XML 36 R6.htm IDEA: XBRL DOCUMENT v2.4.0.8
STATEMENTS OF CASH FLOWS (USD $)
12 Months Ended 71 Months Ended
Dec. 31, 2012
Dec. 31, 2011
Dec. 31, 2012
CASH FLOWS FROM OPERATING ACTIVITIES      
Net loss $ (956,798) $ (1,516,309) $ (5,848,906)
Adjustments to reconcile net loss to net cash used in operating activities:      
Depreciation 32,782 32,500 168,198
Change in allowance for uncollectible notes receivable    13,867 38,867
Amortization of deferred finance costs 26,114 1,252 59,605
Amortization of debt discount 2,220    2,220
Interest expense on fair value adjustments of convertible notes payable 202,424 59,280 450,353
Write-off of uncollectible deposit       20,000
Accrued interest on notes receivable       (11,705)
Loss on extinguishment of debt 37,197 297,796 381,113
Loss on impairment 21,800 21,000 42,800
Stock issued for services 125,887 561,277 1,833,856
Stock issued to satisfy legal services 25,754 40,557 65,494
Stock issued for financing fees 1,500 3,500 5,000
Changes in operating assets and liabilities:      
Prepaid expenses (4,400) (43,860) (48,260)
Advances from shareholder (1,015)    (1,015)
Deposits and other receivables       (23,346)
Accounts payable and accrued liabilities (13,284) 33,960 232,201
Net cash used in operating activities (499,819) (495,180) (2,633,525)
CASH FLOWS FROM INVESTING ACTIVITIES      
Principal payments from notes receivable       (25,000)
Purchase of common stock (12,000) (21,000) (34,100)
Acquisition of equipment       (325,000)
Net cash used in investing activities (12,000) (21,000) (384,100)
CASH FLOWS FROM FINANCING ACTIVITIES      
Proceeds from the issuance of common stock 258,400 297,172 2,047,544
Proceeds from the issuance of convertible notes payable 249,500 95,000 762,800
Proceeds from the issuance of convertible notes payable, related parties 50,000    56,000
Proceeds from the issuance of notes payable 10,000 160,000 286,500
Proceeds from the issuance of notes payable, related parties 2,500 6,000 8,500
Payments on convertible notes payable (11,000) (25,000) (46,000)
Payments on notes payable (12,500) (5,000) (57,500)
Payments on notes payable, related parties    (1,000) (1,000)
Proceeds on loans from stockholders 5,000    40,925
Payments on stockholder loans (5,000) (5,225) (36,225)
Net cash provided by financing activities 546,900 521,947 3,061,544
CHANGE IN CASH 35,081 5,767 43,919
CASH, BEGINNING OF PERIOD 8,838 3,071   
CASH, ENDING OF PERIOD 43,919 8,838 43,919
NONCASH OPERATING AND FINANCING ACTIVITIES:      
Due to Organetix, Inc. reclassified to additional paid-in capital       91,500
Common stock issued to satisfy minimum value guarantee       87,667
Common stock issued to satisfy debt 76,528    76,528
Convertible debt converted to common stock including accrued interest 259,986 540,524 1,238,248
Common stock issued in exchange for a fixed asset 7,420    7,420
Common stock issued in conjunction with a joint venture 9,800    9,800
SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION:      
Cash paid for Interest       $ 3,660