XML 50 R5.htm IDEA: XBRL DOCUMENT v3.3.0.814
CONDENSED STATEMENTS OF CASH FLOWS (Unaudited) - USD ($)
9 Months Ended
Sep. 30, 2015
Sep. 30, 2014
Cash Flows From Operating Activities:    
Net loss $ (54,739) $ (237,257)
Adjustments to reconcile net loss to net cash used in operating activities:    
Depreciation of property and equipment 1,011 1,304
Amortization of debt discount 25,882 3,657
Issuance of stock for services $ 26,000 99,000
Changes in fair market value of derivative liability $ 3,686
Issuance of equity to reduce notes payable
Changes in assets and liabilities:    
Prepaid expenses $ (39,702)
Accounts receivable $ (22,500)
Accrued interest on notes receivable $ (42,000)
Accounts payable and accrued expenses $ 57,256 $ 44,079
Notes payable
Accrued interest on notes payable $ 6,794 $ 45,133
Net cash produced by (used in) operating activities $ 1 (82,398)
Cash flows from financing activities:    
Payments made on a note payable (40,061)
Additional borrowing under a note 122,500
Cash inflow from a bank overdraft (17)
Net cash used in financing activities 82,422
Net increase in cash $ 1 $ 24
Cash, beginning of period
Cash, end of period $ 1 $ 24
NON-CASH ACTIVITIES:    
Shares issued to reduce notes payable 233,894
Reduction of note payable through conversion 259,342 $ 110,378
Reclassification of par value for reverse stock split $ 558
Debt discount recorded on convertible and unsecured debt accounted for as a derivative liability $ 6,314