v2.4.1.9
SCHEDULE OF CONVERTIBLE DEBT (Tables)
3 Months Ended
Mar. 31, 2015
SCHEDULE OF CONVERTIBLE DEBT  
SCHEDULE OF CONVERTIBLE DEBT

Description

 

March 31,

2015

 

December 31, 2014

20 convertible promissory notes in amounts ranging from $9,000 to $112,000, with maturity dates ranging from 2014 to August 2016, bearing interest ranging from 0% to 12% per annum, convertible into common stock at variable conversion prices ranging from 25% of the lowest price in the prior 20 trading days to 60% of the lowest price in the prior 25 trading days. The Company expects all debt will be converted to common shares.

$

951,081

$

934,081

Less: debt discount

 

(815,040)

 

(783,956)

Less: conversions

 

(454,958)

 

(398,241)

Add: amortization of debt discount

 

703,892

 

656,993

Balance of convertible debt, net

 

384,975

 

408,877

Less: current portion

 

(348,597)

 

(384,592)

Long-term convertible debt, net

$

36,378

$

24,285