XML 43 R5.htm IDEA: XBRL DOCUMENT v3.2.0.727
CONSOLIDATED STATEMENT OF CASH FLOWS (unaudited) - USD ($)
3 Months Ended
Mar. 31, 2015
Mar. 31, 2014
CASH FLOWS FROM OPERATING ACTIVITIES:    
Net loss $ (212,970) $ (184,376)
Adjustments to reconcile net loss to net cash used by operating activities:    
Depreciation and amortization 2,416 $ 2,126
Interest expense related to amortization of beneficial conversion features 7,603  
Interest expense related to amortization of debt discount 12,111 $ 49,211
Gain on settlement of debt (12,336)  
Stock compensation $ 56,000  
Interest receivable   $ (1,972)
Loss on impairment   1,972
Fair value of common stock issued & to be issued with notes and services $ 24,786 21,760
(Increase) Decrease in:    
Accounts receivable $ 196 504
Inventories   242
Prepaid expenses $ 21,964 14,406
Increase (decrease) in:    
Accounts payable 11,993 21,016
Accrued interest and expenses 23,119 25,201
Net Cash Used by Operating Activities $ (65,118) (49,911)
CASH FLOWS FROM INVESTING ACTIVITIES:    
Payments received on note receivable   30,000
Net Cash (Used) provided by Investing Activities   $ 30,000
CASH FLOWS FROM FINANCING ACTIVITIES    
Principal payments on long-term debt $ (549)  
Cash provided by Notes Payable 36,500 $ 136,000
Net Cash provided from financing activities 35,951 136,000
Net Increase (Decrease) in Cash and Cash Equivalents (29,167) 116,089
Cash and Cash Equivalents, Beginning of Period 218,546 4,457
Cash and Cash Equivalents, End of Period $ 189,379 $ 120,546
Supplemental Cash Flow Disclosures:    
Interest expense paid in cash    
Income tax paid    
NON CASH INVESTING & FINANCING ACTIVITIES    
Shares issued for notes payable $ 44,944 $ 21,760