XML 35 R37.htm IDEA: XBRL DOCUMENT v2.4.0.6
3. Correction of Errors (Statement of Cash Flows) (Details) (USD $)
9 Months Ended
Sep. 30, 2012
Sep. 30, 2011
Adjustments to reconcile net loss to net cash provided by operating activities:    
Depreciation and amortization $ 86,051 $ 56,987
Amortization of deferred financing costs 13,530 2,441
Derivative expense 0 (122,289)
Decrease (increase) in assets:    
Accounts receivable (17,271) 99,635
Other current assets 8,775 (5,000)
Increase (decrease) in liabilities:    
Accounts payable 63,918 (103,084)
Net cash provided by operating activities (34,449) 137,133
Cash flows from financing activities    
Proceeds on capital lease obligations payable 0 36,831
Payments on capital lease obligations payable (25,242) (1,125)
Proceeds from notes payable, related parties 87,680 85,710
Repayment of notes payable, related parties (142,163) (157,786)
Proceeds from long term debt 346,837 109,271
Repayment of long term debt 127,664 152,644
Net cash used in financing activities 209,448 (79,743)
Net increase (decrease) in cash 2,377 57,390
Cash - beginning 12,668 40,613
Cash - ending 15,045 98,003
Supplemental disclosures:    
Interest paid 104,352 35,490
Income taxes paid 0 0
As Originally Reported
   
Cash flows from operating activities    
Net loss   (60,488)
Adjustments to reconcile net loss to net cash provided by operating activities:    
Depreciation and amortization   79,187
Amortization of deferred financing costs   2,441
Derivative expense   122,289
Decrease (increase) in assets:    
Accounts receivable   99,635
Other current assets   (5,000)
Increase (decrease) in liabilities:    
Accounts payable   (100,931)
Net cash provided by operating activities   137,133
Cash flows from financing activities    
Proceeds on capital lease obligations payable   36,831
Payments on capital lease obligations payable   (1,125)
Proceeds from notes payable, related parties   85,710
Repayment of notes payable, related parties   (157,786)
Proceeds from long term debt   109,271
Repayment of long term debt   (152,644)
Net cash used in financing activities   (79,743)
Net increase (decrease) in cash   57,390
Cash - beginning   40,613
Cash - ending   90,003
Supplemental disclosures:    
Interest paid   40,425
Income taxes paid     
Adjustments
   
Cash flows from operating activities    
Net loss   (7,846)
Adjustments to reconcile net loss to net cash provided by operating activities:    
Depreciation and amortization   9,999
Amortization of deferred financing costs     
Derivative expense     
Decrease (increase) in assets:    
Accounts receivable     
Other current assets     
Increase (decrease) in liabilities:    
Accounts payable   (2,153)
Net cash provided by operating activities     
Cash flows from financing activities    
Proceeds on capital lease obligations payable     
Payments on capital lease obligations payable     
Proceeds from notes payable, related parties     
Repayment of notes payable, related parties     
Proceeds from long term debt     
Repayment of long term debt     
Net cash used in financing activities     
Net increase (decrease) in cash     
Cash - ending     
Supplemental disclosures:    
Interest paid   (4,935)
Income taxes paid     
As Restated
   
Cash flows from operating activities    
Net loss   (68,334)
Adjustments to reconcile net loss to net cash provided by operating activities:    
Depreciation and amortization   89,186
Amortization of deferred financing costs   2,441
Derivative expense   122,289
Decrease (increase) in assets:    
Accounts receivable   99,635
Other current assets   (5,000)
Increase (decrease) in liabilities:    
Accounts payable   (103,084)
Net cash provided by operating activities   137,133
Cash flows from financing activities    
Proceeds on capital lease obligations payable   36,831
Payments on capital lease obligations payable   (1,125)
Proceeds from notes payable, related parties   85,710
Repayment of notes payable, related parties   (157,786)
Proceeds from long term debt   109,271
Repayment of long term debt   (152,644)
Net cash used in financing activities   (79,743)
Net increase (decrease) in cash   57,390
Cash - beginning   40,613
Cash - ending   90,003
Supplemental disclosures:    
Interest paid   35,490
Income taxes paid