XML 17 R5.htm IDEA: XBRL DOCUMENT v3.8.0.1
Consolidated Statements of Cash Flows - USD ($)
12 Months Ended
Dec. 31, 2017
Dec. 31, 2016
Cash flows used in operating activities:    
Net loss $ (715,776) $ (872,609)
Adjustments to reconcile net loss to net cash used in operating activities    
Depreciation 808
Note assumed by related party (117,756)
Stock compensation expense 165,000
Changes in assets and liabilities:    
(Increase) decrease in prepaid expenses and other assets 26,703 (22,951)
Increase (decrease) in accounts payable and accrued expenses (29,625) 41,802
Net cash used in operating activities (835,646) (688,758)
Cash flows provided by (used in) investing activities:    
Acquisition of equipment and furnishings (22,616)
Decrease (increase) in property deposits (50,000) (110,000)
Net cash provided by (used in) investing activities (72,616) (110,000)
Cash flows provided by financing activities:    
Payment of demand loan & accrued interest - related party (363,208)
Proceeds on demand loan - related party 169,138 471,826
Proceeds from common stock subscribed, net of expenses 1,810,264
Net cash provided by financing activities 1,616,194 471,826
Net increase (decrease) in cash 707,932 (326,932)
Cash at beginning of period 450 327,382
Cash at end of period 708,382 450
Supplemental disclosure of cash flow information:    
Interest 17,002
Taxes
Non cash financing activities:    
Preferred stock dividend 103,750
Deemed dividend on preferred stock conversion 148,125
Issuance of common shares in lieu of cash dividends payable 29,249
Shares issued for common stock subscribed 1,940,005
Conversion of preferred stock dividends to common stock 301,656
Prepaid insurance loan financing $ 33,191