XML 79 R5.htm IDEA: XBRL DOCUMENT v2.4.0.8
CONSOLIDATED STATEMENT OF STOCKHOLDERS' EQUITY (DEFICIT) (USD $)
Convertible Preferred Stock Series A
Convertible Preferred Stock Series B
Class A Common Stock
Convertible Class B Common Stock
Additional Paid-In Capital
Stockholders' Receivable
Accumulated Deficit
Total
Beginning balance, value at Dec. 31, 2011 $ 0 $ 0 $ 3,090 $ 250 $ 2,668,032 $ (1,000,000) $ (2,208,067) $ (536,695)
Beginning balance, shares at Dec. 31, 2011 0 0 30,900,281 2,500,000        
Shares issued for services, related parties, shares issued 1,000 1,000 1,075,596,515 3,000,000       1,180,834
Shares issued for services, related parties, value 0 0 107,560 300 1,008,962 200,000   1,316,822
Shares issued for conversion of debt, related parties, shares issued     59,370,640          
Shares issued for conversion of debt, related parties, value     5,937   28,791     294,728
Shares issued for conversion of debt, shares issued     11,921,689          
Shares issued for conversion of debt, value     1,192   81,808     83,000
Beneficial conversion feature of convertible debt         277,323     277,323
Net loss             (1,906,689) (1,906,689)
Ending balance, value at Dec. 31, 2012 0 0 117,779 550 4,324,916 (800,000) (4,114,756) (471,511)
Ending balance, shares at Dec. 31, 2012 1,000 1,000 1,177,789,125 5,500,000        
Shares issued for services, related parties, shares issued     1,802,052,632 5,000,000       1,713,150
Shares issued for services, related parties, value     180,206 500 1,496,294     1,677,000
Shares issued for debt origination fees, related parties, shares issued     25,750,000          
Shares issued for debt origination fees, related parties, value     2,575   33,575     36,150
Shares issued for conversion of debt, related parties, shares issued     281,096,026          
Shares issued for conversion of debt, related parties, value     28,110   159,607     187,717
Shares issued for conversion of debt, shares issued     181,670,925          
Shares issued for conversion of debt, value     18,166   137,657     155,823
Beneficial conversion feature of convertible debt         195,652     195,652
Fair value of debt modification, related parties         81,792     81,792
Dividends declared             (11,000) (11,000)
Net loss             (3,376,238) (3,376,238)
Ending balance, value at Dec. 31, 2013 $ 0 $ 0 $ 346,836 $ 1,050 $ 6,429,493 $ (800,000) $ (7,501,994) $ (1,524,615)
Ending balance, shares at Dec. 31, 2013 1,000 1,000 3,468,358,708 10,500,000