16/2017    319    234,896.96    2,348.97         principal pymt for $3M, 10% debt note           Forward Investments  1,075,077              
Forward Investments  175,142 2/16/2017    319    153,069.53    1,530.70         principal pymt for $3M, 10% debt note           Forward Investments  700,569              
Forward Investments  611,835 2/16/2017    319    534,727.03    5,347.27         principal pymt for $3M, 10% debt note           Forward Investments  2,447,340              

 

17

 

 

            year   year  12/31/2016       Restricted Shares 3/31/2017   6/30/2017   9/30/2017   12/31/2017
     

weight  

 

weight  

1/1/2016   365   Do not include if unvested 12/31/2016   4/1/2017   7/1/2017   10/1/2017
  shares Date   Days  
(1 for 4)
 
(1 for 100)
                  90   90   91   91
12/31/2016  25,875,446      365    34,595,376.50    345,953.77         12/31/2017                   181   273   365
                                      Original share info
pre-stock split
             
Richard Smithline  457,615 2/21/2017    314    393,674.06    3,936.74         Richard Smithline debt conversion           Richard Smithline  1,830,459              
Forward Investments  319,856 2/22/2017    313    274,287.47    2,742.87         principal pymt for $3M, 10% debt note           Forward Investments  1,279,424              
Forward Investments  297,945 2/22/2017    313    255,497.61    2,554.98         principal pymt for $3M, 10% debt note           Forward Investments  1,191,778              
Dominion Capital  1,082,719 2/22/2017    313    928,468.62    9,284.69         Amortization pymt 22 - Aug 15 $2M Note principal and interest           Dominion Capital  4,330,876              
Forward Investments  181,369 2/23/2017    312    155,032.80    1,550.33         principal pymt for $3M, 10% debt note           Forward Investments  725,474              
Forward Investments  252,594 2/23/2017    312    215,915.97    2,159.16         principal pymt for $3M, 10% debt note           Forward Investments  1,010,376              
Dominion Capital  1,198,383 2/27/2017    308    1,011,238.26    10,112.38         Amortization pymt 23 - Aug 15 $2M Note principal and interest           Dominion Capital  4,793,532              
Forward Investments  402,812 2/28/2017    307    338,803.73    3,388.04         principal pymt for $3M, 10% debt note           Forward Investments  1,611,249              
Forward Investments  341,805 2/28/2017    307    287,490.57    2,874.91         principal pymt for $3M, 10% debt note           Forward Investments  1,367,219              
Forward Investments  753,945 2/28/2017    307    634,140.04    6,341.40         principal pymt for $3M, 10% debt note           Forward Investments  3,015,780              
Forward Investments  908,623 2/28/2017    307    764,238.65    7,642.39         principal pymt for $3M, 10% debt note           Forward Investments  3,634,490              
JGB Partners - JGB Partners LP  16,052 2/17/2017    318    13,985.03    139.85          Conversion #55 of JGB Capital February Daddy Note           JGB Partners - JGB Partners LP  64,208              
JGB Partners - JGB Capital Offshore Ltd  77,120 2/17/2017    318    67,189.48    671.89          Conversion #55 of JGB Capital February Daddy Note           JGB Partners - JGB Capital Offshore Ltd  308,480              
JGB Partners - JGB Capital LP  76,120 2/17/2017    318    66,317.81    663.18          Conversion #55 of JGB Capital February Daddy Note           JGB Partners - JGB Capital LP  304,478              
JGB Partners - JGB Partners LP  115,016 2/21/2017    314    98,944.84    989.45          Conversion #56 of JGB Capital February Daddy Note           JGB Partners - JGB Partners LP  460,062              
JGB Partners - JGB Capital Offshore Ltd  116,527 2/21/2017    314    100,245.15    1,002.45          Conversion #56 of JGB Capital February Daddy Note           JGB Partners - JGB Capital Offshore Ltd  466,108              
JGB Partners - JGB Capital LP  24,255 2/21/2017    314    20,865.52    208.66          Conversion #56 of JGB Capital February Daddy Note           JGB Partners - JGB Capital LP  97,018              
JGB Partners - JGB Partners LP  78,295 2/23/2017    312    66,925.92    669.26          Conversion #57 of JGB Capital February Daddy Note           JGB Partners - JGB Partners LP  313,179              
JGB Partners - JGB Capital Offshore Ltd  79,324 2/23/2017    312    67,805.29    678.05          Conversion #57 of JGB Capital February Daddy Note           JGB Partners - JGB Capital Offshore Ltd  317,294              
JGB Partners - JGB Capital LP  16,511 2/23/2017    312    14,113.30    141.13          Conversion #57 of JGB Capital February Daddy Note           JGB Partners - JGB Capital LP  66,043              

 

18

 

 

            year   year  12/31/2016       Restricted Shares 3/31/2017   6/30/2017   9/30/2017   12/31/2017
     

weight  

 

weight  

1/1/2016   365   Do not include if unvested 12/31/2016   4/1/2017   7/1/2017   10/1/2017
  shares Date   Days  
(1 for 4)
 
(1 for 100)
                  90   90   91   91
12/31/2016  25,875,446      365    34,595,376.50    345,953.77         12/31/2017                   181   273   365
                                      Original share info
pre-stock split
             
JGB Partners - JGB Partners LP  81,122 2/24/2017    311    69,119.96    691.20          Conversion #58 of JGB Capital February Daddy Note           JGB Partners - JGB Partners LP  324,486              
JGB Partners - JGB Capital Offshore Ltd  82,188 2/24/2017    311    70,028.47    700.28          Conversion #58 of JGB Capital February Daddy Note           JGB Partners - JGB Capital Offshore Ltd  328,751              
JGB Partners - JGB Capital LP  17,107 2/24/2017    311    14,575.89    145.76          Conversion #58 of JGB Capital February Daddy Note           JGB Partners - JGB Capital LP  68,427              
                 -                                      
Smithline  476,191 3/1/2017    306    399,217.24    3,992.17         Richard Smithline debt conversion           Smithline  1,904,762              
Smithline  142,857 3/1/2017    306    119,765.26    1,197.65         Richard Smithline debt conversion           Smithline  571,429              
Smithline  595,238 3/1/2017    306    499,021.45    4,990.21         Richard Smithline debt conversion           Smithline  2,380,952              
Smithline  1,875,000 3/2/2017    305    1,566,780.82    15,667.81         Richard Smithline debt conversion           Smithline  7,500,000              
Smithline  1,092,233 3/3/2017    304    909,695.43    9,096.95         Richard Smithline debt conversion           Smithline  4,368,932              
Smithline  1,213,592 3/6/2017    301    1,000,797.99    10,007.98         Richard Smithline debt conversion           Smithline  4,854,369              
Dominion Capital  3,190,550 3/1/2017    306    2,674,817.26    26,748.17         Amortization pymt 24 - Aug 15 $2M Note principal and interest           Dominion Capital  12,762,200              
Dominion Capital  3,252,806 3/2/2017    305    2,718,098.16    27,180.98         Amortization pymt 25 - Aug 15 $2M Note principal and interest           Dominion Capital  13,011,224              
Dominion Capital  3,156,566 3/3/2017    304    2,629,030.10    26,290.30         Amortization pymt 26 - Aug 15 $2M Note principal and interest           Dominion Capital  12,626,263              
Dominion Capital  3,732,332 3/6/2017    301    3,077,895.70    30,778.96         Amortization pymt 27 - Aug 15 $2M Note principal and interest           Dominion Capital  14,929,328              
Forward Investments  5,679,923 3/1/2017    306    4,761,798.67    47,617.99         principal pymt for $3M, 10% debt note           Forward Investments  22,719,693              
Forward Investments  6,914,962 3/2/2017    305    5,778,256.13    57,782.56         principal pymt for $3M, 10% debt note           Forward Investments  27,659,849              
Forward Investments  4,929,079 3/3/2017    304    4,105,315.32    41,053.15         principal pymt for $3M, 10% debt note           Forward Investments  19,716,317              
Forward Investments  1,985,883 3/3/2017    304    1,653,995.70    16,539.96         principal pymt for $2M, 2% debt note           Forward Investments  7,943,532              
Forward Investments  1,250,000 3/7/2017    300    1,027,397.26    10,273.97         principal pymt for $2M, 2% debt note           Forward Investments  5,000,000              
Magna (MEF I)  500,000 3/10/2017    297    406,849.32    4,068.49         principal conversion #1 in stock           Magna (MEF I)  2,000,000              

 

19

 

 

            year   year  12/31/2016       Restricted Shares 3/31/2017   6/30/2017   9/30/2017   12/31/2017
     

weight  

 

weight  

1/1/2016   365   Do not include if unvested 12/31/2016   4/1/2017   7/1/2017   10/1/2017
  shares Date   Days  
(1 for 4)
 
(1 for 100)
                  90   90   91   91
12/31/2016  25,875,446      365    34,595,376.50    345,953.77         12/31/2017                   181   273   365
                                      Original share info
pre-stock split
             
JGB Partners - JGB Partners LP  299,038 3/2/2017    305    249,880.86    2,498.81          Conversion #59 of JGB Capital February Daddy Note           JGB Partners - JGB Partners LP  1,196,151              
JGB Partners - JGB Capital Offshore Ltd  302,968 3/2/2017    305    253,164.62    2,531.65          Conversion #59 of JGB Capital February Daddy Note           JGB Partners - JGB Capital Offshore Ltd  1,211,870              
JGB Partners - JGB Capital LP  63,061 3/2/2017    305    52,694.60    526.95          Conversion #59 of JGB Capital February Daddy Note           JGB Partners - JGB Capital LP  252,243              
JGB Partners - JGB Partners LP  598,076 3/2/2017    305    499,761.93    4,997.62          Conversion #60 of JGB Capital February Daddy Note           JGB Partners - JGB Partners LP  2,392,303              
JGB Partners - JGB Capital Offshore Ltd  605,935 3/2/2017    305    506,329.04    5,063.29          Conversion #60 of JGB Capital February Daddy Note           JGB Partners - JGB Capital Offshore Ltd  2,423,739              
JGB Partners - JGB Capital LP  126,122 3/2/2017    305    105,389.41    1,053.89          Conversion #60 of JGB Capital February Daddy Note           JGB Partners - JGB Capital LP  504,487              
JGB Partners - JGB Partners LP  598,076 3/2/2017    305    499,761.93    4,997.62          Conversion #61 of JGB Capital February Daddy Note           JGB Partners - JGB Partners LP  2,392,303              
JGB Partners - JGB Capital Offshore Ltd  605,935 3/2/2017    305    506,329.04    5,063.29          Conversion #61 of JGB Capital February Daddy Note           JGB Partners - JGB Capital Offshore Ltd  2,423,739              
JGB Partners - JGB Capital LP  126,122 3/2/2017    305    105,389.41    1,053.89          Conversion #61 of JGB Capital February Daddy Note           JGB Partners - JGB Capital LP  504,487              
JGB Partners - JGB Partners LP  598,076 3/2/2017    305    499,761.93    4,997.62          Conversion #62 of JGB Capital February Daddy Note           JGB Partners - JGB Partners LP  2,392,303              
JGB Partners - JGB Capital Offshore Ltd  605,935 3/2/2017    305    506,329.04    5,063.29          Conversion #62 of JGB Capital February Daddy Note           JGB Partners - JGB Capital Offshore Ltd  2,423,739              
JGB Partners - JGB Capital LP  126,122 3/2/2017    305    105,389.41    1,053.89          Conversion #62 of JGB Capital February Daddy Note           JGB Partners - JGB Capital LP  504,487              
JGB Partners - JGB Partners LP  598,153 3/3/2017    304    498,187.91    4,981.88          Conversion #63 of JGB Capital February Daddy Note           JGB Partners - JGB Partners LP  2,392,613              
JGB Partners - JGB Capital Offshore Ltd  606,013 3/3/2017    304    504,734.32    5,047.34          Conversion #63 of JGB Capital February Daddy Note           JGB Partners - JGB Capital Offshore Ltd  2,424,053              
JGB Partners - JGB Capital LP  126,138 3/3/2017    304    105,057.61    1,050.58          Conversion #63 of JGB Capital February Daddy Note           JGB Partners - JGB Capital LP  504,553              
JGB Partners - JGB Partners LP  598,153 3/3/2017    304    498,187.91    4,981.88          Conversion #64 of JGB Capital February Daddy Note           JGB Partners - JGB Partners LP  2,392,613              

 

20

 

 

            year   year  12/31/2016       Restricted Shares 3/31/2017   6/30/2017   9/30/2017   12/31/2017
     

weight  

 

weight  

1/1/2016   365   Do not include if unvested 12/31/2016   4/1/2017   7/1/2017   10/1/2017
  shares Date   Days  
(1 for 4)
 
(1 for 100)
                  90   90   91   91
12/31/2016  25,875,446      365    34,595,376.50    345,953.77         12/31/2017                   181   273   365
                                      Original share info
pre-stock split
             
JGB Partners - JGB Capital Offshore Ltd  606,013 3/3/2017    304    504,734.32    5,047.34          Conversion #64 of JGB Capital February Daddy Note           JGB Partners - JGB Capital Offshore Ltd  2,424,053              
JGB Partners - JGB Capital LP  126,138 3/3/2017    304    105,057.61    1,050.58          Conversion #64 of JGB Capital February Daddy Note           JGB Partners - JGB Capital LP  504,553              
JGB Partners - JGB Partners LP  598,153 3/3/2017    304    498,187.91    4,981.88          Conversion #65 of JGB Capital February Daddy Note           JGB Partners - JGB Partners LP  2,392,613              
JGB Partners - JGB Capital Offshore Ltd  606,013 3/3/2017    304    504,734.32    5,047.34          Conversion #65 of JGB Capital February Daddy Note           JGB Partners - JGB Capital Offshore Ltd  2,424,053              
JGB Partners - JGB Capital LP  126,138 3/3/2017    304    105,057.61    1,050.58          Conversion #65 of JGB Capital February Daddy Note           JGB Partners - JGB Capital LP  504,553              
JGB Partners - JGB Partners LP  598,386 3/6/2017    301    493,463.52    4,934.64          Conversion #66 of JGB Capital February Daddy Note           JGB Partners - JGB Partners LP  2,393,544              
JGB Partners - JGB Capital Offshore Ltd  606,249 3/6/2017    301    499,947.81    4,999.48          Conversion #66 of JGB Capital February Daddy Note           JGB Partners - JGB Capital Offshore Ltd  2,424,996              
JGB Partners - JGB Capital LP  126,187 3/6/2017    301    104,061.27    1,040.61          Conversion #66 of JGB Capital February Daddy Note           JGB Partners - JGB Capital LP  504,749              
JGB Partners - JGB Partners LP  598,386 3/6/2017    301    493,463.52    4,934.64          Conversion #67 of JGB Capital February Daddy Note           JGB Partners - JGB Partners LP  2,393,544              
JGB Partners - JGB Capital Offshore Ltd  606,249 3/6/2017    301    499,947.81    4,999.48          Conversion #67 of JGB Capital February Daddy Note           JGB Partners - JGB Capital Offshore Ltd  2,424,996              
JGB Partners - JGB Capital LP  126,187 3/6/2017    301    104,061.27    1,040.61          Conversion #67 of JGB Capital February Daddy Note           JGB Partners - JGB Capital LP  504,749              
JGB Partners - JGB Partners LP  598,464 3/7/2017    300    491,887.81    4,918.88          Conversion #68 of JGB Capital February Daddy Note           JGB Partners - JGB Partners LP  2,393,854              
JGB Partners - JGB Capital Offshore Ltd  606,328 3/7/2017    300    498,351.58    4,983.52          Conversion #68 of JGB Capital February Daddy Note           JGB Partners - JGB Capital Offshore Ltd  2,425,311              
JGB Partners - JGB Capital LP  126,204 3/7/2017    300    103,728.90    1,037.29          Conversion #68 of JGB Capital February Daddy Note           JGB Partners - JGB Capital LP  504,814              
JGB Partners - JGB Partners LP  598,464 3/7/2017    300    491,887.81    4,918.88          Conversion #69 of JGB Capital February Daddy Note           JGB Partners - JGB Partners LP  2,393,854              
JGB Partners - JGB Capital Offshore Ltd  606,328 3/7/2017    300    498,351.58    4,983.52          Conversion #69 of JGB Capital February Daddy Note           JGB Partners - JGB Capital Offshore Ltd  2,425,311              

 

21

 

 

            year   year  12/31/2016       Restricted Shares 3/31/2017   6/30/2017   9/30/2017   12/31/2017
     

weight  

 

weight  

1/1/2016   365   Do not include if unvested 12/31/2016   4/1/2017   7/1/2017   10/1/2017
  shares Date   Days  
(1 for 4)
 
(1 for 100)
                  90   90   91   91
12/31/2016  25,875,446      365    34,595,376.50    345,953.77         12/31/2017                   181   273   365
                                      Original share info
pre-stock split
             
JGB Partners - JGB Capital LP  126,204 3/7/2017    300    103,728.90    1,037.29          Conversion #69 of JGB Capital February Daddy Note           JGB Partners - JGB Capital LP  504,814              
JGB Partners - JGB Partners LP  598,464 3/7/2017    300    491,887.81    4,918.88          Conversion #70 of JGB Capital February Daddy Note           JGB Partners - JGB Partners LP  2,393,854              
JGB Partners - JGB Capital Offshore Ltd  606,328 3/7/2017    300    498,351.58    4,983.52          Conversion #70 of JGB Capital February Daddy Note           JGB Partners - JGB Capital Offshore Ltd  2,425,311              
JGB Partners - JGB Capital LP  126,204 3/7/2017    300    103,728.90    1,037.29          Conversion #70 of JGB Capital February Daddy Note           JGB Partners - JGB Capital LP  504,814              
JGB Partners - JGB Partners LP  478,957 3/7/2017    300    393,663.29    3,936.63          Conversion #71 of JGB Capital February Daddy Note           JGB Partners - JGB Partners LP  1,915,828              
JGB Partners - JGB Capital Offshore Ltd  485,251 3/7/2017    300    398,836.23    3,988.36          Conversion #71 of JGB Capital February Daddy Note           JGB Partners - JGB Capital Offshore Ltd  1,941,003              
JGB Partners - JGB Capital LP  101,002 3/7/2017    300    83,015.34    830.15          Conversion #71 of JGB Capital February Daddy Note           JGB Partners - JGB Capital LP  404,008              
Gerald Olano  7,500 1/5/2017    361    7,417.81    74.18         Fully vested           Gerald Olano  30,000              
Rui Dasilva  7,500 1/5/2017    361    7,417.81    74.18         Fully vested           Rui Dasilva  30,000              
Pete Magee  2,500 1/5/2017    361    2,472.60    24.73         Fully vested           Pete Magee  10,000              
Heath Snow  5,000 1/5/2017    361    4,945.21    49.45         Fully vested           Heath Snow  20,000              
Kevins Kearns  1,875 1/5/2017    361    1,854.45    18.54         Fully vested           Kevins Kearns  7,500              
Gearge Kallas  1,250 1/5/2017    361    1,236.30    12.36         Fully vested           Gearge Kallas  5,000              
Joel Raven  125,000 1/20/2017    346    118,493.15    1,184.93         Fully vested           Joel Raven  500,000              
Michael Roeske  53,500 1/20/2017    346    50,715.07    507.15         Fully vested           Michael Roeske  214,000              
Neal Oristano  25,000 1/1/2017    365    25,000.00    250.00         Fully vested           Neal Oristano  100,000              
Caronna Frank  83 2/13/2017    322    73.52    0.74         1/3 vested           Caronna Frank  333              
Villars, Kevin  250 2/13/2017    322    220.55    2.21         1/3 vested           Villars, Kevin  1,000              
Wager, Samuel  83 2/13/2017    322    73.52    0.74         1/3 vested           Wager, Samuel  333              
David Stillman (IPC Shares)  (875) 1/25/2017    341    (817.47)    (8.17)         Repurchase of vested shares           David Stillman (IPC Shares)  (3,500)              
David Stillman  (2,917) 1/25/2017    341    (2,724.89)    (27.25)         Repurchase of vested shares           David Stillman  (11,667)              
Elizabeth Blackburn  (42) 1/25/2017    341    (38.93)    (0.39)         Repurchase of vested shares           Elizabeth Blackburn  (167)              
Heidi Kasprzyk  (83) 1/25/2017    341    (77.85)    (0.78)         Repurchase of vested shares           Heidi Kasprzyk  (333)              
Heidi Kasprzyk  (208) 1/25/2017    341    (194.56)    (1.95)         Repurchase of vested shares           Heidi Kasprzyk  (833)              
Jonathan Maguire  (146) 1/25/2017    341    (136.17)    (1.36)         Repurchase of vested shares           Jonathan Maguire  (583)              
Jonathan Maguire  (833) 1/25/2017    341    (778.54)    (7.79)         Repurchase of vested shares           Jonathan Maguire  (3,333)              
Katie Bradshaw  (1,250) 1/25/2017    341    (1,167.81)    (11.68)         Repurchase of vested shares           Katie Bradshaw  (5,000)              
Lisa Ostuland  (83) 1/25/2017    341    (77.85)    (0.78)         Repurchase of vested shares           Lisa Ostuland  (333)              
                                                       
