XML 44 R5.htm IDEA: XBRL DOCUMENT v3.2.0.727
CONSOLIDATED STATEMENTS OF CASH FLOWS - USD ($)
3 Months Ended
Mar. 31, 2015
Mar. 31, 2014
Cash Flows from Operating Activities:    
Net loss $ (254) $ (321,678)
Adjustments to reconcile net loss to net cash used in operating activities:    
Common stock issued for services 0 100,940
Contributed rent and services   80,006
Amortization of discount and premium related to convertible debt $ 0 $ 19,452
Change in fair value of derivative    
Gain on settlement of liabilities $ 0 $ (7,861)
Gain on debt conversion 0 (52)
Changes in operating assets and liabilities:    
Accounts payable 2,604 (62,577)
Accrued expenses 0 379
Accrued interest - line of credit 0 5,644
Accrued interest - related party 0 15,159
Net Cash Used in Operating Activities $ 2,350 $ (135,294)
Cash Flows from Investing Activities:    
Acquisition of cash in recapitalization    
Refund of vacant land deposit $ 0 $ 250,000
Net Cash Provided by Investing Activities $ 0 $ 250,000
Cash Flows from Financing Activities:    
Bank overdraft    
Proceed from convertible debentures   $ 2,000
Proceed from short-term loans - related party $ (2,350) 107,500
Repayment of short-term loans - related party 0 $ (231,109)
Proceed from line of credit - related party    
Proceed from capital contributions    
Net Cash (Used in) Provided by Financing Activities (2,350) $ (121,609)
Net Increase in Cash 0 $ (6,903)
Cash, beginning of period 0  
Cash, end of period $ 0 $ 1,573
Cash Paid for:    
Interest    
Income taxes    
Non-cash Investing and Financing Activities:    
Common stock issued for convertible debt   $ 17,000
Put premium reclassified to additional paid-in capital   17,452
Transfer of line of credit to equity   $ 10,000
Increase in debt discount and derivative liability