XML 34 R5.htm IDEA: XBRL DOCUMENT v3.2.0.727
Condensed Consolidated Statements of Cash Flows (Unaudited) - USD ($)
 6 Months Ended
Jun. 30, 2015
Jun. 30, 2014
Cash flows from operating activities    
Net loss $ (231,813) $ (208,838)
Adjustments to reconcile net loss to net cash provided by operating activities:    
Depreciation and amortization expense 55,155 58,729
Stock-based compensation 2,832 2,834
Changes in operating assets and liabilities:    
Accounts receivable (2,620) (2,397)
Prepaid expenses and other current assets (20,344) (7,087)
Cash issued in excess of available funds (17,793) (13,492)
Accounts payable and accrued expenses 55,070 43,110
Deferred revenue 100,000 100,000
Deferred rent liability (21,891) (21,890)
Accrued interest payable - related party 169,285 213,768
Net cash provided by operating activities 87,880 164,737
Cash flows from investing activities    
Purchase of property and equipment (17,478) (55,024)
Net cash used in investing activities (17,478) (55,024)
Cash flows from financing activities    
Proceeds from related parties $ 85,623 $ 30,749
Repayments to related parties    
Payment on capital lease obligation $ (15,069) $ (14,633)
Proceeds from note payable - related parties (32,762) $ (95,500)
Payments on notes payable - related parties (91,830)  
Net cash provided by financing activities (54,038) $ (78,844)
Net increase in cash 16,366 $ 30,829
Cash - beginning 2,200  
Cash - ending 18,566 $ 30,829
Supplemental disclosures:    
Interest paid $ 43,926 $ 2,986
Income taxes paid