XML 41 R5.htm IDEA: XBRL DOCUMENT v2.4.0.8
CONSOLIDATED STATEMENTS OF CASH FLOWS (USD $)
9 Months Ended
Sep. 30, 2014
Sep. 30, 2013
Cash flows from operating activities    
Net loss $ (497,807) $ (800,706)
Adjustments to reconcile net loss to net cash used in operating activities:    
Common stock issued for services 100,940 492,150
Contributed rent and services 141,506   
Amortization of discount and premium related to convertible debt 58,655 30,000
Change in fair value of derivative (95)   
Loss on settlement of inventory    247
Gain on debt conversion (52)   
Changes in operating assets and liabilities:    
Accounts payable (60,168) (18,694)
Accrued expenses 378 20,698
Accrued interest - line of credit 16,848 4,398
Accrued interest - related party 33,750 37,741
Net Cash Used in Operating Activities (206,045) (234,166)
Cash flows from investing activities    
Acquisition of cash in recapitalization    172
Refund of vacant land deposit 250,000   
Net cash provided by investing activities 250,000 172
Cash flows from financing activities    
Bank overdraft    (656)
Proceed from convertible debentures 52,000 130,000
Proceed from short-term loans - related party 159,915 60,000
Repayment of short-term loans - related party (246,108)   
Proceed from line of credit - related party    23,940
Proceed from capital contributions    40,200
Net Cash Provided by (Used In) Financing Activities (34,193) 253,484
Net Increase in Cash 9,762 19,490
Cash, beginning of period 8,476   
Cash, end of period 18,238 19,490
Cash paid for interest      
Cash paid for Income taxes      
Non-cash Investing and Financing Activities:    
Common stock issued for convertible debt 17,400   
Put premium reclassified to additional paid-in capital 17,452   
Transfer of line of credit balance to equity    10,000
Increase in debt discount and derivative liability $ 15,453