XML 29 R2.htm IDEA: XBRL DOCUMENT v2.3.0.15
CONSOLIDATED BALANCE SHEETS (USD $)
Sep. 30, 2011
Dec. 31, 2010
Current Assets  
Cash$ 845,506$ 64,074
Accounts Receivable, net333,65745,965
Prepaid and other current assets304,78830,052
Costs in excess of billings on uncompleted contracts 7,472
Costs and estimated earnings in excess of billings on uncompleted contracts305,538 
Total Current Assets1,789,489147,563
Property and Equipment, net145,433194,203
Other Assets  
Debt issue costs, net38,163 
Deposits3,1573,550
Total Other Assets41,3203,550
Total Assets1,976,242345,316
Current Liabilities  
Accounts Payable1,131,4841,105,248
Accounts Payable - Related Parties109,145116,657
Accrued Expenses629,371507,032
Accrued Rent110,650103,587
Sales Tax Payable36,82836,828
Billings in excess of costs on uncompleted contracts26,03521,169
Billings in excess of costs and estimated earnings on uncompleted contracts 5,801
Note Payable - Related Party 34,246
Convertible Note Payable -Related Party, net of discount of $12,962 and $51,849 at September 30, 2011 and December 31, 2010, respectively109,72170,834
Notes Payable, net of discount of $1,017 and $4,069 at September 30, 2011 and December 31, 2010, respectively236,562214,880
Convertible Notes Payable, net of discount of $114,830 and $434,679 at September 30, 2011 and December 31, 2010 respectively1,042,742722,893
Embedded Conversion Option Liability234,193963,931
Total Current Liabilities3,666,7313,903,106
Long-Term Convertible Note Payable, net of discount of $32,899 at September 30, 2011967,101 
Total Liabilities4,633,8323,903,106
Commitments and Contingencies (Note 6)  
Common Stock, $0.001 par value, 162,500,000 million shares authorized, 49,318,775 and 42,870,814 shares issued or issuable and outstanding at September 30, 2011 and December 31, 2010, respectively49,31942,871
Additional Paid-in-Capital19,204,15416,192,306
Accumulated Deficit(21,911,063)(19,792,967)
Total Stockholders' Deficit(2,657,590)(3,557,790)
Total Liabilities and Stockholders' Deficit$ 1,976,242$ 345,316