XML 14 R5.htm IDEA: XBRL DOCUMENT v3.7.0.1
Consolidated Statements of Cash Flows - USD ($)
6 Months Ended
Jun. 30, 2016
Jun. 30, 2015
Cash flows from operating activities:    
Net loss $ (103,928) $ (279,174)
Adjustments to reconcile net loss to Net cash used in operations:    
Depreciation and amortization 400 500
Common stock issued in payment of interest expense 16,800
Stock issued/issuable in payment of services 26,750
Interest expense paid with debt 779
(Increase) decrease in cash from:    
Accounts receivable (5,659) (2,194)
Deposits 1,277
Increase (decrease) in cash from:    
Accounts payable 24,499 51,170
Deferred compensation 60,000 58,591
Accrued interest 15,000 15,000
Payroll taxes accrued and withheld 6,941 342
Deferred revenue (31,975) (5,152)
Net cash used in operating activities (17,922) (94,611)
Cash flows from financing activities:    
Principal payments on notes payable (11,095)
Loans to/from stockholders 26,505 102,316
Net cash provided by financing activities 15,410 102,316
Increase in cash (2,512) 7,705
Cash at beginning of period 2,617 13,077
Cash at end of period 105 20,782
Non cash investing and financing activities:    
Interest expense paid with common stock 16,800
Loans from stockholders repaid with common stock 10,000
Deferred compensation paid with preferred stock 37,500
Accounts payable paid with common stock 100,000
Notes payable paid by shareholders 11,095 14,968
Issuance of common stock issuable
Cash paid for:    
Interest
Income taxes
Common Stock    
Adjustments to reconcile net loss to Net cash used in operations:    
Stock issued/issuable in payment of services 26,750
Preferred Stock    
Adjustments to reconcile net loss to Net cash used in operations:    
Stock issued/issuable in payment of services $ 37,500