                      Quarter                                
Balance 3/31/2017  120,208,587     WA Shares 3.31.17    116,749,873    1,167,499      120,208,587                                

 

22

 

 

            year   year  12/31/2016       Restricted Shares 3/31/2017   6/30/2017   9/30/2017   12/31/2017
     

weight  

 

weight  

1/1/2016   365   Do not include if unvested 12/31/2016   4/1/2017   7/1/2017   10/1/2017
  shares Date   Days  
(1 for 4)
 
(1 for 100)
                  90   90   91   91
12/31/2016  25,875,446      365    34,595,376.50    345,953.77         12/31/2017                   181   273   365
                                      Original share info
pre-stock split
             
                            6/30/2017   3/31/2017                      
                             91                          
Aqeel Asim  4,166.67 4/10/2017    266    3,036.53    30.37      12,179   1/3 vested           Aqeel Asim  16,667              
Ali Fayazi  4,166.67 4/10/2017    266    3,036.53    30.37      12,179   1/3 vested           Ali Fayazi  16,667              
Stillman David  - 4/10/2017    266    -    -      -   Forfeited           Stillman David  -              
Mcglynn Brian  2,916.67 4/10/2017    266    2,125.57    21.26      8,526   1/3 vested           Mcglynn Brian  11,667              
Porter Mark  2,500.00 4/10/2017    266    1,821.92    18.22      7,308   1/3 vested           Porter Mark  10,000              
Savona Richard  1,666.67 4/10/2017    266    1,214.61    12.15      4,872   1/3 vested           Savona Richard  6,667              
Hintz Bill  1,666.67 4/10/2017    266    1,214.61    12.15      4,872   1/3 vested           Hintz Bill  6,667              
Hannibal Timothy  1,666.67 4/10/2017    266    1,214.61    12.15      4,872   1/3 vested           Hannibal Timothy  6,667              
Simoneau Daryl  - 4/10/2017    266    -    -      -   Forfeited           Simoneau Daryl  -              
Van Der Heide Christine  833.33 4/10/2017    266    607.31    6.07      2,436   1/3 vested           Van Der Heide Christine  3,333              
Olano Gerald  833.33 4/10/2017    266    607.31    6.07      2,436   1/3 vested           Olano Gerald  3,333              
Maguire Jon  - 4/10/2017    266    -    -      -   Forfeited           Maguire Jon  -              
Kitchel Jay  833.33 4/10/2017    266    607.31    6.07      2,436   1/3 vested           Kitchel Jay  3,333              
Hayter Keith  833.33 4/10/2017    266    607.31    6.07      2,436   1/3 vested           Hayter Keith  3,333              
Rojas Fred  583.33 4/10/2017    266    425.11    4.25      1,705   1/3 vested           Rojas Fred  2,333              
Dasilva Rui  583.33 4/10/2017    266    425.11    4.25      1,705   1/3 vested           Dasilva Rui  2,333              
Tackett Shannon  416.67 4/10/2017    266    303.65    3.04      1,218   1/3 vested           Tackett Shannon  1,667              
Rabito Shannon  416.67 4/10/2017    266    303.65    3.04      1,218   1/3 vested           Rabito Shannon  1,667              
Muniz Richard  416.67 4/10/2017    266    303.65    3.04      1,218   1/3 vested           Muniz Richard  1,667              
Magee Pete  416.67 4/10/2017    266    303.65    3.04      1,218   1/3 vested           Magee Pete  1,667              
Madsen Ellisa  416.67 4/10/2017    266    303.65    3.04      1,218   1/3 vested           Madsen Ellisa  1,667              
Kelly Scott  - 4/10/2017    266    -    -      -   Forfeited           Kelly Scott  -              
Edmonds Stephen  - 4/10/2017    266    -    -      -   Forfeited           Edmonds Stephen  -              
Cioffi Brian  416.67 4/10/2017    266    303.65    3.04      1,218   1/3 vested           Cioffi Brian  1,667              
Bradshaw Katie  - 4/10/2017    266    -    -      -   Forfeited           Bradshaw Katie  -              
Morgan Edward  291.67 4/10/2017    266    212.56    2.13      853   1/3 vested           Morgan Edward  1,167              
Chance Doug  291.67 4/10/2017    266    212.56    2.13      853   1/3 vested           Chance Doug  1,167              
Snow Heath  250.00 4/10/2017    266    182.19    1.82      731   1/3 vested           Snow Heath  1,000              
Wager Samuel  - 4/10/2017    266    -    -      -   Forfeited           Wager Samuel  -              
Snow David  208.33 4/10/2017    266    151.83    1.52      609   1/3 vested           Snow David  833              
Shirey Paul  208.33 4/10/2017    266    151.83    1.52      609   1/3 vested           Shirey Paul  833              

 

23

 

 

            year   year  12/31/2016       Restricted Shares 3/31/2017   6/30/2017   9/30/2017   12/31/2017
     

weight  

 

weight  

1/1/2016   365   Do not include if unvested 12/31/2016   4/1/2017   7/1/2017   10/1/2017
  shares Date   Days  
(1 for 4)
 
(1 for 100)
                  90   90   91   91
12/31/2016  25,875,446      365    34,595,376.50    345,953.77         12/31/2017                   181   273   365
                                      Original share info
pre-stock split
             
Martinez Melissa  208.33 4/10/2017    266    151.83    1.52      609   1/3 vested           Martinez Melissa  833              
Klose Karole  208.33 4/10/2017    266    151.83    1.52      609   1/3 vested           Klose Karole  833              
Klejna Christine  208.33 4/10/2017    266    151.83    1.52      609   1/3 vested           Klejna Christine  833              
Kasparzyck Heidi  - 4/10/2017    266    -    -      -   Forfeited           Kasparzyck Heidi  -              
Hilton Agnes  208.33 4/10/2017    266    151.83    1.52      609   1/3 vested           Hilton Agnes  833              
Garifalis Nicholas  208.33 4/10/2017    266    151.83    1.52      609   1/3 vested           Garifalis Nicholas  833              
Fury Craig  - 4/10/2017    266    -    -      -   Forfeited           Fury Craig  -              
Hayter Keith  172.70 4/10/2017    266    125.86    1.26      505   1/3 vested           Hayter Keith  691              
Viverito  166.67 4/10/2017    266    121.46    1.21      487   1/3 vested           Viverito  667              
Mendolia Lori  166.67 4/10/2017    266    121.46    1.21      487   1/3 vested           Mendolia Lori  667              
Johnson Gregory  144.44 4/10/2017    266    105.27    1.05      422   1/3 vested           Johnson Gregory  578              
Poulin Emmanuel  143.92 4/10/2017    266    104.88    1.05      421   1/3 vested           Poulin Emmanuel  576              
DuBay Jeffrey  143.92 4/10/2017    266    104.88    1.05      421   1/3 vested           DuBay Jeffrey  576              
Scott Nicole  125.00 4/10/2017    266    91.10    0.91      365   1/3 vested           Scott Nicole  500              
Hafner Shane  - 4/10/2017    266    -    -      -   Forfeited           Hafner Shane  -              
Lockrem Alan  105.56 4/10/2017    266    76.93    0.77      309   1/3 vested           Lockrem Alan  422              
Delo Marion  97.28 4/10/2017    266    70.89    0.71      284   1/3 vested           Delo Marion  389              
Duckworth David  91.33 4/10/2017    266    66.56    0.67      267   1/3 vested           Duckworth David  365              
Varma Suzie  86.55 4/10/2017    266    63.08    0.63      253   1/3 vested           Varma Suzie  346              
DeKnight Bradley  85.56 4/10/2017    266    62.35    0.62      250   1/3 vested           DeKnight Bradley  342              
Sprague Donald  83.33 4/10/2017    266    60.73    0.61      244   1/3 vested           Sprague Donald  333              
Spitzer Daniel  - 4/10/2017    266    -    -      -   Forfeited           Spitzer Daniel  -              
Neuner Paul  83.33 4/10/2017    266    60.73    0.61      244   1/3 vested           Neuner Paul  333              
Ferraro Caryn  83.33 4/10/2017    266    60.73    0.61      244   1/3 vested           Ferraro Caryn  333              
Federici Katherine  83.33 4/10/2017    266    60.73    0.61      244   1/3 vested           Federici Katherine  333              
DeVierno William  83.33 4/10/2017    266    60.73    0.61      244   1/3 vested           DeVierno William  333              
Delo Marion  83.33 4/10/2017    266    60.73    0.61      244   1/3 vested           Delo Marion  333              
Borden Stephen  82.40 4/10/2017    266    60.05    0.60      241   1/3 vested           Borden Stephen  330              
Arroyo-Monroy Jose Antonio  - 4/10/2017    266    -    -      -   Forfeited           Arroyo-Monroy Jose Antonio  -              
Varma Bob  71.96 4/10/2017    266    52.44    0.52      210   1/3 vested           Varma Bob  288              

 

24

 

 

            year   year  12/31/2016       Restricted Shares 3/31/2017   6/30/2017   9/30/2017   12/31/2017
     

weight  

 

weight  

1/1/2016   365   Do not include if unvested 12/31/2016   4/1/2017   7/1/2017   10/1/2017
  shares Date   Days  
(1 for 4)
 
(1 for 100)
                  90   90   91   91
12/31/2016  25,875,446      365    34,595,376.50    345,953.77         12/31/2017                   181   273   365
                                      Original share info
pre-stock split
             
Felise Diana  - 4/10/2017    266    -    -      -   Forfeited           Felise Diana  -              
Bellwood Timothy  64.71 4/10/2017    266    47.16    0.47      189   1/3 vested           Bellwood Timothy  259              
Rosalez Roberto  60.09 4/10/2017    266    43.79    0.44      176   1/3 vested           Rosalez Roberto  240              
Baltar Robert  60.00 4/10/2017    266    43.73    0.44      175   1/3 vested           Baltar Robert  240              
Azar Rastin  - 4/10/2017    266    -    -      -   Forfeited           Azar Rastin  -              
Beechy Robert  55.70 4/10/2017    266    40.59    0.41      163   1/3 vested           Beechy Robert  223              
Kim Yoonhwak  - 4/10/2017    266    -    -      -   Forfeited           Kim Yoonhwak  -              
Brown Micheal  55.56 4/10/2017    266    40.49    0.40      162   1/3 vested           Brown Micheal  222              
Wilkins David  52.65 4/10/2017    266    38.37    0.38      154   1/3 vested           Wilkins David  211              
Sundaresan Ganesh  - 4/10/2017    266    -    -      -   Forfeited           Sundaresan Ganesh  -              
Springer Charles  46.67 4/10/2017    266    34.01    0.34      136   1/3 vested           Springer Charles  187              
Bayley John  - 4/10/2017    266    -    -      -   Forfeited           Bayley John  -              
Gilliard Joshua  44.47 4/10/2017    266    32.41    0.32      130   1/3 vested           Gilliard Joshua  178              
Hudgens Stephanie  43.91 4/10/2017    266    32.00    0.32      128   1/3 vested           Hudgens Stephanie  176              
Nussen Menachem  41.67 4/10/2017    266    30.37    0.30      122   1/3 vested           Nussen Menachem  167              
Blackburn Elizabeth  - 4/10/2017    266    -    -      -   Forfeited           Blackburn Elizabeth  -              
Heard Derek  - 4/10/2017    266    -    -      -   Forfeited           Heard Derek  -              
Charters Kaitlyn  35.59 4/10/2017    266    25.94    0.26      104   1/3 vested           Charters Kaitlyn  142              
Yannucci John  34.67 4/10/2017    266    25.26    0.25      101   1/3 vested           Yannucci John  139              
Schneeberger Debra  - 4/10/2017    266    -    -      -   Forfeited           Schneeberger Debra  -              
Pichardo Gilbert  29.00 4/10/2017    266    21.13    0.21      85   1/3 vested           Pichardo Gilbert  116              
Hand Taylor  - 4/10/2017    266    -    -      -   Forfeited           Hand Taylor  -              
                                                       
IPC employee shares  5,445.75 4/21/17    255    3,804.57    38.05      15,260   remaining shares fully vested           IPC employee shares  21,783              

 

25

 

 

            year   year  12/31/2016       Restricted Shares 3/31/2017   6/30/2017   9/30/2017   12/31/2017
     

weight  

 

weight  

1/1/2016   365   Do not include if unvested 12/31/2016   4/1/2017   7/1/2017   10/1/2017
  shares Date   Days  
(1 for 4)
 
(1 for 100)
                  90   90   91   91
12/31/2016  25,875,446      365    34,595,376.50    345,953.77         12/31/2017                   181   273   365
                                      Original share info
pre-stock split
             
Forfeitures - see if any previously vested in part. If so reverse                                   Forfeitures - see if any previously vested in part. If so reverse            
Yoonhawk Kim  (55.56) 04/24/2017    252    (38.36)    (0.38)      (154)   Repurchase of vested partially shares           Yoonhawk Kim  (222)              
Craig Fury  (208.33) 04/24/2017    252    (143.84)    (1.44)      (577)   Repurchase of vested partially shares           Craig Fury  (833)              
Stephen Edmonds  (833.50) 04/24/2017    252    (575.46)    (5.75)      (2,308)   Repurchase of vested partially shares           Stephen Edmonds  (3,334)              
Shane Hafner  (114.22) 04/24/2017    252    (78.86)    (0.79)      (316)   Repurchase of vested partially shares           Shane Hafner  (457)              
Scott Kelly  (416.75) 04/24/2017    252    (287.73)    (2.88)      (1,154)   Repurchase of vested partially shares           Scott Kelly  (1,667)              
Samuel Wager  (291.67) 04/24/2017    252    (201.37)    (2.01)      (808)   Repurchase of vested partially shares           Samuel Wager  (1,167)              
Rastin Azar  (55.93) 04/24/2017    252    (38.61)    (0.39)      (155)   Repurchase of vested partially shares           Rastin Azar  (224)              
Kevin Villars  (250.00) 04/24/2017    252    (172.60)    (1.73)      (692)   Repurchase of vested partially shares           Kevin Villars  (1,000)              
Kevin Nelson  - 04/24/2017    252    -    -      -   ipc only, shares adj on that line           Kevin Nelson                
Jose Antonio Arroyo-Monroy  (80.00) 04/24/2017    252    (55.23)    (0.55)      (222)   Repurchase of vested partially shares           Jose Antonio Arroyo-Monroy  (320)              
John Bayley  (46.67) 04/24/2017    252    (32.22)    (0.32)      (129)   Repurchase of vested partially shares           John Bayley  (187)              
James Wilson  - 04/24/2017    252    -    -      -   ipc only, shares adj on that line           James Wilson                
James Hill  - 04/24/2017    252    -    -      -   ipc only, shares adj on that line           James Hill                
Ganesh Sunderasan  (46.67) 04/24/2017    252    (32.22)    (0.32)      (129)   Repurchase of vested partially shares           Ganesh Sunderasan  (187)              
Fred Okrend  - 04/24/2017    252    -    -      -   ipc only, shares adj on that line           Fred Okrend                
Frank Caronna  (83.33) 04/24/2017    252    (57.53)    (0.58)      (231)   Repurchase of vested partially shares           Frank Caronna  (333)              
Diana Felise  (66.67) 04/24/2017    252    (46.03)    (0.46)      (185)   Repurchase of vested partially shares           Diana Felise  (267)              
Daryl Simoneau  (1,041.67) 04/24/2017    252    (719.18)    (7.19)      (2,885)   Repurchase of vested partially shares           Daryl Simoneau  (4,167)              
Debra Scheenberger  (30.04) 04/24/2017    252    (20.74)    (0.21)      (83)   Repurchase of vested partially shares           Debra Scheenberger  (120)              
Daniel Spitzer  (83.33) 04/24/2017    252    (57.53)    (0.58)      (231)   Repurchase of vested partially shares           Daniel Spitzer  (333)              
Taylor Hand  (28.89) 04/24/2017    252    (19.95)    (0.20)      (80)   Repurchase of vested partially shares           Taylor Hand  (116)              
Derek Heard  (39.29) 04/24/2017    252    (27.13)    (0.27)      (109)   Repurchase of vested partially shares           Derek Heard  (157)              
                                                       
                                                       
Munro  41,666.67 6/2/2017    213    24,315.07    243.15      97,527   Final portion vested           Munro  166,667              
Jadevaia  20,833.33 6/2/2017    213    12,157.53    121.58      48,764   Final portion vested           Jadevaia  83,333              
Edmonds  347.83 6/2/2017    213    202.98    2.03      814   Final portion vested           Edmonds  1,391              
Porter  1,391.17 6/2/2017    213    811.83    8.12      3,256   Final portion vested           Porter  5,565              
Tim Larkin  8,333.33 6/23/2017    192    4,383.56    43.84      17,582   1/3 vested           Tim Larkin  33,333              
Aqeel Asim  8,333.33 6/23/2017    192    4,383.56    43.84      17,582   1/3 vested           Aqeel Asim  33,333              
Ali Fayazi  8,333.33 6/23/2017    192    4,383.56    43.84      17,582   1/3 vested           Ali Fayazi  33,333              
Joseph Scotti  25,000.00 6/30/2017    185    12,671.23    126.71      50,824   Shares vested fully           Joseph Scotti  100,000              
Anthony Zarro  25,000.00 6/30/2017    185    12,671.23    126.71      50,824   Shares vested fully           Anthony Zarro  100,000              
Brian Mcglynn  25,000.00 6/30/2017    185    12,671.23    126.71      50,824   Shares vested fully           Brian Mcglynn  100,000              
Nicole Scott  1,250.00 6/30/2017    185    633.56    6.34      2,541   Shares vested fully           Nicole Scott  5,000              
Fred Rojas  1,875.00 6/30/2017    185    950.34    9.50      3,812   Shares vested fully           Fred Rojas  7,500              
                                                       
Balance 6/30/2017  120,408,474     YTD WA Shares    116,863,791    1,168,638   Q2 QTD WA Shares  120,665,512                                
   120,408,474.34                                                    

 

26

 

 

            year   year  12/31/2016       Restricted Shares 3/31/2017   6/30/2017   9/30/2017   12/31/2017
     

weight  

 

weight  

1/1/2016   365   Do not include if unvested 12/31/2016   4/1/2017   7/1/2017   10/1/2017
  shares Date   Days  
(1 for 4)
 
(1 for 100)
                  90   90   91   91
12/31/2016  25,875,446      365    34,595,376.50    345,953.77         12/31/2017                   181   273   365
                                      Original share info
pre-stock split
             
