XML 35 R6.htm IDEA: XBRL DOCUMENT v2.4.0.8
STATEMENTS OF CASH FLOWS (USD $)
12 Months Ended 82 Months Ended
Dec. 31, 2013
Dec. 31, 2012
Dec. 31, 2013
Operating activities      
Net loss $ (2,174,354) $ (956,798) $ (8,023,260)
Adjustments to reconcile net income to net cash provided (used) by operating activities      
Depreciation 33,984 32,782 202,182
Change in allowance for uncollectible notes receivable       38,867
Amortization of deferred finance costs    26,114 59,605
Amortization of debt discount and interest expense on beneficial conversion feature of convertible notes payable 185,715 204,644 638,288
Loss on extinguishment of debt    37,197 381,113
Write-off of uncollectible deposits       20,000
Accrued interest on notes receivable       (11,705)
Loss on impairment    21,800 42,800
Common stock issued for services 1,147,539 125,887 2,987,395
Common stock issued for legal services 56,929 25,754 122,423
Common stock issued for financing fees    1,500 5,000
Decrease (increase) in:      
Prepaid expenses 9,190 (4,400) (39,070)
Advances to shareholders    (1,015) (1,015)
Deposits and other receivables       (23,346)
Accounts payable and accrued expenses 2,313 (13,284) 234,514
Net cash provided (used) by operating activities (738,684) (499,819) (3,372,209)
Cash flows from investing activities:      
Principal payment from notes receivable       (25,000)
Acquisition of equipment       (325,000)
Purchase of common stock    (12,000) (34,100)
Net cash provided used by investing financing activities    (12,000) (384,100)
CASH FLOWS FROM FINANCING ACTIVITIES      
Proceeds from the issuance of common stock 278,343 258,400 2,325,887
Proceeds from the issuance of convertible notes payable 303,000 249,500 1,065,800
Proceeds from the issuance of convertible notes, related parties 144,000 50,000 200,000
Proceeds from the issuance of notes payable    10,000 286,500
Proceeds from the issuance of notes payable, related parties    2,500 8,500
Payments on convertible notes payable (30,000) (11,000) (76,000)
Payments on notes payable    (12,500) (57,500)
Payments on notes payable, related parties       (1,000)
Proceeds from loans from stockholders 8,750 5,000 49,675
Payments on loans from stockholders (8,750) (5,000) (44,975)
Net cash provided by financing activities 695,343 546,900 3,756,887
Net increase (decrease) in cash (43,341) 35,081 578
Cash - beginning 43,919 8,838   
Cash - ending $ 578 $ 43,919 $ 578