XML 14 R5.htm IDEA: XBRL DOCUMENT v3.7.0.1
Consolidated Statements of Cash Flows - USD ($)
9 Months Ended
Sep. 30, 2016
Sep. 30, 2015
Cash flows from operating activities:    
Net loss $ (153,180) $ (381,289)
Adjustments to reconcile net loss to Net cash used in operations:    
Depreciation and amortization 600 750
Common stock issued in payment of interest expense 16,800
Interest expense paid with debt 1,176
(Increase) decrease in cash from:    
Accounts receivable 966 (8,518)
Deposits 1,277
Increase (decrease) in cash from:    
Accounts payable 26,031 24,011
Deferred compensation 85,213 87,552
Accrued interest 22,500 22,500
Payroll taxes accrued and withheld 8,598 2,183
Deferred revenue (25,450) 34,585
Net cash used in operating activities (17,922) (114,023)
Cash flows from financing activities:    
Principal payments on notes payable (11,095)
Loans to/from stockholders 26,505 104,166
Net cash provided by financing activities 15,410 104,166
Decrease in cash (2,512) (9,857)
Cash at beginning of period 2,617 13,077
Cash at end of period 104 3,220
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 75,000
Accounts payable paid with common stock 100,000
Notes payable paid by shareholders 11,095 22,445
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