                      Quarter                                
                       120,408,474                                
                                                       
Dominion Capital (Nov 4 2016 Note)  12,108,262 7/12/2017    173    5,738,984.45    57,389.84      23,019,004   Conversion notice 1 - Nov 4, 2016 note principal and interest                            
MEF (Magna)  3,012,706 7/12/2017    173    1,427,940.10    14,279.40      5,727,452   principal conversion #2 in stock                            
RDW Capital (davis exch)  275,330 7/12/2017    173    130,498.88    1,304.99      523,430   Davis Exch - conversion 1                            
Smithline  3,398,058 7/12/2017    173    1,610,586.39    16,105.86      6,460,044   Richard Smithline debt conversion                            
Forward Investments  1,780,000 7/12/2017    173    843,671.23    8,436.71      3,383,956   principal pymt for $2.6M, 3% debt note                            
Forward Investments  8,200,000 7/13/2017    172    3,864,109.59    38,641.10      15,498,901   principal pymt for $2.6M, 3% debt note                            
RDW Capital (davis exch)  346,260 7/14/2017    171    162,220.44    1,622.20      650,664   Davis Exch - conversion 2                            
Forward Investments  4,980,800 7/14/2017    171    2,333,470.68    23,334.71      9,359,525   principal pymt for $2.6M, 3% debt note                            
Forward Investments  1,960,620 7/17/2017    168    902,422.36    9,024.22      3,619,606   principal pymt for $2.6M, 3% debt note                            
MEF (Magna)  2,442,144 7/17/2017    168    1,124,055.32    11,240.55      4,508,574   principal conversion #3 in stock                            
Forward Investments  2,238,490 7/18/2017    167    1,024,185.84    10,241.86      4,107,998   principal pymt for $2.6M, 3% debt note                            
RDW Capital (davis exch)  1,123,596 7/18/2017    167    514,083.65    5,140.84      2,061,984   Davis Exch - conversion 3                            
RDW Capital (hannibal exch)  2,307,692 7/19/2017    166    1,049,525.68    10,495.26      4,209,636   RDW Hannibal exchange note - conversion 1                            
Forward Investments  5,000,000 7/19/2017    166    2,273,972.60    22,739.73      9,120,879   principal pymt for $2.6M, 3% debt note                            
RDW Capital (hannibal exch)  961,538 7/20/2017    165    434,667.86    4,346.68      1,743,448   RDW Hannibal exchange note - conversion 2                            
Forward Investments  3,822,407 7/20/2017    165    1,727,937.41    17,279.37      6,930,738   principal pymt for $2.6M, 3% debt note                            
MEF (Magna)  2,110,283 7/21/2017    164    948,181.95    9,481.82      3,803,147   principal conversion #4 in stock                            
RDW Capital (hannibal exch)  1,059,322 7/21/2017    164    475,969.34    4,759.69      1,909,108   RDW Hannibal exchange note - conversion 3                            
Forward Investments  2,940,000 7/21/2017    164    1,320,986.30    13,209.86      5,298,462   principal pymt for $2.6M, 3% debt note                            
RDW Capital (hannibal exch)  3,048,780 7/24/2017    161    1,344,804.33    13,448.04      5,393,995   RDW Hannibal exchange note - conversion 4                            
Forward Investments  6,321,057 7/24/2017    161    2,788,192.27    27,881.92      11,183,409   principal pymt for $2.6M, 3% debt note                            
MEF (Magna)  1,024,995 7/24/2017    161    452,121.08    4,521.21      1,813,453   principal conversion #5 in stock                            
RDW Capital (hannibal exch)  1,814,002 7/25/2017    160    795,178.96    7,951.79      3,189,454   RDW Hannibal exchange note - conversion 5                            
MEF (Magna)  2,278,265 7/25/2017    160    998,691.51    9,986.92      4,005,741   principal conversion #6 in stock                            
Forward Investments  5,780,000 7/25/2017    160    2,533,698.63    25,336.99      10,162,637   principal pymt for $2.6M, 3% debt note                            
Forward Investments  1,617,825 7/26/2017    159    704,751.16    7,047.51      2,826,749   principal pymt for $2.6M, 3% debt note                            
MEF (Magna)  2,670,154 7/26/2017    159    1,163,162.98    11,631.63      4,665,434   principal conversion #7 in stock                            
RDW Capital (hannibal exch)  3,355,705 7/26/2016    524    4,817,505.26    48,175.05      19,322,961   RDW Hannibal exchange note - conversion 6                            

27

 

 

            year   year  12/31/2016       Restricted Shares 3/31/2017   6/30/2017   9/30/2017   12/31/2017
     

weight  

 

weight  

1/1/2016   365   Do not include if unvested 12/31/2016   4/1/2017   7/1/2017   10/1/2017
  shares Date   Days  
(1 for 4)
 
(1 for 100)
                  90   90   91   91
12/31/2016  25,875,446      365    34,595,376.50    345,953.77         12/31/2017                   181   273   365
                                      Original share info
pre-stock split
             
MEF (Magna)  2,670,154 7/27/2017    158    1,155,847.48    11,558.47      4,636,092   principal conversion #8 in stock                            
MEF (Magna)  2,202,877 7/28/2017    157    947,538.87    9,475.39      3,800,568   principal conversion #9 in stock                            
Dominion Capital (Nov 4 2016 Note)  5,703,572 7/28/2017    157    2,453,317.27    24,533.17      9,840,229   Conversion notice 2 - Nov 4, 2016 note principal and interest                            
MEF (Magna)  2,202,877 7/31/2017    154    929,433.04    9,294.33      3,727,946   principal conversion #10 in stock                            
JGB Partners - JGB Partners LP  2,395,405.00 7/12/2017    173    1,135,356.34    11,353.56      4,553,902    Conversion #72 of JGB Capital February Daddy Note                            
JGB Partners - JGB Capital Offshore Ltd  2,426,883.00 7/12/2017    173    1,150,276.05    11,502.76      4,613,745    Conversion #72 of JGB Capital February Daddy Note                            
JGB Partners - JGB Capital LP  505,141.00 7/12/2017    173    239,422.99    2,394.23      960,323    Conversion #72 of JGB Capital February Daddy Note                            
JGB Partners - JGB Partners LP  2,395,715.00 7/13/2017    172    1,128,939.67    11,289.40      4,528,165    Conversion #73 of JGB Capital February Daddy Note                            
JGB Partners - JGB Capital Offshore Ltd  2,427,197.00 7/13/2017    172    1,143,775.02    11,437.75      4,587,669    Conversion #73 of JGB Capital February Daddy Note                            
JGB Partners - JGB Capital LP  505,207.00 7/13/2017    172    238,070.15    2,380.70      954,897    Conversion #73 of JGB Capital February Daddy Note                            
JGB Partners - JGB Partners LP  2,828,836.00 7/14/2017    171    1,325,290.29    13,252.90      5,315,725    Conversion #16 of JGB Capital December Daddy Note                            
JGB Partners - JGB Capital Offshore Ltd  1,951,867.00 7/14/2017    171    914,436.32    9,144.36      3,667,794    Conversion #16 of JGB Capital December Daddy Note                            
JGB Partners - JGB Capital LP  548,106.00 7/14/2017    171    256,783.91    2,567.84      1,029,957    Conversion #16 of JGB Capital December Daddy Note                            
JGB Partners - JGB Partners LP  2,830,668.00 7/19/2017    166    1,287,372.30    12,873.72      5,163,636    Conversion #17 of JGB Capital December Daddy Note                            
JGB Partners - JGB Capital Offshore Ltd  1,953,130.00 7/19/2017    166    888,272.82    8,882.73      3,562,853    Conversion #17 of JGB Capital December Daddy Note                            
JGB Partners - JGB Capital LP  548,461.00 7/19/2017    166    249,437.06    2,494.37      1,000,489    Conversion #17 of JGB Capital December Daddy Note                            
JGB Partners - JGB Partners LP  2,831,034.00 7/20/2017    165    1,279,782.49    12,797.82      5,133,194    Conversion #18 of JGB Capital December Daddy Note                            
JGB Partners - JGB Capital Offshore Ltd  1,953,383.00 7/20/2017    165    883,036.15    8,830.36      3,541,848    Conversion #18 of JGB Capital December Daddy Note                            
JGB Partners - JGB Capital LP  548,532.00 7/20/2017    165    247,966.52    2,479.67      994,591    Conversion #18 of JGB Capital December Daddy Note                            
JGB Partners - JGB Partners LP  2,832,499.00 7/24/2017    161    1,249,403.67    12,494.04      5,011,344    Conversion #19 of JGB Capital December Daddy Note                            
JGB Partners - JGB Capital Offshore Ltd  1,954,394.00 7/24/2017    161    862,075.16    8,620.75      3,457,774    Conversion #19 of JGB Capital December Daddy Note                            

 

28

 

 

            year   year  12/31/2016       Restricted Shares 3/31/2017   6/30/2017   9/30/2017   12/31/2017
     

weight  

 

weight  

1/1/2016   365   Do not include if unvested 12/31/2016   4/1/2017   7/1/2017   10/1/2017
  shares Date   Days  
(1 for 4)
 
(1 for 100)
                  90   90   91   91
12/31/2016  25,875,446      365    34,595,376.50    345,953.77         12/31/2017                   181   273   365
                                      Original share info
pre-stock split
             
JGB Partners - JGB Capital LP  548,816.00 7/24/2017    161    242,080.48    2,420.80      970,982    Conversion #19 of JGB Capital December Daddy Note                            
JGB Partners - JGB Partners LP  2,832,865.00 7/25/2017    160    1,241,803.84    12,418.04      4,980,862    Conversion #20 of JGB Capital December Daddy Note                            
JGB Partners - JGB Capital Offshore Ltd  1,954,647.00 7/25/2017    160    856,831.56    8,568.32      3,436,742    Conversion #20 of JGB Capital December Daddy Note                            
JGB Partners - JGB Capital LP  548,887.00 7/25/2017    160    240,608.00    2,406.08      965,076    Conversion #20 of JGB Capital December Daddy Note                            
JGB Partners - JGB Partners LP  2,833,232.00 7/26/2017    159    1,234,202.43    12,342.02      4,950,372    Conversion #21 of JGB Capital December Daddy Note                            
JGB Partners - JGB Capital Offshore Ltd  1,954,900.00 7/26/2017    159    851,586.58    8,515.87      3,415,704    Conversion #21 of JGB Capital December Daddy Note                            
JGB Partners - JGB Capital LP  548,957.00 7/26/2017    159    239,134.69    2,391.35      959,167    Conversion #21 of JGB Capital December Daddy Note                            
JGB Partners - JGB Partners LP  2,835,063.00 7/31/2017    154    1,196,163.57    11,961.64      4,797,799    Conversion #22 of JGB Capital December Daddy Note                            
JGB Partners - JGB Capital Offshore Ltd  1,956,164.00 7/31/2017    154    825,340.43    8,253.40      3,310,431    Conversion #22 of JGB Capital December Daddy Note                            
JGB Partners - JGB Capital LP  549,312.00 7/31/2017    154    231,764.52    2,317.65      929,605    Conversion #22 of JGB Capital December Daddy Note                            
Record additional shares per rounding differences resulting from 1:4 reverse stock split  126 7/12/2017    173    59.72    0.60      240    cst adj                            
RDW Capital (hannibal exch)  3,623,188 8/1/2017    153    1,518,761.00    15,187.61      6,091,734   RDW Hannibal exchange note - conversion 7                            
MEF (Magna)  2,346,543 8/1/2017    153    983,619.39    9,836.19      3,945,287   principal conversion #11 in stock                            
Forward Investments  2,471,028 8/2/2017    152    1,029,030.84    10,290.31      4,127,431   principal pymt for $2.6M, 3% debt note                            

 

29

 

 

            year   year  12/31/2016       Restricted Shares 3/31/2017   6/30/2017   9/30/2017   12/31/2017
     

weight  

 

weight  

1/1/2016   365   Do not include if unvested 12/31/2016   4/1/2017   7/1/2017   10/1/2017
  shares Date   Days  
(1 for 4)
 
(1 for 100)
                  90   90   91   91
12/31/2016  25,875,446      365    34,595,376.50    345,953.77         12/31/2017                   181   273   365
                                      Original share info
pre-stock split
             
MEF (Magna)  1,066,611 8/3/2017    151    441,255.51    4,412.56      1,769,871   principal conversion #12 in stock                            
Forward Investments  4,200,200 8/3/2017    151    1,737,616.99    17,376.17      6,969,563   principal pymt for $2.6M, 3% debt note                            
Forward Investments  2,540,342 8/4/2017    150    1,043,976.16    10,439.76      4,187,377   principal pymt for $2.6M, 3% debt note                            
RDW Capital (hannibal exch)  3,837,433 8/4/2017    150    1,577,027.26    15,770.27      6,325,439   RDW Hannibal exchange note - conversion 8                            
Forward Investments  2,800,000 8/7/2017    147    1,127,671.23    11,276.71      4,523,077   principal pymt for $2.6M, 3% debt note                            
MEF (Magna)  1,090,313 8/7/2017    147    439,112.36    4,391.12      1,761,275   principal conversion #13 in stock                            
MEF (Magna)  1,090,313 8/8/2017    146    436,125.20    4,361.25      1,749,293   principal conversion #14 in stock                            
Forward Investments  2,320,114 8/8/2017    146    928,045.60    9,280.46      3,722,381   principal pymt for $2.6M, 3% debt note                            
RDW Capital (hannibal exch)  3,703,704 8/9/2017    145    1,471,334.47    14,713.34      5,901,506   RDW Hannibal exchange note - conversion 9                            
Forward Investments  1,980,000 8/9/2017    145    786,575.34    7,865.75      3,154,945   principal pymt for $2.6M, 3% debt note                            
Forward Investments  1,335,000 8/10/2017    144    526,684.93    5,266.85      2,112,527   principal pymt for $2.6M, 3% debt note                            
Forward Investments  1,551,800 8/11/2017    143    607,965.48    6,079.65      2,438,543   principal pymt for $2.6M, 3% debt note                            
MEF (Magna)  984,641 8/14/2017    140    377,670.52    3,776.71      1,514,832   principal conversion #15 in stock                            
Forward Investments  3,400,000 8/14/2017    140    1,304,109.59    13,041.10      5,230,769   principal pymt for $2.6M, 3% debt note                            
RDW Capital (hannibal exch)  3,703,704 8/14/2017    140    1,420,598.79    14,205.99      5,698,006   RDW Hannibal exchange note - conversion 10                            
Forward Investments  5,157,000 8/15/2017    139    1,963,898.63    19,638.99      7,877,176   principal pymt for $2.6M, 3% debt note                            
Forward Investments  1,292,400 8/16/2017    138    488,633.42    4,886.33      1,959,903   principal pymt for $2.6M, 3% debt note                            
RDW Capital (hannibal exch)  4,347,826 8/16/2017    138    1,643,835.58    16,438.36      6,593,406   RDW Hannibal exchange note - conversion 11                            
Forward Investments  2,600,000 8/17/2017    137    975,890.41    9,758.90      3,914,286   principal pymt for $2.6M, 3% debt note                            
Forward Investments  1,361,428 8/18/2017    136    507,271.80    5,072.72      2,034,662   principal pymt for $2.6M, 3% debt note                            
RDW Capital (hannibal exch)  4,464,286 8/21/2017    133    1,626,712.43    16,267.12      6,524,726   RDW Hannibal exchange note - conversion 12                            
Forward Investments  950,271 8/21/2017    133    346,263.13    3,462.63      1,388,858   principal pymt for $2.6M, 3% debt note                            
Forward Investments  2,430,589 8/22/2017    132    879,007.53    8,790.08      3,525,690   principal pymt for $2.6M, 3% debt note                            
Forward Investments  5,360,233 8/23/2017    131    1,923,809.65    19,238.10      7,716,379   principal pymt for $2.6M, 3% debt note                            
RDW Capital (hannibal exch)  6,113,120 8/24/2017    130    2,177,275.62    21,772.76      8,733,029   RDW Hannibal exchange note - conversion 13                            
Forward Investments  4,259,400 8/24/2017    130    1,517,046.58    15,170.47      6,084,857   principal pymt for $2.6M, 3% debt note                            
Forward Investments  3,655,400 8/25/2017    129    1,291,908.49    12,919.08      5,181,831   principal pymt for $2.6M, 3% debt note                            
Forward Investments  1,810,961 8/28/2017    126    625,153.66    6,251.54      2,507,484   principal pymt for $2.6M, 3% debt note                            

 

30

 

 

            year   year  12/31/2016       Restricted Shares 3/31/2017   6/30/2017   9/30/2017   12/31/2017
     

weight  

 

weight  

1/1/2016   365   Do not include if unvested 12/31/2016   4/1/2017   7/1/2017   10/1/2017
  shares Date   Days  
(1 for 4)
 
(1 for 100)
                  90   90   91   91
12/31/2016  25,875,446      365    34,595,376.50    345,953.77         12/31/2017                   181   273   365
                                      Original share info
pre-stock split
             
Smithline (reversal of original per amended conversion notice)  (3,398,058) 8/29/2017    125    (1,163,718.49)    (11,637.18)      (4,667,662)   Richard Smithline debt conversion                            
Smithline (amended 7/12/17 notice sent on 8/29/17)  2,833,738 8/29/2017    125    970,458.22    9,704.58      3,892,497   Richard Smithline debt conversion                            
Forward Investments  4,939,200 8/29/2017    125    1,691,506.85    16,915.07      6,784,615   principal pymt for $2.6M, 3% debt note                            
Smithline  2,107,728 8/29/2017    125    721,824.66    7,218.25      2,895,231   Richard Smithline accrued interest conversion                            
Forward Investments  3,720,000 8/30/2017    124    1,263,780.82    12,637.81      5,069,011   principal pymt for $2.6M, 3% debt note                            
JGB Partners LP  640,394 8/29/2017    125    219,313.01    2,193.13      879,662   JGB warrant (hwr) exercise 1                            
JGB Capital Offshore Ltd  3,305,145 8/29/2017    125    1,131,898.97    11,318.99      4,540,034   JGB warrant (hwr) exercise 1                            
JGB Capital LP  2,280,515 8/29/2017    125    780,998.29    7,809.98      3,132,576   JGB warrant (hwr) exercise 1                            
JGB Partners - JGB Partners LP  2,824,441.00 8/2/2017    152    1,176,205.57    11,762.06      4,717,748    Conversion #23 of JGB Capital December Daddy Note                            
JGB Partners - JGB Capital Offshore Ltd  1,948,834.00 8/2/2017    152    811,569.23    8,115.69      3,255,195    Conversion #23 of JGB Capital December Daddy Note                            
JGB Partners - JGB Capital LP  547,254.00 8/2/2017    152    227,897.56    2,278.98      914,095    Conversion #23 of JGB Capital December Daddy Note                            
JGB Partners - JGB Partners LP  2,825,173.00 8/4/2017    150    1,161,030.00    11,610.30      4,656,879    Conversion #24 of JGB Capital December Daddy Note                            
JGB Partners - JGB Capital Offshore Ltd  1,949,340.00 8/4/2017    150    801,098.63    8,010.99      3,213,198    Conversion #24 of JGB Capital December Daddy Note                            
JGB Partners - JGB Capital LP  547,396.00 8/4/2017    150    224,957.26    2,249.57      902,301    Conversion #24 of JGB Capital December Daddy Note                            

 

31

 

            year   year  12/31/2016       Restricted Shares 3/31/2017   6/30/2017   9/30/2017   12/31/2017
     

weight  

 

weight  

1/1/2016   365   Do not include if unvested 12/31/2016   4/1/2017   7/1/2017   10/1/2017
  shares Date   Days  
(1 for 4)
 
(1 for 100)
                  90   90   91   91
12/31/2016  25,875,446      365    34,595,376.50    345,953.77         12/31/2017                   181   273   365
                                      Original share info
pre-stock split
             
