XML 42 R32.htm IDEA: XBRL DOCUMENT v3.3.1.900
Convertible Promissory Notes, Net (Tables)
6 Months Ended
Jun. 30, 2015
Debt Disclosure [Abstract]  
Components of Convertible Promissory Notes, Net

Convertible promissory notes consists of the following:

 

    June 30, 2015     December 31, 2014  
          (Unaudited)  
Iliad Note (1):                
Secured convertible promissory- note – Iliad   $ 380,000     $ 380,000  
Total     380,000       380,000  
Less:                
OID of $20,000, net of amortization of $20,000 and $11,310 as of June 30, 2015 and December 31, 2014, respectively     -       (8,690 )
                 
Conversions into 99,520,802 shares of common stock     (100,062 )     -  
                 
Loan discount of $202,500, net of amortization of $164,914 and $82,645 as of June 30, 2015 and December 31, 2014, respectively     (37,586 )     (119,855 )
Secured convertible promissory note – Iliad   $ 242.352     $ 251,455  
                 
Redwood Note (2):                
Secured convertible promissory note – Redwood   $ 75,000     $ 75,000  
Total     75,000       75,000  
Less:                
Conversion into 44,988,900 shares of common stock     (43,738 )     -  
Assignment to Apollo Capital Corporation     (31,262 )     -  
      -       -  
Total     -       75,000  
Loan discount of $75,000, net of amortization of $75,000 and $0 as of June 30, 2015 and December 31, 2014, respectively     -       -  
Secured convertible promissory note - Redwood (note in default)   $ -     $ 75,000  
                 
LG Capital Funding. LLC (3):                
10% convertible redeemable note - LG Capital   $ 40,000     $ 40,000  
Total     40,000       40,000  
Loan discount of $40,000, net of amortization of $40,000 and $30,027 as of June 30, 2015 and December 31, 2014 respectively     -       (9,973 )
10% convertible redeemable note - LG Capital   $ 40,000     $ 30,027  
                 
8% convertible redeemable note - LG Capital   $ 36,750     $ 36,750  
Total     36,750       36,750  
Loan discount of $36,750, net of amortization of $36,750 and $17,116 as of June 30, 2015 and December 31, 2014, respectively     -       (19,634 )
Conversion into 51,082,166 shares of stock     (36,750 )     -  
8% convertible redeemable note - LG Capital   $ -     $ 17,116  
                 
WHC Capital, LLC (4):                
10% convertible redeemable note - WHC Capital   $ 32,000     $ 32,000  
      -       -  
Total     32,000       32,000  
Loan discount of $32,000, net of amortization of $32,000 and $23,759 as of June 30, 2015 and December 31, 2014, respectively     -       (8,241 )
Conversion into 37,034,976 shares of stock     (32,000 )     -  
10% convertible redeemable note - WHC Capital   $ -     $ 23,759  
                 
Summit Trading Ltd. (5):                
10% convertible redeemable note – Summit   $ 59,835     $ 59,835  
Total     59,835       59,835  
Loan discount of $56,804, net of amortization of $49,645 and $21,478 as of June 30, 2015 and December 31, 2014, respectively     (7,159 )     (35,327 )
Conversion of demand note into a convertible note     36,530       -  
Conversion of accounts payable into a convertible note     35,814       -  
Transfer to Apollo Capital Corp     (59,835 )     -  
Conversion into 45,260,256 shares of common stock     (22,270 )     -  
10% convertible redeemable note – Summit   $ 42,915     $ 24,508  
                 
Apollo Capital Corporation (6)                
Notes purchased from GE Park, LLC     176,200       -  
Notes purchased from Summit     62,827       -  
Notes purchased from Redwood     31,262       -  
Conversion into 321,234,184 shares of common stock     (207,463 )     -  
10% convertible redeemable note - Apollo Capital Group   $ 62,826     $ -  
                 
Convertible promissory notes, net   $ 388,093     $ 421,865