XML 52 R5.htm IDEA: XBRL DOCUMENT v2.4.1.9
Statements of Cash Flows (Unaudited) (USD $)
3 Months Ended
Mar. 31, 2015
Mar. 31, 2014
CASH FLOWS FROM OPERATING ACTIVITIES:    
Net (loss) $ (550,509)us-gaap_NetIncomeLoss $ (682,465)us-gaap_NetIncomeLoss
Adjustments to reconcile net (loss ) to net cash (used in ) operating activities:    
Depreciation 1,097us-gaap_Depreciation 233us-gaap_Depreciation
Amortization of discount 26,146us-gaap_AmortizationOfDebtDiscountPremium 1,263us-gaap_AmortizationOfDebtDiscountPremium
Change in derivative liabilities (42,737)us-gaap_FairValueNetDerivativeAssetLiabilityMeasuredOnRecurringBasisChangeInUnrealizedGainLoss 0us-gaap_FairValueNetDerivativeAssetLiabilityMeasuredOnRecurringBasisChangeInUnrealizedGainLoss
Imputed Interest expense 2,290us-gaap_GuarantyFeeIncome  
Changes in operating assets and liabilities    
Other receivables (12,712)us-gaap_IncreaseDecreaseInAccountsAndOtherReceivables   
Prepaid expense (14,283)us-gaap_IncreaseDecreaseInPrepaidExpense (400)us-gaap_IncreaseDecreaseInPrepaidExpense
Deposit (33,152)us-gaap_IncreaseDecreaseInCustomerDeposits  
Accounts payable and other liabilities 51,944us-gaap_IncreaseDecreaseInAccountsPayableAndOtherOperatingLiabilities 5,046us-gaap_IncreaseDecreaseInAccountsPayableAndOtherOperatingLiabilities
Accrued payroll tax (1,778)us-gaap_IncreaseDecreaseInEmployeeRelatedLiabilities (1,846)us-gaap_IncreaseDecreaseInEmployeeRelatedLiabilities
Net Cash (Used in) Operating Activities (409,141)us-gaap_NetCashProvidedByUsedInOperatingActivities (122,571)us-gaap_NetCashProvidedByUsedInOperatingActivities
CASH FLOWS FROM INVESTING ACTIVITIES:    
Payments for equipment (9,896)us-gaap_PaymentsToAcquireMachineryAndEquipment (6,231)us-gaap_PaymentsToAcquireMachineryAndEquipment
Net Cash (Used in) Investing Activities (9,896)us-gaap_NetCashProvidedByUsedInInvestingActivities (6,231)us-gaap_NetCashProvidedByUsedInInvestingActivities
CASH FLOWS FROM FINANCING ACTIVITIES    
Issuance of convertible debentures for cash   181,500us-gaap_ProceedsFromConvertibleDebt
Issuance of common stock for cash 332,000us-gaap_StockIssued1 193,700us-gaap_StockIssued1
Net Cash Provided by Financing Activities 332,000us-gaap_NetCashProvidedByUsedInFinancingActivities 375,200us-gaap_NetCashProvidedByUsedInFinancingActivities
NET INCREASE IN CASH (87,037)us-gaap_CashAndCashEquivalentsPeriodIncreaseDecrease 246,398us-gaap_CashAndCashEquivalentsPeriodIncreaseDecrease
CASH AT BEGINNING OF PERIOD 141,928us-gaap_Cash 80,479us-gaap_Cash
CASH AT END OF PERIOD 54,891us-gaap_Cash 326,877us-gaap_Cash
NON-CASH FINANCING ACTIVITIES    
Repayment of short term borrowing - related party through issuance of preferred stock 0us-gaap_RepaymentsOfShortTermDebt 555,598us-gaap_RepaymentsOfShortTermDebt
Warrants/Common stock/Option issued for services 603,858us-gaap_ProceedsFromIssuanceOfFinancialServicesObligations 0us-gaap_ProceedsFromIssuanceOfFinancialServicesObligations
Preferred Stock [Member]    
Adjustments to reconcile net (loss ) to net cash (used in ) operating activities:    
Stock issued for services     
Common Stock [Member]    
Adjustments to reconcile net (loss ) to net cash (used in ) operating activities:    
Stock issued for services 113,712us-gaap_CostOfServices
/ us-gaap_StatementEquityComponentsAxis
= us-gaap_CommonStockMember
  
Options Held [Member]    
Adjustments to reconcile net (loss ) to net cash (used in ) operating activities:    
Stock issued for services 47,009us-gaap_CostOfServices
/ us-gaap_StatementEquityComponentsAxis
= us-gaap_OptionMember
  
Warrant [Member]    
Adjustments to reconcile net (loss ) to net cash (used in ) operating activities:    
Stock issued for services $ 3,832us-gaap_CostOfServices
/ us-gaap_StatementEquityComponentsAxis
= us-gaap_WarrantMember
$ 555,598us-gaap_CostOfServices
/ us-gaap_StatementEquityComponentsAxis
= us-gaap_WarrantMember