JGB Partners LP  783,410 9/5/2017    118    253,266.79    2,532.67      1,015,850   JGB warrant (hwr) exercise 2                            
JGB Capital Offshore Ltd  4,043,267 9/5/2017    118    1,307,138.37    13,071.38      5,242,918   JGB warrant (hwr) exercise 2                            
JGB Capital LP  2,789,811 9/5/2017    118    901,911.50    9,019.12      3,617,557   JGB warrant (hwr) exercise 2                            
RDW Capital (hannibal exch)  12,345,679 9/28/2017    95    3,213,258.92    32,132.59      12,888,346   RDW Hannibal exchange note - conversion 14                            
                                                       
Forward Investments  146,049 10/3/2017    90    36,012.08    360.12      142,874   principal pymt for $2.6M, 3% debt note                            
JGB Capital LP  3,366,959 10/3/2017    90    830,209.07    8,302.09      3,293,764   JGB warrant (hwr) exercise 3                            
JGB Capital Offshore Ltd  2,323,165 10/3/2017    90    572,835.21    5,728.35      2,272,661   JGB warrant (hwr) exercise 3                            
JGB Partners LP  652,371 10/3/2017    90    160,858.60    1,608.59      638,189   JGB warrant (hwr) exercise 3                            
JGB Capital LP  3,997,166 10/3/2017    90    985,602.58    9,856.03      3,910,271   JGB warrant (hwr) exercise 4                            
JGB Capital Offshore Ltd  5,793,084 10/3/2017    90    1,428,431.67    14,284.32      5,667,147   JGB warrant (hwr) exercise 4                            
JGB Partners LP  1,122,449 10/3/2017    90    276,768.25    2,767.68      1,098,048   JGB warrant (hwr) exercise 4                            
Forward Investments  966,427 10/4/2017    89    235,649.32    2,356.49      934,913   principal pymt for $2.6M, 3% debt note                            
Smithline  2,481,007 10/4/2017    89    604,957.87    6,049.58      2,400,105   Richard Smithline accrued interest conversion                            
RDW Capital (hannibal exch)  12,983,903 10/6/2017    87    3,094,793.32    30,947.93      12,278,256   RDW Hannibal exchange note - conversion 15                            
Forward Investments  2,044,823 10/9/2017    84    470,589.40    4,705.89      1,867,012   principal pymt for $2.6M, 3% debt note                            

 

32

 

 

            year   year  12/31/2016       Restricted Shares 3/31/2017   6/30/2017   9/30/2017   12/31/2017
     

weight  

 

weight  

1/1/2016   365   Do not include if unvested 12/31/2016   4/1/2017   7/1/2017   10/1/2017
  shares Date   Days  
(1 for 4)
 
(1 for 100)
                  90   90   91   91
12/31/2016  25,875,446      365    34,595,376.50    345,953.77         12/31/2017                   181   273   365
                                      Original share info
pre-stock split
             
Forward Investments  1,116,600 10/10/2017    83    253,911.78    2,539.12      1,007,367   principal pymt for $2.6M, 3% debt note                            
Forward Investments  1,957,398 10/11/2017    82    439,744.21    4,397.44      1,744,637   principal pymt for $2.6M, 3% debt note                            
Forward Investments  2,000,000 10/12/2017    81    443,835.62    4,438.36      1,760,870   principal pymt for $2.6M, 3% debt note                            
Forward Investments  2,200,032 10/13/2017    80    482,198.79    4,821.99      1,913,071   principal pymt for $2.6M, 3% debt note                            
Forward Investments  1,110,000 10/16/2017    77    234,164.38    2,341.64      929,022   principal pymt for $2.6M, 3% debt note                            
Forward Investments  4,502,398 10/17/2017    76    937,485.61    9,374.86      3,719,372   principal pymt for $2.6M, 3% debt note                            
Forward Investments  1,600,059 10/18/2017    75    328,779.25    3,287.79      1,304,396   principal pymt for $2.6M, 3% debt note                            
RDW Capital (Jad exch)  9,090,909 10/18/2017    75    1,867,995.00    18,679.95      7,411,067   RDW Jadevaia Oct 12 exchange note - conversion 1                            
Smithline  98,098 10/18/2017    75    20,157.12    201.57      79,971   Richard Smithline accrued interest conversion                            
Forward Investments  980,831 10/19/2017    74    198,853.41    1,988.53      788,929   principal pymt for $2.6M, 3% debt note                            
Forward Investments  2,260,902 10/20/2017    73    452,180.40    4,521.80      1,793,977   principal pymt for $2.6M, 3% debt note                            
Forward Investments  985,006 10/23/2017    70    188,905.26    1,889.05      749,461   principal pymt for $2.6M, 3% debt note                            
Forward Investments  1,500,000 10/24/2017    69    283,561.64    2,835.62      1,125,000   principal pymt for $2.6M, 3% debt note                            
Forward Investments  11,152,876 10/25/2017    68    2,077,796.08    20,777.96      8,243,430   principal pymt for $2.6M, 3% debt note                            
RDW Capital (Jad exch)  11,904,762 10/25/2017    68    2,217,873.47    22,178.73      8,799,172   RDW Jadevaia Oct 12 exchange note - conversion 2                            
RDW Capital (Jad exch)  7,936,507 10/25/2017    68    1,478,582.13    14,785.82      5,866,114   RDW Jadevaia Oct 12 exchange note - conversion 3                            

 

33

 

 

            year   year  12/31/2016       Restricted Shares 3/31/2017   6/30/2017   9/30/2017   12/31/2017
     

weight  

 

weight  

1/1/2016   365   Do not include if unvested 12/31/2016   4/1/2017   7/1/2017   10/1/2017
  shares Date   Days  
(1 for 4)
 
(1 for 100)
                  90   90   91   91
12/31/2016  25,875,446      365    34,595,376.50    345,953.77         12/31/2017                   181   273   365
                                      Original share info
pre-stock split
             
Dominion Capital (Nov 4 2016 Note)  6,369,048 10/26/2017    67    1,169,112.92    11,691.13      4,638,328   Conversion notice 3 - Nov 4, 2016 note principal and interest                            
Forward Investments  3,780,000 10/26/2017    67    693,863.01    6,938.63      2,752,826   principal pymt for $2.6M, 3% debt note                            
Forward Investments  5,500,000 10/27/2017    66    994,520.55    9,945.21      3,945,652   principal pymt for $2.6M, 3% debt note                            
Forward Investments  5,442,400 10/30/2017    63    939,373.15    9,393.73      3,726,861   principal pymt for $2.6M, 3% debt note                            
Forward Investments  3,750,000 10/31/2017    62    636,986.30    6,369.86      2,527,174   principal pymt for $2.6M, 3% debt note                            
                                                       
Dominion Capital (Nov 4 2016 Note)  4,943,041 11/1/2017    61    826,097.26    8,260.97      3,277,451   Conversion notice 4 - Nov 4, 2016 note principal and interest                            
Forward Investments  3,480,301 11/1/2017    61    581,639.35    5,816.39      2,307,591   principal pymt for $2.6M, 3% debt note                            
RDW Capital (Jad exch)  12,195,122 11/1/2017    61    2,038,088.88    20,380.89      8,085,896   RDW Jadevaia Oct 12 exchange note - conversion 4                            
Forward Investments  1,880,000 11/2/2017    60    309,041.10    3,090.41      1,226,087   principal pymt for $2.6M, 3% debt note                            
Forward Investments  3,350,407 11/3/2017    59    541,572.64    5,415.73      2,148,631   principal pymt for $2.6M, 3% debt note                            
Forward Investments  10,223,810 11/6/2017    56    1,568,584.55    15,685.85      6,223,189   principal pymt for $2.6M, 3% debt note                            
RDW Capital (Jad exch)  12,500,000 11/6/2017    56    1,917,808.22    19,178.08      7,608,696   RDW Jadevaia Oct 12 exchange note - conversion 5                            
Forward Investments  2,007,599 11/7/2017    55    302,514.92    3,025.15      1,200,195   principal pymt for $2.6M, 3% debt note                            
RDW Capital (Jad exch)  8,771,929 11/7/2017    55    1,321,797.52    13,217.98      5,244,088   RDW Jadevaia Oct 12 exchange note - conversion 6                            
Forward Investments  6,565,232 11/8/2017    54    971,294.60    9,712.95      3,853,506   principal pymt for $2.6M, 3% debt note                            

 

34

 

 

            year   year  12/31/2016       Restricted Shares 3/31/2017   6/30/2017   9/30/2017   12/31/2017
     

weight  

 

weight  

1/1/2016   365   Do not include if unvested 12/31/2016   4/1/2017   7/1/2017   10/1/2017
  shares Date   Days  
(1 for 4)
 
(1 for 100)
                  90   90   91   91
12/31/2016  25,875,446      365    34,595,376.50    345,953.77         12/31/2017                   181   273   365
                                      Original share info
pre-stock split
             
Forward Investments  1,740,000 11/9/2017    53    252,657.53    2,526.58      1,002,391   principal pymt for $2.6M, 3% debt note                            
JGB Partners - JGB Partners LP  254,158 11/9/2017    53    36,905.13    369.05      146,417   Conversion #25 of JGB Capital December Daddy Note                            
JGB Partners - JGB Capital Offshore Ltd  1,311,737 11/9/2017    53    190,471.40    1,904.71      755,675   Conversion #25 of JGB Capital December Daddy Note                            
JGB Partners - JGB Capital LP  905,085 11/9/2017    53    131,423.30    1,314.23      521,408   Conversion #25 of JGB Capital December Daddy Note                            
Forward Investments  5,473,788 11/10/2017    52    779,827.33    7,798.27      3,093,880   principal pymt for $2.6M, 3% debt note                            
RDW Capital (hannibal exch)  19,736,842 11/10/2017    52    2,811,824.07    28,118.24      11,155,606   RDW Hannibal exchange note - conversion 16                            
Forward Investments  5,532,000 11/13/2017    49    742,652.05    7,426.52      2,946,391   principal pymt for $2.6M, 3% debt note                            
Forward Investments  5,180,000 11/14/2017    48    681,205.48    6,812.05      2,702,609   principal pymt for $2.6M, 3% debt note                            
RDW Capital (hannibal exch)  14,285,714 11/14/2017    48    1,878,669.24    18,786.69      7,453,416   RDW Hannibal exchange note - conversion 17                            
Forward Investments  8,440,000 11/15/2017    47    1,086,794.52    10,867.95      4,311,739   principal pymt for $2.6M, 3% debt note                            
Forward Investments  3,700,000 11/16/2017    46    466,301.37    4,663.01      1,850,000   principal pymt for $2.6M, 3% debt note                            
RDW Capital (hannibal exch)  19,230,769 11/16/2017    46    2,423,603.76    24,236.04      9,615,385   RDW Hannibal exchange note - conversion 18                            
Dominion Capital (Nov 4 2016 Note)  8,436,364 11/17/2017    45    1,040,099.67    10,401.00      4,126,482   Conversion notice 5 - Nov 4, 2016 note principal and interest                            
Forward Investments  13,602,964 11/17/2017    45    1,677,077.75    16,770.78      6,653,624   principal pymt for $2.6M, 3% debt note                            

 

35

 

 

            year   year  12/31/2016       Restricted Shares 3/31/2017   6/30/2017   9/30/2017   12/31/2017
     

weight  

 

weight  

1/1/2016   365   Do not include if unvested 12/31/2016   4/1/2017   7/1/2017   10/1/2017
  shares Date   Days  
(1 for 4)
 
(1 for 100)
                  90   90   91   91
12/31/2016  25,875,446      365    34,595,376.50    345,953.77         12/31/2017                   181   273   365
                                      Original share info
pre-stock split
             
Forward Investments  7,750,787 11/20/2017    42    891,871.38    8,918.71      3,538,403   principal pymt for $2.6M, 3% debt note                            
RDW Capital (hannibal exch)  19,230,769 11/20/2017    42    2,212,855.61    22,128.56      8,779,264   RDW Hannibal exchange note - conversion 19                            
RDW Capital (hannibal exch)  28,799,017 11/22/2017    40    3,156,056.66    31,560.57      12,521,312   RDW Hannibal exchange note - conversion 20                            
JGB Partners - JGB Partners LP  396,733 11/22/2017    40    43,477.59    434.78      172,493   Conversion #26 of JGB Capital December Daddy Note                            
JGB Partners - JGB Capital Offshore Ltd  2,047,585 11/22/2017    40    224,392.88    2,243.93      890,254   Conversion #26 of JGB Capital December Daddy Note                            
JGB Partners - JGB Capital LP  1,412,812 11/22/2017    40    154,828.71    1,548.29      614,266   Conversion #26 of JGB Capital December Daddy Note                            
Forward Investments  12,820,513 11/29/2017    33    1,159,114.87    11,591.15      4,598,662   principal pymt for $2.6M, 3% debt note                            
RDW Capital (hannibal exch)  27,272,727 11/29/2017    33    2,465,753.40    24,657.53      9,782,609   RDW Hannibal exchange note - conversion 21                            
Dominion Capital (Nov 4 2016 Note)  7,892,308 11/30/2017    32    691,928.37    6,919.28      2,745,151   Conversion notice 6 - Nov 4, 2016 note principal and interest                            
                                                       
RDW Capital (Hannibal exch)  25,514,005 12/5/2017    27    1,887,337.36    18,873.37      7,487,806   RDW Hannibal exchange note - conversion 22                            
JGB Partners - JGB Partners LP  490,113 12/5/2017    27    36,254.93    362.55      143,838   Conversion #27 of JGB Capital December Daddy Note                            
JGB Partners - JGB Capital Offshore Ltd  2,529,531 12/5/2017    27    187,115.99    1,871.16      742,362   Conversion #27 of JGB Capital December Daddy Note                            
JGB Partners - JGB Capital LP  1,745,349 12/5/2017    27    129,108.01    1,291.08      512,222   Conversion #27 of JGB Capital December Daddy Note                            

 

36

 

 

            year   year  12/31/2016       Restricted Shares 3/31/2017   6/30/2017   9/30/2017   12/31/2017
     

weight  

 

weight  

1/1/2016   365   Do not include if unvested 12/31/2016   4/1/2017   7/1/2017   10/1/2017
  shares Date   Days  
(1 for 4)
 
(1 for 100)
                  90   90   91   91
12/31/2016  25,875,446      365    34,595,376.50    345,953.77         12/31/2017                   181   273   365
                                      Original share info
pre-stock split
             
RDW Capital (London Bay exch)  35,294,118 12/8/2017    24    2,320,709.13    23,207.09      9,207,161   RDW London Bay exchange note - conversion 1                            
JGB Partners - JGB Partners LP  605,905 12/11/2017    21    34,860.29    348.60      138,304   Conversion #28 of JGB Capital December Daddy Note                            
JGB Partners - JGB Capital Offshore Ltd  3,127,146 12/11/2017    21    179,917.99    1,799.18      713,805   Conversion #28 of JGB Capital December Daddy Note                            
JGB Partners - JGB Capital LP  2,157,696 12/11/2017    21    124,141.41    1,241.41      492,518   Conversion #28 of JGB Capital December Daddy Note                            
JGB Partners - JGB Partners LP  608,574 12/15/2017    17    28,344.54    283.45      112,454   Conversion #29 of JGB Capital December Daddy Note                            
JGB Partners - JGB Capital Offshore Ltd  3,140,918 12/15/2017    17    146,289.33    1,462.89      580,387   Conversion #29 of JGB Capital December Daddy Note                            
JGB Partners - JGB Capital LP  2,167,199 12/15/2017    17    100,938.04    1,009.38      400,461   Conversion #29 of JGB Capital December Daddy Note                            
RDW Capital (London Bay exch)  42,857,143 12/18/2017    14    1,643,835.62    16,438.36      6,521,739   RDW London Bay exchange note - conversion 2                            
JGB Partners - JGB Partners LP  607,082 12/26/2017    6    9,979.43    99.79      39,592   Conversion #30 of JGB Capital December Daddy Note                            
JGB Partners - JGB Capital Offshore Ltd  3,133,222 12/26/2017    6    51,505.02    515.05      204,341   Conversion #30 of JGB Capital December Daddy Note                            

 

37

 

 

            year   year  12/31/2016       Restricted Shares 3/31/2017   6/30/2017   9/30/2017   12/31/2017
     

weight  

 

weight  

1/1/2016   365   Do not include if unvested 12/31/2016   4/1/2017   7/1/2017   10/1/2017
  shares Date   Days  
(1 for 4)
 
(1 for 100)
                  90   90   91   91
12/31/2016  25,875,446      365    34,595,376.50    345,953.77         12/31/2017                   181   273   365
                                      Original share info
pre-stock split
             
JGB Partners - JGB Capital LP  2,161,889 12/26/2017    6    35,537.90    355.38      140,993   Conversion #30 of JGB Capital December Daddy Note                            
                                                       
Ellisa Madsen  833 7/5/2017    180    410.96    4.11      1,648   1/3 vested                            
Shannon Rabito  833 7/5/2017    180    410.96    4.11      1,648   1/3 vested                            
Heidi Kasparzyck  - 7/5/2017    180    -    -      -   previously forfeited                            
Katherine Federici  417 7/5/2017    180    205.48    2.05      824   1/3 vested                            
Daniel Sullivan  2,917 7/5/2017    180    1,438.36    14.38      5,769   1/3 vested                            
Danielle O'Brien  208 7/5/2017    180    102.74    1.03      412   1/3 vested                            
John Daddario  4,167 7/20/2017    165    1,883.56    18.84      7,555   1/3 vested                            
Alvio Barrios  6,250 7/20/2017    165    2,825.34    28.25         1/3 vested                            
Joel Raven  500,000 7/27/2017    158    216,438.36    2,164.38      868,132   Shares fully vested                            
Michael Roeske  125,000 7/27/2017    158    54,109.59    541.10      217,033   Shares fully vested                            
Klose, Karole  83 7/29/2017    156    35.62    0.36      143   Final portion vested                            
Shirley, Paul  83 7/29/2017    156    35.62    0.36      143   Final portion vested                            
Garifalis, Nicholas  83 7/29/2017    156    35.62    0.36      143   Final portion vested                            
Leonatti, Eli  417 7/29/2017    156    178.08    1.78      714   Final portion vested                            
Schaefer, James  42 7/29/2017    156    17.81    0.18      71   Final portion vested                            
Driver, Antoinette 12.5 7/29/2017    156    5.34    0.05      21   Final portion vested                            
Scott Davis 2083 7/29/2017    156    890.41    8.90      3,571   Final portion vested                            
Keith Hayter  833 8/28/2017    126    287.67    2.88      1,154   Final portion vested                            
Bob Varma  833 8/28/2017    126    287.67    2.88      1,154   Final portion vested                            
Jeff DuBay  833 8/28/2017    126    287.67    2.88      1,154   Final portion vested                            
Emmanuel Poulin  833 8/28/2017    126    287.67    2.88      1,154   Final portion vested                            
Jim Partridge  833 8/28/2017    126    287.67    2.88      1,154   Final portion vested                            

 

38

 

 

            year   year  12/31/2016       Restricted Shares 3/31/2017   6/30/2017   9/30/2017   12/31/2017
     

weight  

 

weight  

1/1/2016   365   Do not include if unvested 12/31/2016   4/1/2017   7/1/2017   10/1/2017
  shares Date   Days  
(1 for 4)
 
(1 for 100)
                  90   90   91   91
12/31/2016  25,875,446      365    34,595,376.50    345,953.77         12/31/2017                   181   273   365
                                      Original share info
pre-stock split
             
