XML 18 R6.htm IDEA: XBRL DOCUMENT v3.3.1.900
Consolidated Statement of Cash Flows - USD ($)
12 Months Ended
Dec. 31, 2015
Dec. 31, 2014
Cash flows from operating activities    
Net (loss) $ (739,730) $ (71,002)
Adjustments to reconcile net loss to net cash used in operations:    
Amortized Expense 11,556 $ 11,556
Stock Options Expense 407,706
(increase) decrease in operating assets and liabilities:    
Prepaid Expenses (3,524) $ 3,000
Accounts Payable 74,410 2,137
Interest Payable 8,000 5,854
Net cash used by operating activities $ (241,582) (48,455)
Investing Activities    
Principal proceeds from repayment of loan to related party 6,490
Cash receipt from reverse merger 8,057
Net Cash provided by (used in) investing activities $ 14,547
Cash flows from financing activities    
Proceeds from Issuance of common stock for cash $ 110,000
Borrowing on debt with related party 147,000 $ 32,010
Repayment to related party (10,000)
Net Cash provided by financing activities 247,000 $ 32,010
Net change in cash 5,418 (1,898)
Cash, beginning of period 497 2,395
Cash, end of period 5,915 $ 497
Non cash investing and financing activities    
Contribution to capital - forgiven payable related party 63,597
Dividends on Preferred Series A Stock $ (50,000)
Reverse merger adjustments $ 61,655
Related Party loan borrowed for accounts payable $ 4,534
Contribution to capital - stock options $ 407,706
Supplementary Information    
Interest
Income Taxes