XML 43 R31.htm IDEA: XBRL DOCUMENT v3.3.1.900
Note 13 - Income Taxes (Tables)
12 Months Ended
Dec. 31, 2015
Tables/Schedules  
Schedule of Deferred Tax Assets and Liabilities

Deferred tax assets (liabilities) are comprised of the following at December 31:

 

 

2015

2014

 

 

 

Net operating loss carry forwards

$2,683,900

$1,633,500

Related party accrued expenses

348,000

281,000

Depreciation

(16,100)

(10,900)

Other

5,100

3,400

 

3,020,900

1,907,000

Valuation allowance

(3,020,900)

(1,907,000)

 

 

 

Net deferred taxes

$-

$-

Schedule of Effective Income Tax Rate Reconciliation

The difference between the income tax benefit in the accompanying statements of operations and the amount that would result if the U.S. Federal statutory rate were applied to pre-tax loss for the years ended December 31, 2015 and 2014 is as follows:

 

 

2015

2014

 

 

 

Income tax benefit at statutory rate

$4,644,600

$2,427,600

Services paid with common stock

(143,800)

(838,000)

Interest and amortization

(486,100)

(450,600)

(Gain) loss on settlement of debt

35,600

(207,300)

Loss on derivative

(2,894,800)

(183,700)

Related party accruals

(67,000)

(77,100)

Depreciation

(100)

(1,900)

Other

(2,000)

(2,800)

Change in valuation allowance

(1,086,400)

(666,200)

 

 

 

 

~

~