Jose Santiago  333 8/28/2017    126    115.07    1.15      462   Final portion vested                            
Eduardo Bravo  167 8/28/2017    126    57.53    0.58      231   Final portion vested                            
David Pena  42 8/28/2017    126    14.38    0.14      58   Final portion vested                            
Shane Hafner  333 8/28/2017    126    115.07    1.15      462   Final portion vested                            
Tim McCullough  167 8/28/2017    126    57.53    0.58      231   Final portion vested                            
Brad DeKnight  167 8/28/2017    126    57.53    0.58      231   Final portion vested                            
Rus Azar  42 8/28/2017    126    14.38    0.14      58   Final portion vested                            
Mark Vipperman  42 8/28/2017    126    14.38    0.14      58   Final portion vested                            
Erin Weesner  42 8/28/2017    126    14.38    0.14      58   Final portion vested                            
Paul Neuner  167 8/28/2017    126    57.53    0.58      231   Final portion vested                            
Suzie Varma  167 8/28/2017    126    57.53    0.58      231   Final portion vested                            
Marion Delo  167 8/28/2017    126    57.53    0.58      231   Final portion vested                            
Dave Duckworth  167 8/28/2017    126    57.53    0.58      231   Final portion vested                            
Greg Johnson  417 8/28/2017    126    143.84    1.44      577   Final portion vested                            
Alan Lockrem  333 8/28/2017    126    115.07    1.15      462   Final portion vested                            
Roberto Rosalez  167 8/28/2017    126    57.53    0.58      231   Final portion vested                            
Bobby Baltar  42 8/28/2017    126    14.38    0.14      58   Final portion vested                            
Antonio Monroy  42 8/28/2017    126    14.38    0.14      58   Final portion vested                            
David Wilkins  42 8/28/2017    126    14.38    0.14      58   Final portion vested                            
Robert Beechy  42 8/28/2017    126    14.38    0.14      58   Final portion vested                            
Josh Gilliard  42 8/28/2017    126    14.38    0.14      58   Final portion vested                            
William DeVierno  333 8/28/2017    126    115.07    1.15      462   Final portion vested                            
Richard Savona  500 8/28/2017    126    172.60    1.73      692   Final portion vested                            
Bill Hintz  500 8/28/2017    126    172.60    1.73      692   Final portion vested                            

 

39

 

 

            year   year  12/31/2016       Restricted Shares 3/31/2017   6/30/2017   9/30/2017   12/31/2017
     

weight  

 

weight  

1/1/2016   365   Do not include if unvested 12/31/2016   4/1/2017   7/1/2017   10/1/2017
  shares Date   Days  
(1 for 4)
 
(1 for 100)
                  90   90   91   91
12/31/2016  25,875,446      365    34,595,376.50    345,953.77         12/31/2017                   181   273   365
                                      Original share info
pre-stock split
             
Christine Van Der Heide  167 8/28/2017    126    57.53    0.58      231   Final portion vested                            
Jay Kitchell  333 8/28/2017    126    115.07    1.15      462   Final portion vested                            
Rui DaSilva (Offer Letter)  417 8/28/2017    126    143.84    1.44      577   Final portion vested                            
Fred Rojas  417 8/28/2017    126    143.84    1.44      577   Final portion vested                            
Shannon Rabito  417 8/28/2017    126    143.84    1.44      577   Final portion vested                            
Scott Davis  4,167 8/28/2017    126    1,438.36    14.38      5,769   Final portion vested                            
                                                       
Additional cancelled shares sept                                                      
CHRIS MCCOURT  - 9/7/2017    116    -    -      -   shares never vested                            
GREGG FERRIS  (292) 9/7/2017    116    (92.72)    (0.93)      (372)   cancellation of partially vested shares 4/10/2015                          
MARSHAL WILENSKY  (208) 9/7/2017    116    (66.18)    (0.66)      (265)   cancellation of partially vested shares 4/10/2015                          
ALI FAYAZI  (8,333) 9/7/2017    116    (2,648.40)    (26.48)      (10,623)   cancellation of partially vested shares 4/10/2015                          
ALI FAYAZI  (16,667) 9/7/2017    116    (5,296.80)    (52.97)      (21,245)   cancellation of partially vested shares 6/23/2015                          
AQEEL ASIM  (8,333) 9/7/2017    116    (2,648.40)    (26.48)      (10,623)   cancellation of partially vested shares 4/10/2015                          
AQEEL ASIM  (16,667) 9/7/2017    116    (5,296.80)    (52.97)      (21,245)   cancellation of partially vested shares 6/23/2015                          
HEIDI KASPARYZCK  (84) 9/7/2017    116    (26.70)    (0.27)      (107)   cancellation of partially vested shares 8/28/2014                          
JONATHAN MAGUIRE  (146) 9/7/2017    116    (46.40)    (0.46)      (186)   cancellation of partially vested shares 7/29/2014                          
LISA OSTLUND  (83) 9/7/2017    116    (26.48)    (0.26)      (106)   cancellation of partially vested shares 7/29/2014                          
STEPHEN EDMONDS  (696) 9/7/2017    116    (221.19)    (2.21)      (887)   cancellation of partially vested shares 6/2/2014                          
BRIAN CIOFFI  (833) 9/7/2017    116    (264.84)    (2.65)      (1,062)   cancellation of partially vested shares 4/10/2015                          

 

40

 

 

            year   year  12/31/2016       Restricted Shares 3/31/2017   6/30/2017   9/30/2017   12/31/2017
     

weight  

 

weight  

1/1/2016   365   Do not include if unvested 12/31/2016   4/1/2017   7/1/2017   10/1/2017
  shares Date   Days  
(1 for 4)
 
(1 for 100)
                  90   90   91   91
12/31/2016  25,875,446      365    34,595,376.50    345,953.77         12/31/2017                   181   273   365
                                      Original share info
pre-stock split
             
BRIAN W MCGLYNN  (3,250) 9/7/2017    116    (1,032.88)    (10.33)      (4,143)   cancellation of partially vested shares 4/21/2014                          
BRIAN W MCGLYNN  (5,833) 9/7/2017    116    (1,853.88)    (18.54)      (7,436)   cancellation of partially vested shares 4/10/2015                          
BRIAN W MCGLYNN  (25,000) 9/7/2017    116    (7,945.21)    (79.45)      (31,868)   cancellation of partially vested shares 7/20/2016                          
CHRIS KLEJNA  (88) 9/7/2017    116    (27.97)    (0.28)      (112)   cancellation of partially vested shares 4/21/2014                          
CHRISTINE KLEJNA  (417) 9/7/2017    116    (132.42)    (1.32)      (531)   cancellation of partially vested shares 4/10/2015                          
DARIEN HIROTSU  - 9/7/2017    116    -    -      -   shares never vested 1/27/2017                          
DOUG MARSCHKE  (79,500) 9/7/2017    116    (25,265.75)    (252.66)      (101,341)   cancellation of partially vested shares                            
DOUG MARSCHKE  - 9/7/2017    116    -    -      -   shares never vested 1/27/2017                          
ELLISA MADSEN  (833) 9/7/2017    116    (264.84)    (2.65)      (1,062)   cancellation of partially vested shares 7/5/2016                          
FREDERICK ROJAS  (1,250) 9/7/2017    116    (397.26)    (3.97)      (1,593)   cancellation of partially vested shares 8/28/2014                          
FREDERICK ROJAS  (1,167) 9/7/2017    116    (370.78)    (3.71)      (1,487)   cancellation of partially vested shares 4/10/2015                          
FREDERICK ROJAS  (1,875) 9/7/2017    116    (595.89)    (5.96)      (2,390)   cancellation of partially vested shares 7/20/2016                          
KAROLE KLOSE  (250) 9/7/2017    116    (79.45)    (0.79)      (319)   cancellation of partially vested shares 7/29/2014                          
KAROLE KLOSE  (417) 9/7/2017    116    (132.42)    (1.32)      (531)   cancellation of partially vested shares 4/10/2015                          
MARCO ALVES  (5,000) 9/7/2017    116    (1,589.04)    (15.89)      (6,374)   cancellation of partially vested shares                            
MARCO ALVES  - 9/7/2017    116    -    -      -   shares never vested 1/27/2017                          
MARK PORTER  (2,783) 9/7/2017    116    (884.46)    (8.84)      (3,548)   cancellation of partially vested shares 6/2/2014                          
NICHOLAS GARIFALIS  (250) 9/7/2017    116    (79.45)    (0.79)      (319)   cancellation of partially vested shares 7/29/14                          
NICHOLAS GARIFALIS  (417) 9/7/2017    116    (132.42)    (1.32)      (531)   cancellation of partially vested shares 4/10/2015                          
PAUL SHIREY  (250) 9/7/2017    116    (79.45)    (0.79)      (319)   cancellation of partially vested shares 7/29/14                          
SCOTT DAVIS  (6,250) 9/7/2017    116    (1,986.30)    (19.86)      (7,967)   cancellation of partially vested shares 7/29/14                          
SCOTT DAVIS  (12,500) 9/7/2017    116    (3,972.60)    (39.73)      (15,934)   cancellation of partially vested shares 8/28/14                          
TODD MCIROY 0 9/7/2017    116    -    -      -   only 2 of 3 yrs cancelled 7/29/14                          
                                                       
Balance 12/31/2017  1,053,538,793     YTD WA Shares    304,664,341    3,046,643   Q4 QTD WA Shares  991,384,410                                
                YTD WA Shares 1 for 100                                      

 

41

 

 

InterCloud Systems Inc.

common shares outstanding as of 12/31/2016

 

                year   12/31/2016           Restricted Shares
Do not include if
    shares   Date   Days   weight   1/1/2016   365         unvested
12/31/2015    27,337,156        366    27,412,052.08           12/31/2016    
                                 
Dominion    66,667   1/5/2016    362    65,938.40           Amortization pymt 1/4/16 Tranche 3    
Dominion    66,667   1/8/2016    359    65,391.95           Amortization pymt 1/7/16 tranche 1    
Dominion    66,667   1/14/2016    353    64,299.05           Amortization pymt 1/13/16 Tranche 2    
MARCO ALVES   20,000.00   1/19/2016    348    19,016.39           Shares issued per SDN purchase    
DARIEN HIROTSU   12,000.00   1/19/2016    348    11,409.84           Shares issued per SDN purchase    
ATLANTIC IT GROUP   50,000.00   1/19/2016    348    47,540.98           Shares issued per SDN purchase    
DOUG MARSCHKE   318,000.00   1/19/2016    348    302,360.66           Shares issued per SDN purchase    
EMILY CHEIN   20,000.00   1/19/2016    348    19,016.39           Shares issued per SDN purchase    
ELGIN VIENTURES   40,000.00   1/19/2016    348    38,032.79           Shares issued per SDN purchase    
ENFOPOINT   20,000.00   1/19/2016    348    19,016.39           Shares issued per SDN purchase    
JASON ROGAN   20,000.00   1/19/2016    348    19,016.39           Shares issued per SDN purchase    
KYLE ROSENTHAL   20,000.00   1/19/2016    348    19,016.39           Shares issued per SDN purchase    
MICHAEL HANSEN   40,000.00   1/19/2016    348    38,032.79           Shares issued per SDN purchase    
RICHARD HANSEN   40,000.00   1/19/2016    348    38,032.79           Shares issued per SDN purchase    
RYAN LYFORD   60,000.00   1/19/2016    348    57,049.18           Shares issued per SDN purchase    
RYAN YOUNG   140,000.00   1/19/2016    348    133,114.75           Shares issued per SDN purchase    
SANDER LIEBERT   40,000.00   1/19/2016    348    38,032.79           Shares issued per SDN purchase    
STEVE FAZIO   140,000.00   1/19/2016    348    133,114.75           Shares issued per SDN purchase    
TOM SPEAR   20,000.00   1/19/2016    348    19,016.39           Shares issued per SDN purchase    
Dominion    66,667   1/20/2016    347    63,206.14           Amortization pymt 1/19/16 Tranche 3    
Dominion    66,667   1/22/2016    345    62,841.84           Amortization pymt 1/21/16 Tranche 1    
Dominion    66,667   1/26/2016    341    62,113.24           Amortization pymt 1/25/16 Tranche 2    
Dominion    66,667   1/29/2016    338    61,566.79           Amortization pymt 1/28/16 Tranche 3    
GPB Shares    500,000   1/22/2016    345    471,311.48            Shares issued to true up GPB per Conversion Agreement Section 1©    
Dominion    66,667   2/3/2016    333    60,656.04           GPB 1 Amortization 6    
Dominion    66,667   2/12/2016    324    59,016.69           GPB 2 Amortization 5    
Richard Smithline    199,573   2/12/2016    324    176,671.18           Amortization 1 of August 2015 convertible note    
Dalmore Group    180,852   2/12/2016    324    160,098.49           Accrued at 12/31    
Dominion    66,667   2/17/2016    319    58,105.94           GPB 3 Amortization 4    
Dominion    66,667   2/22/2016    314    57,195.19           GPB 2 Amortization 6    
Dominion    66,667   2/22/2016    314    57,195.19           GPB 3 Amortization 5    
Dominion    194,620   2/24/2016    312    165,905.57           $2M August note amortization 1    
Dominion    121,143   2/26/2016    310    102,607.46           $1M May 2015 Note    
Dominion    66,667   3/2/2016    305    55,555.83           Amortization pymt 3/2/16 Tranche 3    
Dominion    121,143   3/4/2016    303    100,290.52           $1M May 2015 Note (Amoritz 4)    
Dominion    121,143   3/8/2016    299    98,966.55           $1M May 2015 Note (Amoritz 5)    
Dominion    93,567   3/10/2016    297    75,927.32           $2M August note amortization 2    
Smithline    105,835   3/11/2016    296    85,593.33           Amortization payment August debt    
Mike Roeske    73,519   3/15/2016    292    58,654.50           This was accrued for on TNS's books at 12/31. BOD minutes 3/11/16    
Dalmore Group    90,909   3/15/2016    292    72,528.49           Pay for consultants work performed. BOD minutes 3/11/16    
                                 
Philippe Valois    25,000   1/27/2016    340    23,224.04           upon term kept 25k    
Astle, Mary    4,000   2/13/2016    323    3,530.05           1/3 vested    
Badeaux, Robert    333   2/13/2016    323    293.88           1/3 vested    
Caronna Frank    333   2/13/2016    323    294.17           1/3 vested    
Ferris, Gregg    1,167   2/13/2016    323    1,029.60           1/3 vested    
Friedman, Joshua    333   2/13/2016    323    293.88           1/3 vested    
Gerlowski, Warren    1,000   2/13/2016    323    882.51           1/3 vested    

 

42

 

 

                year   12/31/2016           Restricted Shares
Do not include if
    shares   Date   Days   weight   1/1/2016   365         unvested
12/31/2015    27,337,156        366    27,412,052.08           12/31/2016    
                                 
Giese, Mark    1,000   2/13/2016    323    882.51           1/3 vested    
Grossi, Lisa    667   2/13/2016    323    588.34           1/3 vested    
Hannibal, Jon    833   2/13/2016    323    735.43           1/3 vested    
Holzrichter Bruce    2,500   2/13/2016    323    2,206.28           1/3 vested    
Lane, William Russell    1,333   2/13/2016    323    1,176.68           1/3 vested    
Neilsen, Shane    333   2/13/2016    323    293.88           1/3 vested    
Pallazola, Grace    333   2/13/2016    323    294.17           1/3 vested    
Perry, Janet    333   2/13/2016    323    293.88           1/3 vested    
Simoneau, Daryl    2,500   2/13/2016    323    2,206.28           1/3 vested    
Stoleman, Regina    667   2/13/2016    323    588.64           1/3 vested    
Villars, Kevin    1,000   2/13/2016    323    882.51           1/3 vested    
Wager, Samuel    333   2/13/2016    323    294.17           1/3 vested    
Wilensky, Marshall    333   2/13/2016    323    294.17           1/3 vested    
Wolf, Ryan    333   2/13/2016    323    294.17           1/3 vested    
                                 
For Ian Gist Cancer Research Fund    (1,961)   3/2/2016    305    (1,634.17)           Returned shares which previously had no vesting    
                        Quarter        
     31,048,835       WA Shares 3.31.16    30,763,454        31,048,835        
                                 
Richard Smithline    73,996   4/11/2016    265    53,576        215,483   Richard Smithline debt conversion    
Richard Smithline    88,532   5/12/2016    234    56,602        227,654   Richard Smithline debt conversion    
Richard Smithline    68,254   6/13/2016    202    37,670        151,509   Richard Smithline debt conversion    
JGB (Cayman) Concord Ltd.    900,000   6/23/2016    192    472,131        1,898,901   JGB (Cayman) Concord Ltd. - issuance of shares for being out of compliance with debt covenants    
Dominion Capital - May loan    284,406   6/30/2016    185    143,757        578,188   Dominion Capital debt conversion June    
                                 
Zarro Anthony    -   4/10/2016    -    -        -   already accelerated    
Scotti Joseph    -   4/10/2016    -    -        -   already accelerated    
Aqeel Asim    16,667   4/10/2016    266    12,112.93        48,718   1/3 vested    
Ali Fayazi    16,667   4/10/2016    266    12,112.93        48,718   1/3 vested    
Stillman David    11,667   4/10/2016    266    8,479.05        34,103   1/3 vested    
Mcglynn Brian    11,667   4/10/2016    266    8,479.05        34,103   1/3 vested    
Porter Mark    10,000   4/10/2016    266    7,267.76        29,231   1/3 vested    
Savona Richard    6,667   4/10/2016    266    4,845.17        19,487   1/3 vested    
Hintz Bill    6,667   4/10/2016    266    4,845.17        19,487   1/3 vested    
Hannibal Timothy    6,667   4/10/2016    266    4,845.17        19,487   1/3 vested    
Simoneau Daryl    4,167   4/10/2016    266    3,028.23        12,179   1/3 vested    
Van Der Heide Christine    3,333   4/10/2016    266    2,422.59        9,744   1/3 vested    
Olano Gerald    3,333   4/10/2016    266    2,422.59        9,744   1/3 vested    
Maguire Jon    3,333   4/10/2016    266    2,422.59        9,744   1/3 vested    
Kitchel Jay    3,333   4/10/2016    266    2,422.59        9,744   1/3 vested    
Hayter Keith    3,333   4/10/2016    266    2,422.59        9,744   1/3 vested    
Rojas Fred    2,333   4/10/2016    266    1,695.81        6,821   1/3 vested    
Dasilva Rui    2,333   4/10/2016    266    1,695.81        6,821   1/3 vested    
Tackett Shannon    1,667   4/10/2016    266    1,211.29        4,872   1/3 vested    
Shannon Jonathan    -   4/10/2016    266    -        -   Forfeited    
Rosato Giovanni    -   4/10/2016    266    -        -   Forfeited    
Rabito Shannon    1,667   4/10/2016    266    1,211.29        4,872   1/3 vested    
Muniz Richard    1,667   4/10/2016    266    1,211.29        4,872   1/3 vested    
McIroy Todd    -   4/10/2016    266    -        -   Forfeited    
Magee Pete    1,667   4/10/2016    266    1,211.29        4,872   1/3 vested    
Madsen Ellisa    1,667   4/10/2016    266    1,211.29        4,872   1/3 vested    
Lucas John    -   4/10/2016    266    -        -   Forfeited    
Loughlin Kevin    -   4/10/2016    266    -        -   Forfeited    
Kelly Scott    1,667   4/10/2016    266    1,211.29        4,872   1/3 vested    
Eldridge Sherry    -   4/10/2016    266    -        -   Forfeited    
Edmonds Stephen    5,000   4/10/2016    266    3,633.88        14,615   1/3 vested    
Cioffi Brian    5,000   4/10/2016    266    3,633.88        14,615   1/3 vested    

 

43

 

 

                year   12/31/2016           Restricted Shares
Do not include if
    shares   Date   Days   weight   1/1/2016   365         unvested
12/31/2015    27,337,156        366    27,412,052.08           12/31/2016    
                                 
