XML 57 R5.htm IDEA: XBRL DOCUMENT v2.4.0.8
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (USD $)
6 Months Ended
Jun. 30, 2014
Jun. 30, 2013
CASH FLOWS FROM OPERATING ACTIVITIES:    
Net loss $ (487,812) $ (562,246)
Adjustments to reconcile net loss to net cash used in operating activities:    
Depreciation and accretion expense 398   
Common Stock issues for services 7,300 86,987
Change in fair value of investment 12,367 199,433
Changes in operating assets and liabilities:    
Prepaid expenses and other assets 5,396 166,310
Accounts payable and accrued liabilities (26,329) 15,002
Net cash used in operating activities (499,472) (427,134)
CASH FLOWS USED IN INVESTING ACTIVITIES:    
Net cash provided by investing activities      
CASH FLOWS FROM FINANCING ACTIVITIES:    
Proceeds from notes payable 20,000 425,706
Proceeds from related parties, net of repayments 502,031 (141,294)
Proceeds from private placement, net of fees (including cash received for shares to be issued) - preferred and common stock 5,000 360,500
Proceeds from cash overdraft position 105,778   
Repayments made on note payable (175,000) (13,500)
Net cash provided by financing activities 457,809 631,412
Net increase (decrease) in cash and cash equivalents (41,663) 204,278
CASH - BEGINNING OF PERIOD 55,653 17,605
CASH - END OF PERIOD 13,990 221,883
SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION:    
Cash paid for interest 41,874   
Cash paid for income taxes      
SUPPLEMENTAL DISCLOSURE OF NON-CASH FINANCING AND INVESTING ACTIVITIES:    
Accrued interest payable (prepaid interest) added (removed) to (from) principal balance 2,014 1,183
Prepaid expenses incurred as a result of issuance of common stock $ 27,600 $ 7,000