XML 36 R5.htm IDEA: XBRL DOCUMENT v2.4.0.6
Consolidated Statements of Cash Flows (Unaudited) (USD $)
6 Months Ended
Jun. 30, 2012
Jun. 30, 2011
Cash flow from Operating Activities:    
Net Loss $ (398,227) $ (402,459)
Adjustments to Reconcile Net Loss to Net Cash    
Depreciation and Amortization 9,600 63,880
Common Stock Issued/Issuable in Payment of Services    103,350
Preferred Stock Issued/Issuable in Payment of Services    15,000
Loss from Renegotiated Debt    35,241
Change in Operating Assets and Liabilities:    
Accounts Receivable (28,106) 39,089
Inventories 11,525   
Prepaid Expenses (90,166)   
Deposits    (26,691)
Accounts Payable (14,651) 31,206
Accrued Expenses 43,598 39,355
Accrued Interest 26,426 26,543
Deferred Revenue (37,554) 40,653
Net Cash Used in Operating Activities (297,223) (34,833)
Cash Flows from Investing Activities:    
Purchases of equipment (1,198)   
Net Cash Used in Investing Activities (1,198)   
Cash Flows from Financing Activities:    
Proceeds from issuable common stock 10,000   
Proceeds from sale of common stock 312,500  
Principal payment on notes payable (13,954) (15,272)
Loans from Stockholders 16,722 44,223
Net Cash Provided by (Used in) Financing Activities 325,268 28,951
Increase (Decrease) in Cash 26,847 (5,882)
Cash at Beginning of Period 29,041 8,334
Cash at End of Period 55,888 2,452
Non Cash Investing and Financing Activities:    
Notes payable paid down with common stock 15,000 26,000
Accrued interest paid with common stock 75,000   
Loans from stockholders repaid with common stock    6,500
Accounts payables paid with common stock 28,500 20,660
Accrued expenses paid with common stock 151,839   
Common stock issuable in payment of services 285,000   
Preferred stock issuable in payment of services 118,125   
Cash Paid for:    
Interest 247 3,259
Income tax paid