Chrzanowski Janek    -   4/10/2016    266    -        -   Forfeited    
Bradshaw Katie    5,000   4/10/2016    266    3,633.88        14,615   1/3 vested    
Morgan Edward    3,500   4/10/2016    266    2,543.72        10,231   1/3 vested    
Ferris Gregg    1,167   4/10/2016    266    847.91        3,410   1/3 vested    
Chance Doug    3,500   4/10/2016    266    2,543.72        10,231   1/3 vested    
Tedescucci Michael    -   4/10/2016    266    -        -   Forfeited    
Snow Heath    3,000   4/10/2016    266    2,180.33        8,769   1/3 vested    
Holzricher Bruce    -   4/10/2016    266    -        -   Forfeited    
Bazinet Jason    -   4/10/2016    266    -        -   Forfeited    
Wilensky Marshal    833   4/10/2016    266    605.65        2,436   1/3 vested    
Wager Samuel    833   4/10/2016    266    605.65        2,436   1/3 vested    
Snow David    833   4/10/2016    266    605.65        2,436   1/3 vested    
Shirey Paul    833   4/10/2016    266    605.65        2,436   1/3 vested    
Neilson Shane    -   4/10/2016    266    -        -   Forfeited    
Martinez Melissa    833   4/10/2016    266    605.65        2,436   1/3 vested    
Klose Karole    833   4/10/2016    266    605.65        2,436   1/3 vested    
Klejna Christine    833   4/10/2016    266    605.65        2,436   1/3 vested    
Kasparzyck Heidi    833   4/10/2016    266    605.65        2,436   1/3 vested    
Hilton Agnes    833   4/10/2016    266    605.65        2,436   1/3 vested    
Garifalis Nicholas    833   4/10/2016    266    605.65        2,436   1/3 vested    
Fury Craig    833   4/10/2016    266    605.65        2,436   1/3 vested    
Derrico Mark    -   4/10/2016    266    -        -   Forfeited    
Hayter Keith    691   4/10/2016    266    502.07        2,019   1/3 vested    
Viverito    667   4/10/2016    266    484.52        1,949   1/3 vested    
Santacross Mary    -   4/10/2016    266    -        -   Forfeited    
Mendolia Lori    667   4/10/2016    266    484.52        1,949   1/3 vested    
Johnson Gregory    578   4/10/2016    266    419.91        1,689   1/3 vested    
Poulin Emmanuel    576   4/10/2016    266    418.39        1,683   1/3 vested    
DuBay Jeffrey    576   4/10/2016    266    418.39        1,683   1/3 vested    
Scott Nicole    500   4/10/2016    266    363.39        1,462   1/3 vested    
Hafner Shane    457   4/10/2016    266    332.06        1,336   1/3 vested    
Lockrem Alan    422   4/10/2016    266    306.86        1,234   1/3 vested    
Delo Marion    389   4/10/2016    266    282.80        1,137   1/3 vested    
Duckworth David    365   4/10/2016    266    265.50        1,068   1/3 vested    
Varma Suzie    346   4/10/2016    266    251.61        1,012   1/3 vested    
DeKnight Bradley    342   4/10/2016    266    248.72        1,000   1/3 vested    
Sprague Donald    333   4/10/2016    266    242.26        974   1/3 vested    
Spitzer Daniel    333   4/10/2016    266    242.26        974   1/3 vested    
Puglisi Janine    -   4/10/2016    266    -        -   Forfeited    
Neuner Paul    333   4/10/2016    266    242.26        974   1/3 vested    
Goris Diogenes    -   4/10/2016    266    -        -   Forfeited    
Ferraro Caryn    333   4/10/2016    266    242.26        974   1/3 vested    
Federici Katherine    333   4/10/2016    266    242.26        974   1/3 vested    
DeVierno William    333   4/10/2016    266    242.26        974   1/3 vested    
Delo Marion    333   4/10/2016    266    242.26        974   1/3 vested    
Boudreau Steven    -   4/10/2016    266    -        -   Forfeited    
Borden Stephen    330   4/10/2016    266    239.55        963   1/3 vested    
Arroyo-Monroy Jose Antonio    320   4/10/2016    266    232.57        935   1/3 vested    
Varma Bob    288   4/10/2016    266    209.20        841   1/3 vested    
Felise Diana    267   4/10/2016    266    193.81        779   1/3 vested    
Bellwood Timothy    259   4/10/2016    266    188.12        757   1/3 vested    
Rosalez Roberto    240   4/10/2016    266    174.68        703   1/3 vested    
Baltar Robert    240   4/10/2016    266    174.43        702   1/3 vested    
Azar Rastin    224   4/10/2016    266    162.59        654   1/3 vested    
Beechy Robert    223   4/10/2016    266    161.92        651   1/3 vested    
Kim Yoonhwak    222   4/10/2016    266    161.51        650   1/3 vested    
Brown Micheal    222   4/10/2016    266    161.51        650   1/3 vested    
Wilkins David    211   4/10/2016    266    153.05        616   1/3 vested    
Sundaresan Ganesh    187   4/10/2016    266    135.66        546   1/3 vested    
Springer Charles    187   4/10/2016    266    135.66        546   1/3 vested    

 

44

 

 

                year   12/31/2016           Restricted Shares
Do not include if
    shares   Date   Days   weight   1/1/2016   365         unvested
12/31/2015    27,337,156        366    27,412,052.08           12/31/2016    
                                 
Modesto Arturo    -   4/10/2016    266    -        -   Forfeited    
Bayley John    187   4/10/2016    266    135.66        546   1/3 vested    
Gilliard Joshua    178   4/10/2016    266    129.27        520   1/3 vested    
Hudgens Stephanie    176   4/10/2016    266    127.65        513   1/3 vested    
Nussen Menachem    167   4/10/2016    266    121.13        487   1/3 vested    
Blackburn Elizabeth    167   4/10/2016    266    121.13        487   1/3 vested    
Heard Derek    157   4/10/2016    266    114.22        459   1/3 vested    
Charters Kaitlyn    142   4/10/2016    266    103.47        416   1/3 vested    
Yannucci John    139   4/10/2016    266    100.78        405   1/3 vested    
Schneeberger Debra    120   4/10/2016    266    87.34        351   1/3 vested    
Pichardo Gilbert    116   4/10/2016    266    84.31        339   1/3 vested    
Hand Taylor    116   4/10/2016    266    83.98        338   1/3 vested    
Daryl Simoneau    -   6/23/2016    192    -        -   Forfeited    
Russell Lane    -   6/23/2016    192    -        -   Forfeited    
Mary Astle    -   6/23/2016    192    -        -   Forfeited    
Brian Olson    -   6/23/2016    192    -        -   Forfeited    
Mark Giese    -   6/23/2016    192    -        -   Forfeited    
Regina Stolerman    -   6/23/2016    192    -        -   Forfeited    
Scott Kelly    -   6/23/2016    192    -        -   Forfeited    
Jason Bazinet    -   6/23/2016    192    -        -   Forfeited    
Michael Evans    -   6/23/2016    192    -        -   Forfeited    
Tim Larkin    33,333   6/23/2016    192    17,486.34        70,330   1/3 vested    
Aqeel Asim    33,333   6/23/2016    192    17,486.34        70,330   1/3 vested    
Ali Fayazi    33,333   6/23/2016    192    17,486.34        70,330   1/3 vested    
                                 
Balance 6/30/2016    32,735,514       YTD WA Shares    31,704,285   Q2 QTD WA Shares    34,832,838        
                                 
                        Quarter        
                        32,735,514        
                                 
Mark Munro   125,000   7/1/2016   184   62,841.53       252,747   conversion of debt into C/s    
Pascack   125,000   7/1/2016   184   62,841.53       252,747   conversion of debt into C/s    
David Stillman   -   7/5/2016   180   -       -   6 month vesting    
Gerald Olano   -   7/5/2016   180   -       -   6 month vesting    
Rui Dasilva   -   7/5/2016   180   -       -   6 month vesting    
Ellisa Madsen   -   7/5/2016   180   -       -   3 year vesting    
Pete Magee   -   7/5/2016   180   -       -   6 month vesting    
Shannon Rabito   -   7/5/2016   180   -       -   3 year vesting    
Heath Snow   -   7/5/2016   180   -       -   6 month vesting    
Heidi Kasparzyck   -   7/5/2016   180   -       -   3 year vesting    
Katherine Federici   -   7/5/2016   180   -       -   3 year vesting    
Daniel Sullivan   -   7/5/2016   180   -       -   3 year vesting    
Kevins Kearns   -   7/5/2016   180   -       -   6 month vesting    
Peter Giordano   -   7/5/2016   180   -       -   6 month vesting    
Gearge Kallas   -   7/5/2016   180   -       -   6 month vesting    
Danielle O'Brien   -   7/5/2016   180   -       -   3 year vesting    
Wesley Arnold   1,500   7/5/2016   180   737.70       2,967   SDN Purchase - shares previously accrued per APA    
Chystina Del Monaco French   2,500   7/5/2016   180   1,229.51       4,945   SDN Purchase - shares previously accrued per APA    
Marco Paulo dos Santos Alves   10,000   7/5/2016   180   4,918.03       19,780   SDN Purchase - shares previously accrued per APA    
Stephen Dyer   11,000   7/5/2016   180   5,409.84       21,758   SDN Purchase - shares previously accrued per APA    
Darien Hirotsu   10,000   7/5/2016   180   4,918.03       19,780   SDN Purchase - shares previously accrued per APA    
Armen Martirosyan   2,000   7/5/2016   180   983.61       3,956   SDN Purchase - shares previously accrued per APA    
Max Calvo   2,000   7/5/2016   180   983.61       3,956   SDN Purchase - shares previously accrued per APA    

 

45

 

 

                year   12/31/2016           Restricted Shares
Do not include if
    shares   Date   Days   weight   1/1/2016   365         unvested
12/31/2015    27,337,156        366    27,412,052.08           12/31/2016    
                                 
Steve Quayle   2,500   7/5/2016   180   1,229.51       4,945   SDN Purchase - shares previously accrued per APA    
John Lusk   2,500   7/5/2016   180   1,229.51       4,945   SDN Purchase - shares previously accrued per APA    
Jennifer Ricci   6,000   7/5/2016   180   2,950.82       11,868   SDN Purchase - shares previously accrued per APA    
Dominion Capital   288,512   7/7/2016   178   140,314.58       564,342   Amortization pymt 4 - Dominion August 2015 $2M note    
Forward Investments   50,000   7/11/2016   174   23,770.49       95,604   principal pymt for $2M, 2% debt note    
Forward Investments   18,050   7/11/2016   174   8,581.15       34,513   principal pymt for $2M, 2% debt note    
Richard Smithline   98,386   7/12/2016   173   46,504.86       187,042   Richard Smithline debt conversion July    
Forward Investments   50,000   7/18/2016   167   22,814.21       91,758   principal pymt for $2M, 2% debt note    
Forward Investments   75,000   7/19/2016   166   34,016.39       136,813   principal pymt for $2M, 2% debt note    
Dominion Capital   173,287   7/20/2016   165   78,121.19       314,202   Amoritzation pymt 1 - $525k December note    
Forward Investments   50,000   7/20/2016   165   22,540.98       90,659   principal pymt for $2M, 2% debt note    
David Stillman   -   7/20/2016   165   -       -   Vest 6/30/2017    
Joseph Scotti   -   7/20/2016   165   -       -   Vest 6/30/2017    
Anthony Zarro   -   7/20/2016   165   -       -   Vest 6/30/2017    
Brian Mcglynn   -   7/20/2016   165   -       -   Vest 6/30/2017    
Nicole Scott   -   7/20/2016   165   -       -   Vest 6/30/2017    
Fred Rojas   -   7/20/2016   165   -       -   Vest 6/30/2017    
Nigel Williams   -   7/20/2016   165   -       -   250k vest after 1 year, 125k vest after 2 years, 125k vest after 3 years    
Joel Raven   -   7/20/2016   165   -       -   6 month vesting    
Michael Roeske   -   7/20/2016   165   -       -   6 month vesting    
John Daddario   -   7/20/2016   165   -       -   3 Year vesting 1/3 each year    
Neal Oristano   -   7/20/2016   165   -       -   Vest Jan 1, 2017 - third party    
Alvio Barrios   -   7/20/2016   165   -       -   3 Year vesting 1/3 each year - third party    
Dalmore Group LLC   57,142   7/20/2016   165   25,760.74       103,609   no vesting - Third party    
Ian Harris   -   7/20/2016   165   -       -   3 Year vesting 1/3 each year    
Forward Investments   50,000   7/21/2016   164   22,404.37       90,110   principal pymt for $2M, 2% debt note    
Forward Investments   100,000   7/22/2016   163   44,535.52       179,121   principal pymt for $2M, 2% debt note    
Forward Investments   50,000   7/25/2016   160   21,857.92       87,912   principal pymt for $2M, 2% debt note    
Forward Investments   50,000   7/26/2016   159   21,721.31       87,363   principal pymt for $2M, 2% debt note    
Forward Investments   30,000   7/27/2016   158   12,950.82       52,088   principal pymt for $2M, 2% debt note    
Aqeel Asim   -   7/27/2016   158   -       -   6 month vesting    
Ali Fayazi   -   7/27/2016   158   -       -   6 month vesting    
Robert Christie   -   7/27/2016   158   -       -   Vest 12/31/17 - third party    
Forward Investments   650   7/28/2016   157   278.83       1,121   principal pymt for $2M, 2% debt note    
Forward Investments   103,619   7/28/2016   157   44,448.59       178,771   principal pymt for $2M, 2% debt note    
Forward Investments   16,200   7/28/2016   157   6,949.18       27,949   principal pymt for $2M, 2% debt note    
Dominion   126,812   7/29/2016   156   54,051.02       217,392   Amoritzation pymt 2 - $525k December note    

 

46

 

 

                year   12/31/2016           Restricted Shares
Do not include if
    shares   Date   Days   weight   1/1/2016   365         unvested
12/31/2015    27,337,156        366    27,412,052.08           12/31/2016    
                                 
Forward Investments   50,000   7/29/2016   156   21,311.48       85,714   principal pymt for $2M, 2% debt note    
Forward Investments   50,000   7/29/2016   156   21,311.48       85,714   principal pymt for $2M, 2% debt note    
Forward Investments   50,000   7/29/2016   156   21,311.48       85,714   principal pymt for $2M, 2% debt note    
Forward Investments   50,000   8/1/2016   153   20,901.64       84,066   principal pymt for $2M, 2% debt note    
Forward Investments   17,022   8/2/2016   152   7,069.25       28,432   principal pymt for $2M, 2% debt note    
Forward Investments   53,800   8/3/2016   151   22,196.17       89,273   principal pymt for $2M, 2% debt note    
Forward Investments   75,000   8/4/2016   150   30,737.70       123,626   principal pymt for $2M, 2% debt note    
Forward Investments   54,800   8/5/2016   149   22,309.29       89,727   principal pymt for $2M, 2% debt note    
Dominion   138,741   8/5/2016   149   56,481.99       227,169   Amoritzation pymt 3 - $525k December note    
Forward Investments   81,900   8/8/2016   146   32,670.49       131,400   principal pymt for $2M, 2% debt note    
Forward Investments   50,000   8/9/2016   145   19,808.74       79,670   principal pymt for $2M, 2% debt note    
Richard Smithline   150,521   8/11/2016   143   58,810.12       236,533   Richard Smithline debt conversion July    
Dominion   128,004   8/15/2016   139   48,613.54       195,523   Amoritzation pymt 4 - $525k December note    
Dominion   149,504   8/24/2016   130   53,102.51       213,577   Amoritzation pymt 5 - $525k December note    
Forward Investments   50,000   8/24/2016   130   17,759.56       71,429   principal pymt for $825K, 2% debt note    
Forward Investments   11,600   8/24/2016   130   4,120.22       16,571   principal pymt for $825K, 2% debt note    
Forward Investments   50,000   8/25/2016   129   17,622.95       70,879   principal pymt for $825K, 2% debt note    
Forward Investments   89,800   8/25/2016   129   31,650.82       127,299   principal pymt for $825K, 2% debt note    
Forward Investments   75,000   8/26/2016   128   26,229.51       105,495   principal pymt for $825K, 2% debt note    
Forward Investments   50,000   8/30/2016   124   16,939.89       68,132   principal pymt for $825K, 2% debt note    
Forward Investments   125,000   8/30/2016   124   42,349.73       170,330   principal pymt for $825K, 2% debt note    
Dominion   187,091   8/30/2016   124   63,386.02       254,937   Stock issued to pay remaining Dominion Tranche 1 accrued interest    
Forward Investments   93,076   8/31/2016   123   31,279.64       125,806   principal pymt for $825K, 2% debt note    
IPC employee shares   28,167   4/21/16   255   19,624.32       78,929   1/3 vested    
Munro   166,667   6/2/16   213   96,994.54       390,110   1/3 vested    
Jadevaia   83,333   6/2/16   213   48,497.27       195,055   1/3 vested    
Edmonds   1,391   6/2/16   213   809.71       3,257   1/3 vested    
Porter   5,565   6/2/16   213   3,238.45       13,025   1/3 vested    
Loughin, Kevin   -   7/29/16   156   -       -   1/3 vested    
Kelly, Edward   -   7/29/16   156   -       -   Forfeited remaining shares - vested portion way PY    
McIlroy, Todd   -   7/29/16   156   -       -   previously vested in full    
Maguire, Jon   583   7/29/16   156   248.35       999   1/3 vested    
Klose, Karole   333   7/29/16   156   142.08       571   1/3 vested    
Shirley, Paul   333   7/29/16   156   142.08       571   1/3 vested    
Garifalis, Nicholas   333   7/29/16   156   142.08       571   1/3 vested    
Leonatti, Eli   1,667   7/29/16   156   710.38       2,857   1/3 vested    
Schaefer, James   167   7/29/16   156   71.04       286   1/3 vested    

 

47

 

 

                year   12/31/2016           Restricted Shares
Do not include if
    shares   Date   Days   weight   1/1/2016   365         unvested
12/31/2015    27,337,156        366    27,412,052.08           12/31/2016    
                                 
