XML 19 R6.htm IDEA: XBRL DOCUMENT v2.4.0.8
CONSOLIDATED STATEMENTS OF CASH FLOWS (USD $)
3 Months Ended 26 Months Ended
Mar. 31, 2014
Mar. 31, 2014
Cash flows from operating activities    
Net loss $ (321,678) $ (2,335,434)
Adjustments to reconcile net loss to net cash used in operating activities:    
Founder shares issued for services    10,000
Common and preferred shares issued for services   683,381
Contributed rent and services 80,006 375,968
Amortization of premiums on stock settled debt 19,452 232,452
Amortization of beneficial conversion feature discount from convertible debt 35,294 75,000
Shares issued for accrued interest    4,215
Gain on settlement of liabilities (7,861) (7,614)
Gain on conversion of debt (52) (52)
Changes in operating assets and liabilities:    
Accounts payable (62,577) 82,804
Accrued expenses 379 57,981
Accrued interest - debenture payable 5,644 9,413
Accrued interest - related party 15,159 66,696
Net cash provided by operating activities (135,294) (745,190)
Cash flows from investing activities    
Vacant land deposit    (250,000)
Refund of vacant land deposit 250,000 250,000
Acquisition of cash in recapitalization    172
Net cash provided by investing activities 250,000 172
Cash flows from financing activities    
Bank overdraft      
Proceed from short-term payable 107,500 267,500
Repayment of short-term loans (231,109) (231,109)
Proceed from convertible debentures 2,000 390,000
Proceed from line of credit - related party    260,000
Proceed from sales of common stock for cash    20,000
Proceed from capital contributions    40,200
Net cash used in financing activities (121,609) 746,591
Net decrease in cash and cash equivalent (6,903) 1,573
Beginning of period 8,476   
Cash end of period 1,573 1,573
Supplemental disclosure of cash flow information    
Cash paid during the period for interest      
Income taxes paid      
Supplemental disclosure of non-cash investing and financing activities:    
Put premium reclassification on stock settled debt 17,452 17,452
Conversion of debt to equity 17,400 297,400
Beneficial conversion feature on conversion of debt   39,706
Transfer of line of credit balance to equity    10,000
Recapitalization    $ 4,814