XML 34 R5.htm IDEA: XBRL DOCUMENT v3.3.0.814
Condensed Consolidated Statements of Cash Flows (Unaudited) - USD ($)
 9 Months Ended
Sep. 30, 2015
Sep. 30, 2014
Cash flows from operating activities    
Net loss $ (519,204) $ (458,006)
Adjustments to reconcile net loss to net cash provided by operating activities:    
Depreciation and amortization expense 82,228 85,963
Stock issued for services 3,115 $ 4,252
Non-controlling interest 63,680
Changes in operating assets and liabilities:    
Accounts receivable (330) $ (705)
Prepaid expenses and other current assets (10,308) (8,691)
Cash issued in excess of available funds (5,396) 9,929
Accounts payable and accrued expenses 122,187 101,086
Deferred revenue 75,000 75,000
Deferred rent liability (32,836) (32,835)
Accrued interest payable - related party 274,580 320,560
Net cash provided by operating activities 52,716 96,553
Cash flows from investing activities    
Purchase of property and equipment (17,478) (55,445)
Net cash used in investing activities (17,478) (55,445)
Cash flows from financing activities    
Proceeds from related parties $ 79,739 $ 43,097
Repayments to related parties
Payment on capital lease obligation $ (22,847) $ (23,205)
Proceeds from note payable - related parties 17,360 34,000
Payments on notes payable - related parties (109,190) (95,000)
Net cash provided by financing activities (34,938) $ (41,108)
Net increase in cash 300
Cash - beginning 2,200
Cash - ending 2,500
Supplemental disclosures:    
Interest paid $ 43,926 $ 198
Income taxes paid