Pichman, Ashley   -   7/29/16   156   -       -   1/3 vested    
Ostlund, Lisa   333   7/29/16   156   142.08       571   1/3 vested    
Driver, Antoinette   50   7/29/16   156   21.31       86   1/3 vested    
Scott Davis   8,333   7/29/16   156   3,551.91       14,286   1/3 vested    
Keith Hayter   3,333   8/28/16   126   1,147.54       4,615   1/3 vested    
Bob Varma   3,333   8/28/16   126   1,147.54       4,615   1/3 vested    
Jeff DuBay   3,333   8/28/16   126   1,147.54       4,615   1/3 vested    
Emmanuel Poulin   3,333   8/28/16   126   1,147.54       4,615   1/3 vested    
Jim Partridge   3,333   8/28/16   126   1,147.54       4,615   1/3 vested    
Jose Santiago   1,333   8/28/16   126   459.02       1,846   1/3 vested    
Eduardo Bravo   667   8/28/16   126   229.51       923   1/3 vested    
David Pena   167   8/28/16   126   57.38       231   1/3 vested    
Shane Hafner   1,333   8/28/16   126   459.02       1,846   1/3 vested    
Tim McCullough   667   8/28/16   126   229.51       923   1/3 vested    
Brad DeKnight   667   8/28/16   126   229.51       923   1/3 vested    
Steve Bouderau   -   8/28/16   126   -       -   1/3 vested    
Rus Azar   167   8/28/16   126   57.38       231   1/3 vested    
Mark Vipperman   167   8/28/16   126   57.38       231   1/3 vested    
Erin Weesner   167   8/28/16   126   57.38       231   1/3 vested    
Paul Neuner   667   8/28/16   126   229.51       923   1/3 vested    
Suzie Varma   667   8/28/16   126   229.51       923   1/3 vested    
Marion Delo   667   8/28/16   126   229.51       923   1/3 vested    
Dave Duckworth   667   8/28/16   126   229.51       923   1/3 vested    
Greg Johnson   1,667   8/28/16   126   573.77       2,308   1/3 vested    
Alan Lockrem   1,333   8/28/16   126   459.02       1,846   1/3 vested    
Roberto Rosalez   667   8/28/16   126   229.51       923   1/3 vested    
Bobby Baltar   167   8/28/16   126   57.38       231   1/3 vested    
Antonio Monroy   167   8/28/16   126   57.38       231   1/3 vested    
Corey McCartny   -   8/28/16   126   -       -   1/3 vested    
David Wilkins   167   8/28/16   126   57.38       231   1/3 vested    
Robert Beechy   167   8/28/16   126   57.38       231   1/3 vested    
Steve Borden   167   8/28/16   126   57.38       231   1/3 vested    
Jonathan Boursiquot   -   8/28/16   126   -       -   Forfeited remaining shares - vested portion way PY    
Alisha Caldwell   -   8/28/16   126   -       -   Forfeited remaining shares    
Craig Verniel   -   8/28/16   126   -       -   Forfeited remaining shares - vested portion way PY    
Josh Gilliard   167   8/28/16   126   57.38       231   1/3 vested    
William DeVierno   1,333   8/28/16   126   459.02       1,846   1/3 vested    
Richard Savona   2,000   8/28/16   126   688.52       2,769   1/3 vested    
Bill Hintz   667   8/28/16   126   229.51       923   1/3 vested    
Christine Van Der Heide   667   8/28/16   126   229.51       923   1/3 vested    
Jay Kitchell   1,333   8/28/16   126   459.02       1,846   1/3 vested    
John Kelly   -   8/28/16   126   -       -   previously vested in full    
Sheryl Graff   -   8/28/16   126   -       -   previously vested in full    
Rui DaSilva (Offer Letter)   1,667   8/28/16   126   573.77       2,308   1/3 vested    
Fred Rojas   1,667   8/28/16   126   573.77       2,308   1/3 vested    
Shannon Rabito   1,667   8/28/16   126   573.77       2,308   1/3 vested    
Janine Puglisi   -   8/28/16   126   -       -   Forfeited remaining shares    
Heidi Kasparyzck   333   8/28/16   126   114.75       462   1/3 vested    
Scott Davis   16,667   8/28/16   126   5,737.70       23,077   1/3 vested    
Forward Investments   800,000   9/1/2016   122   266,666.67       1,072,527   principal pymt for $825K, 2% debt note    
Forward Investments   450,000   9/2/2016   121   148,770.49       598,352   principal pymt for $825K, 2% debt note    
Forward Investments   150,000   9/6/2016   117   47,950.82       192,857   principal pymt for $825K, 2% debt note    
Dominion Capital   333,306   9/7/2016   116   105,637.97       424,874   Dominion note (Tranche 2) final accrued interest pymt in stock    
Dominion Capital   396,786   9/12/2016   111   120,336.74       483,992   Dominion note (Tranche 3) Final accrued interest pymt in stock    

 

48

 

 

                year   12/31/2016           Restricted Shares
Do not include if
    shares   Date   Days   weight   1/1/2016   365         unvested
12/31/2015    27,337,156        366    27,412,052.08           12/31/2016    
                                 
Forward Investments   331,061   9/14/2016   109   98,594.67       396,546   principal pymt for $2M, 2% debt note    
Forward Investments   325,000   9/14/2016   109   96,789.62       389,286   principal pymt for $2M, 2% debt note    
Forward Investments   150,000   9/14/2016   109   44,672.13       179,670   principal pymt for $2M, 2% debt note    
Dominion Capital   1,334,356   9/19/2016   104   379,161.27       1,524,978   Amoritzation pymt 5 - $2M note principal and interest    
TRUST UDT OF WILLIAM BRISTOL III   203,297   9/21/2016   102   56,656.54       227,871   Shares issued pursuant to 8760 Enterprises Asset Purchase Agreement    
DOMINION CAPITAL LLC   472,527   9/21/2016   102   131,687.85       529,646   Shares issued pursuant to 8760 Enterprises Asset Purchase Agreement    
FARPOINT CAPITAL LLC   197,802   9/21/2016   102   55,125.15       221,712   Shares issued pursuant to 8760 Enterprises Asset Purchase Agreement    
SHEAU HUEI WANG   26,374   9/21/2016   102   7,350.13       29,562   Shares issued pursuant to 8760 Enterprises Asset Purchase Agreement    
Forward Investments   263,000   9/22/2016   101   72,576.50       291,901   principal pymt for $2M, 2% debt note    
Forward Investments   175,000   9/23/2016   100   47,814.21       192,308   principal pymt for $2M, 2% debt note    
Forward Investments   250,000   9/28/2016   95   64,890.71       260,989   principal pymt for $2M, 2% debt note    
Forward Investments   270,000   9/28/2016   95   70,081.97       281,868   principal pymt for $2M, 2% debt note    
Forward Investments   275,000   9/28/2016   95   71,379.78       287,088   principal pymt for $2M, 2% debt note    
JGB Partners - JGB Partners LP   131,369   9/15/2016   108   38,764.62       155,910   Conversion Notice #1 December Daddy note    
JGB Partners - JGB Capital Offshore Ltd   90,643   9/15/2016   108   26,747.11       107,576   Conversion Notice #1 December Daddy note    
JGB Partners - JGB Capital LP   25,454   9/15/2016   108   7,511.02       30,209   Conversion Notice #1 December Daddy note    
JGB Partners - JGB Partners LP   110,498   9/15/2016   108   32,605.97       131,140   Conversion Notice #2 - December Daddy note    
JGB Partners - JGB Capital Offshore Ltd   76,243   9/15/2016   108   22,497.93       90,486   Conversion Notice #2 - December Daddy note    
JGB Partners - JGB Capital LP   21,410   9/15/2016   108   6,317.70       25,410   Conversion Notice #2 - December Daddy note    
JGB Partners - JGB Partners LP   115,668   9/15/2016   108   34,131.54       137,276   Conversion Notice #3 - December Daddy note    
JGB Partners - JGB Capital Offshore Ltd   79,809   9/15/2016   108   23,550.20       94,718   Conversion Notice #3 - December Daddy note    
JGB Partners - JGB Capital LP   22,411   9/15/2016   108   6,613.08       26,598   Conversion Notice #3 - December Daddy note    
JGB Partners - JGB Partners LP   115,668   9/15/2016   108   34,131.54       137,276   Conversion Notice #4 - December Daddy note    
JGB Partners - JGB Capital Offshore Ltd   79,809   9/15/2016   108   23,550.20       94,718   Conversion Notice #4 - December Daddy note    
JGB Partners - JGB Capital LP   22,411   9/15/2016   108   6,613.08       26,598   Conversion Notice #4 - December Daddy note    
JGB Partners - JGB Partners LP   114,826   9/23/2016   100   31,373.22       126,182   Conversion # 5 December Daddy Note    
JGB Partners - JGB Capital Offshore Ltd   79,228   9/23/2016   100   21,646.99       87,064   Conversion # 5 December Daddy Note    

 

49

 

 

                year   12/31/2016           Restricted Shares
Do not include if
    shares   Date   Days   weight   1/1/2016   365         unvested
12/31/2015    27,337,156        366    27,412,052.08           12/31/2016    
                                 
JGB Partners - JGB Capital LP   22,248   9/23/2016   100   6,078.69       24,448   Conversion # 5 December Daddy Note    
JGB Partners - JGB Partners LP   118,151   9/23/2016   100   32,281.69       129,836   Conversion # 6 December Daddy Note    
JGB Partners - JGB Capital Offshore Ltd   81,522   9/23/2016   100   22,273.77       89,585   Conversion # 6 December Daddy Note    
JGB Partners - JGB Capital LP   22,892   9/23/2016   100   6,254.64       25,156   Conversion # 6 December Daddy Note    
JGB Partners - JGB Partners LP   94,028   9/23/2016   100   25,690.71       103,327   Conversion # 7 December Daddy Note    
JGB Partners - JGB Capital Offshore Ltd   64,878   9/23/2016   100   17,726.23       71,295   Conversion # 7 December Daddy Note    
JGB Partners - JGB Capital LP   18,218   9/23/2016   100   4,977.60       20,020   Conversion # 7 December Daddy Note    
JGB Partners - JGB Partners LP   98,207   9/23/2016   100   26,832.51       107,920   Conversion # 8 December Daddy Note    
JGB Partners - JGB Capital Offshore Ltd   67,762   9/23/2016   100   18,514.21       74,464   Conversion # 8 December Daddy Note    
JGB Partners - JGB Capital LP   19,028   9/23/2016   100   5,198.91       20,910   Conversion # 8 December Daddy Note    
JGB Partners - JGB Partners LP   98,207   9/23/2016   100   26,832.51       107,920   Conversion # 9 December Daddy Note    
JGB Partners - JGB Capital Offshore Ltd   67,762   9/23/2016   100   18,514.21       74,464   Conversion # 9 December Daddy Note    
JGB Partners - JGB Capital LP   19,028   9/23/2016   100   5,198.91       20,910   Conversion # 9 December Daddy Note    
JGB Partners - JGB Partners LP   167,126   9/23/2016   100   45,662.84       183,655   Conversion # 1 Feb Daddy Note    
JGB Partners - JGB Capital Offshore Ltd   169,321   9/23/2016   100   46,262.57       186,067   Conversion # 1 Feb Daddy Note    
JGB Partners - JGB Capital LP   35,243   9/23/2016   100   9,629.23       38,729   Conversion # 1 Feb Daddy Note    
JGB Partners - JGB Partners LP   167,190   9/23/2016   100   45,680.33       183,725   Conversion # 2 Feb Daddy Note    
JGB Partners - JGB Capital Offshore Ltd   169,387   9/23/2016   100   46,280.60       186,140   Conversion # 2 Feb Daddy Note    
JGB Partners - JGB Capital LP   35,257   9/23/2016   100   9,633.06       38,744   Conversion # 2 Feb Daddy Note    
JGB Partners - JGB Partners LP   92,843   9/23/2016   100   25,366.94       102,025   Conversion # 3 Feb Daddy Note    
JGB Partners - JGB Capital Offshore Ltd   91,638   9/23/2016   100   25,037.70       100,701   Conversion # 3 Feb Daddy Note    
JGB Partners - JGB Capital LP   19,325   9/23/2016   100   5,280.05       21,236   Conversion # 3 Feb Daddy Note    
JGB Partners - JGB Partners LP   96,859   9/26/2016   97   25,670.28       103,245   Conversion #4 of JGB Capital February Daddy Note    
JGB Partners - JGB Capital Offshore Ltd   98,132   9/26/2016   97   26,007.66       104,602   Conversion #4 of JGB Capital February Daddy Note    
JGB Partners - JGB Capital LP   20,426   9/26/2016   97   5,413.45       21,773   Conversion #4 of JGB Capital February Daddy Note    
JGB Partners - JGB Partners LP   107,095   9/28/2016   95   27,797.88       111,802   Conversion #5 of JGB Capital February Daddy Note    
JGB Partners - JGB Capital Offshore Ltd   98,132   9/28/2016   95   25,471.42       102,445   Conversion #5 of JGB Capital February Daddy Note    
JGB Partners - JGB Capital LP   22,291   9/28/2016   95   5,785.92       23,271   Conversion #5 of JGB Capital February Daddy Note    
JGB Partners - JGB Partners LP   123,687   9/28/2016   95   32,104.55       129,124   Conversion #6 of JGB Capital February Daddy Note    
JGB Partners - JGB Capital Offshore Ltd   125,313   9/28/2016   95   32,526.60       130,821   Conversion #6 of JGB Capital February Daddy Note    

 

50

 

 

                year   12/31/2016           Restricted Shares
Do not include if
    shares   Date   Days   weight   1/1/2016   365         unvested
12/31/2015    27,337,156        366    27,412,052.08           12/31/2016    
                                 
JGB Partners - JGB Capital LP   26,083   9/28/2016   95   6,770.18       27,230   Conversion #6 of JGB Capital February Daddy Note    
JGB Partners - JGB Partners LP   205,122   9/28/2016   95   53,242.05       214,138   Conversion #7 of JGB Capital February Daddy Note    
JGB Partners - JGB Capital Offshore Ltd   207,818   9/28/2016   95   53,941.83       216,953   Conversion #7 of JGB Capital February Daddy Note    
JGB Partners - JGB Capital LP   43,256   9/28/2016   95   11,227.65       45,157   Conversion #7 of JGB Capital February Daddy Note    
JGB Partners - JGB Partners LP   135,546   9/30/2016   93   34,442.02       138,525   Conversion #8 of JGB Capital February Daddy Note    
JGB Partners - JGB Capital Offshore Ltd   133,301   9/30/2016   93   33,871.57       136,231   Conversion #8 of JGB Capital February Daddy Note    
JGB Partners - JGB Capital LP   28,162   9/30/2016   93   7,155.92       28,781   Conversion #8 of JGB Capital February Daddy Note    
JGB Partners - JGB Partners LP   135,546   9/30/2016   93   34,442.02       138,525   Conversion #9 of JGB Capital February Daddy Note    
JGB Partners - JGB Capital Offshore Ltd   133,301   9/30/2016   93   33,871.57       136,231   Conversion #9 of JGB Capital February Daddy Note    
JGB Partners - JGB Capital LP   28,162   9/30/2016   93   7,155.92       28,781   Conversion #9 of JGB Capital February Daddy Note    
Forward Investments   150,000   9/28/2016   95   38,934.43       156,593   principal pymt for $2M, 2% debt note    
Forward Investments   225,000   9/29/2016   94   57,786.89       232,418   principal pymt for $2M, 2% debt note    
Forward Investments   150,000   9/30/2016   93   38,114.75       153,297   principal pymt for $2M, 2% debt note    
                                 
Balance 9/30/2016   48,130,068       YTD WA Shares   36,637,368   Q3 QTD WA Shares   52,576,264        
                                 
                        Quarter        
                        48,130,068        
                                 
Dominion Capital   847,625   10/5/2016   88   203,800.55           819,681   Amoritzation pymt 6 - $2M note principal and interest    
Forward Investments   120,000   10/5/2016   88   28,852.46       116,044   principal pymt for $2M, 2% debt note    
Forward Investments   33,000   10/10/2016   83   7,483.61       30,099   principal pymt for $2M, 2% debt note    
Forward Investments   75,000   10/10/2016   83   17,008.20       68,407   principal pymt for $2M, 2% debt note    
Forward Investments   60,000   10/10/2016   83   13,606.56       54,725   principal pymt for $2M, 2% debt note    
Forward Investments   160,000   10/13/2016   80   34,972.68       140,659   principal pymt for $2M, 2% debt note    
Forward Investments   50,000   10/13/2016   80   10,928.96       43,956   principal pymt for $2M, 2% debt note    
Forward Investments   75,000   10/13/2016   80   16,393.44       65,934   principal pymt for $2M, 2% debt note    
Dominion Capital   931,351   10/14/2016   79   201,029.31       808,535   Amoritzation pymt  7 - $2M note principal and interest    
Forward Investments   270,000   10/17/2016   76   56,065.57       225,495   principal pymt for $2M, 2% debt note    
Forward Investments   50,000   10/17/2016   76   10,382.51       41,758   principal pymt for $2M, 2% debt note    
Forward Investments   25,000   10/24/2016   69   4,713.11       18,956   principal pymt for $2M, 2% debt note    
Forward Investments   75,000   10/24/2016   69   14,139.34       56,868   principal pymt for $2M, 2% debt note    

 

51

 

 

                year   12/31/2016           Restricted Shares
Do not include if
    shares   Date   Days   weight   1/1/2016   365         unvested
12/31/2015    27,337,156        366    27,412,052.08           12/31/2016    
                                 
Forward Investments   90,000   10/24/2016   69   16,967.21       68,242   principal pymt for $2M, 2% debt note    
Forward Investments   25,000   10/24/2016   69   4,713.11       18,956   principal pymt for $2M, 2% debt note    
Forward Investments   75,000   10/25/2016   68   13,934.43       56,044   principal pymt for $2M, 2% debt note    
Forward Investments   100,000   10/25/2016   68   18,579.23       74,725   principal pymt for $2M, 2% debt note    
Dominion Capital   1,323,322   10/28/2016   65   235,016.20       945,230   Amoritzation pymt 8 - $2M note principal and interest    
Forward Investments   100,000   10/31/2016   62   16,939.89       68,132   principal pymt for $2M, 2% debt note    
Forward Investments   50,000   10/31/2016   62   8,469.95       34,066   principal pymt for $2M, 2% debt note    
Forward Investments   170,000   10/31/2016   62   28,797.81       115,824   principal pymt for $2M, 2% debt note    
Forward Investments   200,000   10/31/2016   62   33,879.78       136,264   principal pymt for $2M, 2% debt note    
Forward Investments   450,000   10/31/2016   62   76,229.51       306,593   principal pymt for $2M, 2% debt note    
JGB Partners - JGB Partners LP   226,710   10/5/2016   88   54,509.51       219,236   conversion 10 & 11 notice - payment of interest combined debt    
JGB Partners - JGB Capital Offshore Ltd   45,538   10/5/2016   88   10,949.03       44,037   conversion 10 & 11 notice - payment of interest combined debt    
JGB Partners - JGB Capital LP   186,831   10/5/2016   88   44,921.11       180,672   conversion 10 & 11 notice - payment of interest combined debt    
JGB Partners - JGB Partners LP   118,964   10/11/2016   82   26,653.14       107,198   Conversion #12 of JGB Capital February Daddy Note    
JGB Partners - JGB Capital Offshore Ltd   120,527   10/11/2016   82   27,003.32       108,607   Conversion #12 of JGB Capital February Daddy Note    
JGB Partners - JGB Capital LP   25,087   10/11/2016   82   5,620.58       22,606   Conversion #12 of JGB Capital February Daddy Note    
JGB Partners - JGB Partners LP   190,200   10/13/2016   80   41,573.77       167,209   Conversion #13 of JGB Capital February Daddy Note    
JGB Partners - JGB Capital Offshore Ltd   192,700   10/13/2016   80   42,120.22       169,407   Conversion #13 of JGB Capital February Daddy Note    
JGB Partners - JGB Capital LP   40,109   10/13/2016   80   8,766.99       35,261   Conversion #13 of JGB Capital February Daddy Note    
JGB Partners - JGB Partners LP   152,161   10/13/2016   80   33,259.23       133,768   Conversion #14 of JGB Capital February Daddy Note    
JGB Partners - JGB Capital Offshore Ltd   154,160   10/13/2016   80   33,696.17       135,525   Conversion #14 of JGB Capital February Daddy Note    
JGB Partners - JGB Capital LP   32,087   10/13/2016   80   7,013.55       28,208   Conversion #14 of JGB Capital February Daddy Note    
JGB Partners - JGB Partners LP   151,237   10/18/2016   75   30,991.19       124,646   Conversion #14 of JGB Capital February Daddy Note    
JGB Partners - JGB Capital Offshore Ltd   153,224   10/18/2016   75   31,398.36       126,284   Conversion #14 of JGB Capital February Daddy Note    
JGB Partners - JGB Capital LP   31,893   10/18/2016   75   6,535.45       26,285   Conversion #14 of JGB Capital February Daddy Note    
JGB Partners - JGB Partners LP   158,754   10/18/2016   75   32,531.56       130,841   Conversion #15 of JGB Capital February Daddy Note    
JGB Partners - JGB Capital Offshore Ltd   160,840   10/18/2016   75   32,959.02       132,560   Conversion #15 of JGB Capital February Daddy Note    
JGB Partners - JGB Capital LP   33,478   10/18/2016   75   6,860.25       27,592   Conversion #15 of JGB Capital February Daddy Note    
JGB Partners - JGB Partners LP   161,105   10/21/2016   72   31,692.79       127,468   Conversion #16 of JGB Capital February Daddy Note    
JGB Partners - JGB Capital Offshore Ltd   163,222   10/21/2016   72   32,109.25       129,143   Conversion #16 of JGB Capital February Daddy Note    

 

52

 

 

                year   12/31/2016           Restricted Shares
Do not include if
    shares   Date   Days   weight   1/1/2016   365         unvested
12/31/2015    27,337,156        366    27,412,052.08           12/31/2016    
                                 
