XML 25 R5.htm IDEA: XBRL DOCUMENT v2.4.0.6
Consolidated Statements of Cash Flows (Unaudited) (USD $)
9 Months Ended 52 Months Ended
Sep. 30, 2011
Sep. 30, 2010
Sep. 30, 2011
CASH FLOWS FROM OPERATING ACTIVITIES      
Net loss $ (980,750) $ (154,781) $ (2,896,190)
Adjustment to reconcile net loss to net cash used in operating activities      
Stock-based compensation 412,536    465,096
Interest expense from inducement of debt conversion 4,678    4,678
Impairment loss on real estate 168,700    742,831
Impairment of property rights       65,308
Interest expense related to beneficial conversion feature    95,174 132,024
Bad debt expense       12,500
Loss on expiration of property rights       51,445
Gain on extinguishment of convertible debt (96,601)    (96,601)
(Increase) decrease in assets      
Inventories       522,040
Prepaid expenses 11,050      
Increase (decrease) in liabilities      
Accounts payable 13,243 1,364 82,505
Accrued compensation and benefits 129,100    129,100
Accrued real estate taxes and penalties 11,985 21,304 11,985
Accrued expenses       84,390
Accrued interest payable 46,421 7,745 41,162
Net cash used in operating activities (279,638) (29,194) (647,727)
CASH FLOWS FROM FINANCING ACTIVITIES      
Proceeds received from sale of stock 230,000    429,050
Proceeds from exercise of warrants 55,000    55,000
Loan to related party       (12,500)
Partial payments on mortgage notes payable       (11,178)
Contributed capital       900
Advances from shareholders 21,000 22,915 23,748
Repayment of advances from shareholders (21,150) (18,654) (23,735)
Repayments of notes payable (8,000) (2,500) (90,500)
Repayments of notes payable, related parties       (50,000)
Proceeds from notes payable    (30,000) (290,000)
Proceeds from notes payable, related parties       50,000
Net cash provided by financing activities 276,850 31,761 660,785
NET INCREASE IN CASH AND CASH EQUIVALENTS (2,788) 2,567 13,058
CASH AND CASH EQUIVALENTS - BEGINNING OF PERIOD 15,846 56   
CASH AND CASH EQUIVALENTS - END OF PERIOD 13,058 2,623 13,058
SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION:      
Taxes paid         
Interest paid    4,917 30,275
SUPPLEMENTAL DISCLOSURE OF NON-CASH INVESTING AND FINANCING ACTIVITIES:      
Real estate and mortgage payable and acquired in exchange for common stock       145,000
Common stock issued in exchange for future real estate       12,500
Common stock and options issued in exchange for future services 61,273    61,273
Property rights acquired in exchange for real estate       65,308
Acquisition of property in exchange for preferred stock       202,000
Acquisition of property in exchange for common stock       1,305,000
Conversion of note payable and accrued interest into common stock 8,000    62,723
Dividends converted or paid in common stock       46,539
Cancellation of stock based prepayments for properties       12,500
Acquisition of property for assumed mortgage and preferred stock issuance       400,000
Return of property for preferred stock and mortgage cancellation       200,000
Satisfaction of mortgage in exchange for property       100,000
Debt discount for Beneficial Conversion Feature values    56,250 66,159
Dividend on preferred stock 18,900 17,905 106,024
Debt discount for loan fee    $ 10,000 $ 10,000