XML 36 R5.htm IDEA: XBRL DOCUMENT v2.4.1.9
Condensed Consolidated Statements of Cash Flows (Unaudited) (USD $)
3 Months Ended
Mar. 31, 2015
Mar. 31, 2014
Cash flows from operating activities    
Net loss $ (84,619)us-gaap_ProfitLoss $ (81,960)us-gaap_ProfitLoss
Adjustments to reconcile net loss to net cash provided by (used in) operating activities    
Depreciation and amortization expense 27,314us-gaap_DepreciationDepletionAndAmortization 28,205us-gaap_DepreciationDepletionAndAmortization
Stock-based compensation 1,415us-gaap_ShareBasedCompensation 1,416us-gaap_ShareBasedCompensation
Changes in operating assets and liabilities:    
Accounts receivable (2,415)us-gaap_IncreaseDecreaseInAccountsReceivable (7,020)us-gaap_IncreaseDecreaseInAccountsReceivable
Prepaid expenses and other current assets (3,261)us-gaap_IncreaseDecreaseInPrepaidExpense (159,521)us-gaap_IncreaseDecreaseInPrepaidExpense
Cash issued in excess of available funds (15,846)us-gaap_ProceedsFromRepaymentsOfBankOverdrafts (20,756)us-gaap_ProceedsFromRepaymentsOfBankOverdrafts
Accounts payable and accrued expenses 5,589us-gaap_IncreaseDecreaseInAccountsPayableAndAccruedLiabilities 21,047us-gaap_IncreaseDecreaseInAccountsPayableAndAccruedLiabilities
Deferred revenue 125,000us-gaap_IncreaseDecreaseInDeferredRevenue 125,000us-gaap_IncreaseDecreaseInDeferredRevenue
Deferred rent liability (10,945)us-gaap_IncreaseDecreaseInOtherDeferredLiability (10,945)us-gaap_IncreaseDecreaseInOtherDeferredLiability
Accrued interest payable - related party 62,410us-gaap_IncreaseDecreaseInInterestPayableNet 107,126us-gaap_IncreaseDecreaseInInterestPayableNet
Net cash provided by operating activities 104,642us-gaap_NetCashProvidedByUsedInOperatingActivities 2,592us-gaap_NetCashProvidedByUsedInOperatingActivities
Cash flows from investing activities    
Purchase of property and equipment (8,739)us-gaap_PaymentsToAcquirePropertyPlantAndEquipment (34,436)us-gaap_PaymentsToAcquirePropertyPlantAndEquipment
Net cash used in investing activities (8,739)us-gaap_NetCashProvidedByUsedInInvestingActivities (34,436)us-gaap_NetCashProvidedByUsedInInvestingActivities
Cash flows from financing activities    
Proceeds from related parties 320,266us-gaap_ProceedsFromRelatedPartyDebt 39,707us-gaap_ProceedsFromRelatedPartyDebt
Repayments to related parties (287,022)us-gaap_RepaymentsOfRelatedPartyDebt   
Payment on capital lease obligation (7,487)us-gaap_RepaymentsOfLongTermCapitalLeaseObligations 12,326us-gaap_RepaymentsOfLongTermCapitalLeaseObligations
Proceeds from note payable - related parties 34,720us-gaap_IncreaseDecreaseInNotesPayableRelatedParties 41,100us-gaap_IncreaseDecreaseInNotesPayableRelatedParties
Payments on notes payable - related parties (106,550)us-gaap_IncreaseDecreaseInDueToOtherRelatedParties   
Net cash provided by financing activities 46,073us-gaap_NetCashProvidedByUsedInFinancingActivities 68,481us-gaap_NetCashProvidedByUsedInFinancingActivities
Net increase in cash 49,830us-gaap_CashPeriodIncreaseDecrease 36,637us-gaap_CashPeriodIncreaseDecrease
Cash - beginning 2,200us-gaap_CashAndCashEquivalentsAtCarryingValue   
Cash - ending 52,030us-gaap_CashAndCashEquivalentsAtCarryingValue 36,637us-gaap_CashAndCashEquivalentsAtCarryingValue
Supplemental disclosures:    
Interest paid 43,926us-gaap_InterestPaid 1,673us-gaap_InterestPaid
Income taxes paid