XML 51 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
Operating activities    
Net loss $ (736,778) $ (1,572,977)
Adjustments to reconcile net income to net cash provided (used) by operating activities    
Depreciation 25,488 25,488
Change in allowance for uncollectible note receivable    
Interest (income) expense on fair value adjustment (170,844) 354,451
Amortization of beneficial conversion feature of the notes payable $ 67,129 270,640
Loss on impairment (1,100)
Common stock issued for services $ 243,976 $ 185,799
Decrease (increase) in:    
Settlement receivable 18,000
Prepaid expenses $ (33,131) $ 13,447
Decrease in shareholder advance 3,267
Increase (decrease) in:    
Accounts payable and accrued expenses $ 47,509 34,051
Net cash provided (used) by operating activities (538,611) (684,734)
Cash flows from financing activities:    
Proceeds from the issuance of common stock 331,368 329,496
Proceeds from the issuance of convertible notes payable 202,000 335,505
Proceeds from the issuance of convertible notes payable, related party 9,000 $ 60,505
Payment of Convertible note payable (12,000)
Advances from shareholder 9,420
Payments to shareholders (10,000)
Net cash provided by financing activities 529,788 $ 725,506
Net increase (decrease) in cash (8,823) 40,772
Cash - beginning 12,424 578
Cash - ending 3,601 $ 41,350
Supplemental disclosure of cash flow information:    
Cash paid for interest expense $ 6,000
Cash paid for income taxes
Noncash operating and financing activities:    
Common stock issued to satisfy debt $ 26,571 $ 7,683
Convertible debt converted and accrued interest converted to common stock $ 465,803 $ 364,932