JGB Partners - JGB Capital LP   33,974   10/21/2016   72   6,683.41       26,881   Conversion #16 of JGB Capital February Daddy Note    
JGB Partners - JGB Partners LP   161,126   10/26/2016   67   29,495.74       118,631   Conversion #18 of JGB Capital February Daddy Note    
JGB Partners - JGB Capital Offshore Ltd   163,243   10/26/2016   67   29,883.28       120,190   Conversion #18 of JGB Capital February Daddy Note    
JGB Partners - JGB Capital LP   33,978   10/26/2016   67   6,220.02       25,017   Conversion #18 of JGB Capital February Daddy Note    
JGB Partners - JGB Partners LP   160,003   10/27/2016   66   28,853.00       116,046   Conversion #19 of JGB Capital February Daddy Note    
JGB Partners - JGB Capital Offshore Ltd   162,107   10/27/2016   66   29,232.41       117,572   Conversion #19 of JGB Capital February Daddy Note    
JGB Partners - JGB Capital LP   33,742   10/27/2016   66   6,084.62       24,472   Conversion #19 of JGB Capital February Daddy Note    
JGB Partners - JGB Partners LP   161,168   10/28/2016   65   28,622.73       115,120   Conversion #20 of JGB Capital February Daddy Note    
JGB Partners - JGB Capital Offshore Ltd   163,285   10/28/2016   65   28,998.70       116,632   Conversion #20 of JGB Capital February Daddy Note    
JGB Partners - JGB Capital LP   33,987   10/28/2016   65   6,035.94       24,276   Conversion #20 of JGB Capital February Daddy Note    
                                 
Forward Investments   534,272   11/2/2016   60   87,585.57       352,267   principal pymt for $2M, 2% debt note    
Dominion Capital   1,272,401   11/4/2016   58   201,637.32       810,981   Amoritzation pymt 9 - $2M Aug note principal    
Forward Investments   400,000   11/7/2016   55   60,109.29       241,758   principal pymt for $2M, 2% debt note    
Forward Investments   375,000   11/7/2016   55   56,352.46       226,648   principal pymt for $2M, 2% debt note    
Forward Investments   250,000   11/8/2016   54   36,885.25       148,352   principal pymt for $2M, 2% debt note    
Forward Investments   225,000   11/8/2016   54   33,196.72       133,516   principal pymt for $2M, 2% debt note    
Forward Investments   100,000   11/10/2016   52   14,207.65       57,143   principal pymt for $2M, 2% debt note    
Forward Investments   300,000   11/10/2016   52   42,622.95       171,429   principal pymt for $2M, 2% debt note    
Forward Investments   425,000   11/15/2016   47   54,576.50       219,505   principal pymt for $2M, 2% debt note    
Forward Investments   600,000   12/1/2016   31   50,819.67       204,396   principal pymt for $2M, 2% debt note    
Dominion Capital   977,660   11/15/2016   47   125,546.50       504,945   Amoritzation pymt 10 - $2M Aug note principal and interest    
Forward Investments   475,000   11/21/2016   41   53,210.38       214,011   principal pymt for $2M, 2% debt note    
Forward Investments   254,728   11/21/2016   41   28,535.10       114,768   principal pymt for $2M, 2% debt note    
Forward Investments   50,000   11/21/2016   41   5,601.09       22,527   principal pymt for $2M, 2% debt note    
Dominion Capital   1,028,958   11/17/2016   45   126,511.23       508,825   Amoritzation pymt 11 - $2M note principal and interest    
Dominion Capital   3,388,746   11/23/2016   39   361,095.89       1,452,320   Amortization pymt 6 - Nov 15 Note principal and interest    
JGB Partners - JGB Partners LP   217,733   11/1/2016   61   36,288.83       145,953   Conversion #11 of JGB Capital December Daddy Note Interest only    
JGB Partners - JGB Capital Offshore Ltd   150,233   11/1/2016   61   25,038.83       100,706   Conversion #11 of JGB Capital December Daddy Note Interest only    
JGB Partners - JGB Capital LP   42,187   11/1/2016   61   7,031.17       28,279   Conversion #11 of JGB Capital December Daddy Note Interest only    
JGB Partners - JGB Partners LP   148,404   11/1/2016   61   24,734.00       99,480   Conversion #21 of JGB Capital February Daddy Note Interest only    

 

53

 

 

                year   12/31/2016           Restricted Shares
Do not include if
    shares   Date   Days   weight   1/1/2016   365         unvested
12/31/2015    27,337,156        366    27,412,052.08           12/31/2016    
                                 
JGB Partners - JGB Capital Offshore Ltd   150,354   11/1/2016   61   25,059.00       100,787   Conversion #21 of JGB Capital February Daddy Note Interest only    
JGB Partners - JGB Capital LP   31,295   11/1/2016   61   5,215.83       20,978   Conversion #21 of JGB Capital February Daddy Note Interest only    
JGB Partners - JGB Partners LP   197,260   11/1/2016   61   32,876.67       132,229   Conversion #22 of JGB Capital February Daddy Note    
JGB Partners - JGB Capital Offshore Ltd   199,852   11/1/2016   61   33,308.67       133,967   Conversion #22 of JGB Capital February Daddy Note    
JGB Partners - JGB Capital LP   41,598   11/1/2016   61   6,933.00       27,884   Conversion #22 of JGB Capital February Daddy Note    
JGB Partners - JGB Partners LP   295,890   11/2/2016   60   48,506.56       195,092   Conversion #23 of JGB Capital February Daddy Note    
JGB Partners - JGB Capital Offshore Ltd   299,778   11/2/2016   60   49,143.93       197,656   Conversion #23 of JGB Capital February Daddy Note    
JGB Partners - JGB Capital LP   62,397   11/2/2016   60   10,229.02       41,141   Conversion #23 of JGB Capital February Daddy Note    
JGB Partners - JGB Partners LP   283,641   11/7/2016   55   42,623.65       171,431   Conversion #24 of JGB Capital February Daddy Note    
JGB Partners - JGB Capital Offshore Ltd   287,369   11/7/2016   55   43,183.87       173,685   Conversion #24 of JGB Capital February Daddy Note    
JGB Partners - JGB Capital LP   59,814   11/7/2016   55   8,988.44       36,151   Conversion #24 of JGB Capital February Daddy Note    
JGB Partners - JGB Partners LP   189,942   11/9/2016   53   27,505.26       110,626   Conversion #25 of JGB Capital February Daddy Note    
JGB Partners - JGB Capital Offshore Ltd   192,437   11/9/2016   53   27,866.56       112,079   Conversion #25 of JGB Capital February Daddy Note    
JGB Partners - JGB Capital LP   40,055   11/9/2016   53   5,800.31       23,329   Conversion #25 of JGB Capital February Daddy Note    
JGB Partners - JGB Partners LP   225,703   11/11/2016   51   31,450.42       126,493   Conversion #26 of JGB Capital February Daddy Note    
JGB Partners - JGB Capital Offshore Ltd   228,669   11/11/2016   51   31,863.71       128,155   Conversion #26 of JGB Capital February Daddy Note    
JGB Partners - JGB Capital LP   47,596   11/11/2016   51   6,632.23       26,675   Conversion #26 of JGB Capital February Daddy Note    
JGB Partners - JGB Partners LP   263,423   11/14/2016   48   34,547.28       138,948   Conversion #27 of JGB Capital February Daddy Note    
JGB Partners - JGB Capital Offshore Ltd   266,884   11/14/2016   48   35,001.18       140,774   Conversion #27 of JGB Capital February Daddy Note    
JGB Partners - JGB Capital LP   55,550   11/14/2016   48   7,285.25       29,301   Conversion #27 of JGB Capital February Daddy Note    
JGB Partners - JGB Partners LP   273,073   11/16/2016   46   34,320.65       138,037   Conversion #28 of JGB Capital February Daddy Note    
JGB Partners - JGB Capital Offshore Ltd   276,661   11/16/2016   46   34,771.60       139,851   Conversion #28 of JGB Capital February Daddy Note    
JGB Partners - JGB Capital LP   57,585   11/16/2016   46   7,237.46       29,109   Conversion #28 of JGB Capital February Daddy Note    
JGB Partners - JGB Partners LP   1,333,391   11/18/2016   44   160,298.37       644,717   Conversion #29 of JGB Capital February Daddy Note    
JGB Partners - JGB Capital Offshore Ltd   1,350,913   11/18/2016   44   162,404.84       653,189   Conversion #29 of JGB Capital February Daddy Note    
JGB Partners - JGB Capital LP   281,185   11/18/2016   44   33,803.66       135,958   Conversion #29 of JGB Capital February Daddy Note    
                                 
Forward Investments   680,000   12/2/2016   30   55,737.70       224,176   principal pymt for $3M, 10% debt note    
Forward Investments   520,000   12/2/2016   30   42,622.95       171,429   principal pymt for $3M, 10% debt note    
Forward Investments   250,000   12/5/2016   27   18,442.62       74,176   principal pymt for $3M, 10% debt note    

 

54

 

 

                year   12/31/2016           Restricted Shares
Do not include if
    shares   Date   Days   weight   1/1/2016   365         unvested
12/31/2015    27,337,156        366    27,412,052.08           12/31/2016    
                                 
Forward Investments   700,000   12/7/2016   25   47,814.21       192,308   principal pymt for $3M, 10% debt note    
Forward Investments   470,000   12/7/2016   25   32,103.83       129,121   principal pymt for $3M, 10% debt note    
Dominion Capital   1,264,912   12/7/2016   25   86,401.09       347,503   Amortization pymt 7 - Nov 15 Note principal and interest    
Forward Investments   770,000   12/9/2016   23   48,387.98       194,615   principal pymt for $3M, 10% debt note    
Forward Investments   680,000   12/9/2016   23   42,732.24       171,868   principal pymt for $3M, 10% debt note    
Dominion Capital   1,379,455   12/9/2016   23   86,687.06       348,653   Amortization pymt 8 - Nov 15 Note principal and interest    
Forward Investments   800,000   12/14/2016   18   39,344.26       158,242   principal pymt for $3M, 10% debt note    
Forward Investments   250,000   12/14/2016   18   12,295.08       49,451   principal pymt for $3M, 10% debt note    
Forward Investments   431,040   12/14/2016   18   21,198.69       85,261   principal pymt for $3M, 10% debt note    
Dominion Capital   1,382,665   12/14/2016   18   67,999.92       273,494   Amortization pymt 9 - Nov 15 Note principal and interest    
Dominion Capital   1,734,421   12/19/2016   13   61,605.12       247,774   Amortization pymt 10 - Nov 15 Note principal and interest    
Forward Investments   290,000   12/20/2016   12   9,508.20       38,242   principal pymt for $3M, 10% debt note    
Forward Investments   675,000   12/19/2016   13   23,975.41       96,429   principal pymt for $3M, 10% debt note    
Forward Investments   1,200,000   12/19/2016   13   42,622.95       171,429   principal pymt for $3M, 10% debt note    
Dominion Capital   1,922,697   12/23/2016   9   47,279.43       190,157   Amortization pymt 11 - Nov 15 Note principal and interest    
Forward Investments   600,000   12/27/2016   5   8,196.72       32,967   principal pymt for $3M, 10% debt note    
Forward Investments   597,300   12/27/2016   5   8,159.84       32,819   principal pymt for $3M, 10% debt note    
Forward Investments   780,000   12/27/2016   5   10,655.74       42,857   principal pymt for $3M, 10% debt note    
Forward Investments   700,000   12/27/2016   5   9,562.84       38,462   principal pymt for $3M, 10% debt note    
Forward Investments   440,000   12/30/2016   2   2,404.37       9,670   principal pymt for $3M, 10% debt note    
Forward Investments   450,000   12/30/2016   2   2,459.02       9,890   principal pymt for $3M, 10% debt note    
Forward Investments   340,000   12/30/2016   2   1,857.92       7,473   principal pymt for $3M, 10% debt note    
Forward Investments   500,000   12/31/2016   1   1,366.12       5,495   principal pymt for $3M, 10% debt note    
Forward Investments   600,000   12/31/2016   1   1,639.34       6,593   principal pymt for $3M, 10% debt note    
Dominion Capital   2,034,402   12/29/2016   3   16,675.43       67,068   Amortization pymt 12 - Aug 15 $2M Note principal and interest    
JGB Partners - JGB Partners LP   211,124   12/1/2016   31   17,882.09       71,921   Conversion #30 of JGB Capital February Daddy Note    
JGB Partners - JGB Capital Offshore Ltd   213,898   12/1/2016   31   18,117.04       72,866   Conversion #30 of JGB Capital February Daddy Note    
JGB Partners - JGB Capital LP   44,522   12/1/2016   31   3,770.99       15,167   Conversion #30 of JGB Capital February Daddy Note    
JGB Partners - JGB Partners LP   207,259   12/5/2016   27   15,289.60       61,494   Conversion #31 of JGB Capital February Daddy Note    
JGB Partners - JGB Capital Offshore Ltd   209,983   12/5/2016   27   15,490.55       62,303   Conversion #31 of JGB Capital February Daddy Note    
JGB Partners - JGB Capital LP   43,707   12/5/2016   27   3,224.29       12,968   Conversion #31 of JGB Capital February Daddy Note    

 

55

 

 

                year   12/31/2016           Restricted Shares
Do not include if
    shares   Date   Days   weight   1/1/2016   365         unvested
12/31/2015    27,337,156        366    27,412,052.08           12/31/2016    
                                 
JGB Partners - JGB Partners LP   213,074   12/6/2016   26   15,136.40       60,878   Conversion #32 of JGB Capital February Daddy Note    
JGB Partners - JGB Capital Offshore Ltd   218,300   12/6/2016   26   15,507.65       62,371   Conversion #32 of JGB Capital February Daddy Note    
JGB Partners - JGB Capital LP   45,187   12/6/2016   26   3,210.01       12,911   Conversion #32 of JGB Capital February Daddy Note    
JGB Partners - JGB Partners LP   242,612   12/8/2016   24   15,908.98       63,986   Conversion #33 of JGB Capital February Daddy Note    
JGB Partners - JGB Capital Offshore Ltd   245,799   12/8/2016   24   16,117.97       64,826   Conversion #33 of JGB Capital February Daddy Note    
JGB Partners - JGB Capital LP   51,162   12/8/2016   24   3,354.89       13,493   Conversion #33 of JGB Capital February Daddy Note    
JGB Partners - JGB Partners LP   250,089   12/9/2016   23   15,715.98       63,209   Conversion #34 of JGB Capital February Daddy Note    
JGB Partners - JGB Capital Offshore Ltd   253,376   12/9/2016   23   15,922.54       64,040   Conversion #34 of JGB Capital February Daddy Note    
JGB Partners - JGB Capital LP   52,739   12/9/2016   23   3,314.20       13,330   Conversion #34 of JGB Capital February Daddy Note    
JGB Partners - JGB Partners LP   257,401   12/14/2016   18   12,659.07       50,914   Conversion #35 of JGB Capital February Daddy Note    
JGB Partners - JGB Capital Offshore Ltd   260,784   12/14/2016   18   12,825.44       51,584   Conversion #35 of JGB Capital February Daddy Note    
JGB Partners - JGB Capital LP   54,281   12/14/2016   18   2,669.56       10,737   Conversion #35 of JGB Capital February Daddy Note    
JGB Partners - JGB Partners LP   164,021   12/19/2016   13   5,825.88       23,432   Conversion #36 of JGB Capital February Daddy Note    
JGB Partners - JGB Capital Offshore Ltd   166,177   12/19/2016   13   5,902.46       23,740   Conversion #36 of JGB Capital February Daddy Note    
JGB Partners - JGB Capital LP   34,589   12/19/2016   13   1,228.57       4,941   Conversion #36 of JGB Capital February Daddy Note    
JGB Partners - JGB Partners LP   303,556   12/20/2016   12   9,952.66       40,029   Conversion # 12 December Daddy Note    
JGB Partners - JGB Capital Offshore Ltd   209,450   12/20/2016   12   6,867.21       27,620   Conversion # 12 December Daddy Note    
JGB Partners - JGB Capital LP   58,816   12/20/2016   12   1,928.39       7,756   Conversion # 12 December Daddy Note    
JGB Partners - JGB Partners LP   309,519   12/22/2016   10   8,456.80       34,013   Conversion # 13 December Daddy Note    
JGB Partners - JGB Capital Offshore Ltd   213,565   12/22/2016   10   5,835.11       23,469   Conversion # 13 December Daddy Note    
JGB Partners - JGB Capital LP   59,971   12/22/2016   10   1,638.55       6,590   Conversion # 13 December Daddy Note    
JGB Partners - JGB Partners LP   309,719   12/27/2016   5   4,231.13       17,018   Conversion # 14 December Daddy Note    
JGB Partners - JGB Capital Offshore Ltd   213,703   12/27/2016   5   2,919.44       11,742   Conversion # 14 December Daddy Note    
JGB Partners - JGB Capital LP   60,010   12/27/2016   5   819.81       3,297   Conversion # 14 December Daddy Note    
JGB Partners - JGB Partners LP   308,602   12/29/2016   3   2,529.52       10,174   Conversion # 15 December Daddy Note    
JGB Partners - JGB Capital Offshore Ltd   212,993   12/29/2016   3   1,745.84       7,022   Conversion # 15 December Daddy Note    
JGB Partners - JGB Capital LP   59,794   12/29/2016   3   490.11       1,971   Conversion # 15 December Daddy Note    
                                 
Stephanie Hudgens (employee)   167   11/19/16   43   19.58       79   1/3 vested    
James Schaeffer (employee)   1,500   11/19/16   43   176.23       709   1/3 vested    
                                 
Balance 12/31/2016   103,501,784       YTD WA Shares   41,946,410   Q4 QTD WA Shares   69,482,920        
            YTD WA Shares 1 for 400   104,866                

 

56

 

 

Instrument/Heading  Gain (Loss)
on
extinguishment
   Amounts in Footnote   Difference   Note on Difference
Series K Preferred Stock   (1,363)   -    (1,363)  Preferred stock extinguishment losses in footnote 18
Series L Preferred Stock   5,444    -    5,444   Preferred stock extinguishment losses in footnote 18
Series M Preferred Stock   (2,281)   -    (2,281)  Preferred stock extinguishment losses in footnote 18
London Bay – VL Holding Company LLC November 17, 2017 Amendment   (282)   -    (282)  adjustment not reflected in footnote
WV VL Holding Corp November 17, 2017 Amendment   (462)   -    (462)  adjustment not reflected in footnote
Term Loan - Dominion Capital LLC September 15, 2016 Promissory Note and November 4, 2016 Exchange Agreement   (1,183)   (1,183)   -    
Richard Smithline Senior Convertible Note   (328)   (328)   -    
JGB (Cayman) Concord Ltd. Senior Secured Convertible Note   (1,350)   (1,350)   -    
JGB (Cayman) Waltham Ltd. Senior Secured Convertible Debenture   (4,725)   (1,701)   (3,024)  adjustment not reflected in footnote
JGB (Cayman) Waltham Ltd. Senior Secured Convertible Debenture (related to Dec Baby Note)   (35)   (35)   -    
MEF I, L.P. Exchange Note   (150)   (150)   -    
Promissory Note to Former Owner of Tropical   131    131    -    
RDW April 3, 2017 2.5 % Convertible Promissory Note   (48)   (48)   -    
Assignment of Tim Hannibal Note - RDW July 18, 2017 2.5% Convertible Promissory Note   (584)   (583)   (1)  Immaterial
RDW October 12, 2017 9.9% Convertible Promissory Note   (308)   (114)   (194)  adjustment not reflected in footnote
RDW December 8, 2017 9.9% Convertible Promissory Note   (803)   (203)   (600)  adjustment not reflected in footnote
Restructuring of Forward Investments, LLC Promissory Notes and Working Capital Loan (3%)   (530)   (530)   -    
                   
Total per above:   (8,857)   (6,094)        
Total per financials:   (8,857)   (8,857)        
Difference:   -    2,763         

 

57