XML 30 R28.htm IDEA: XBRL DOCUMENT v2.4.1.9
LONG TERM DEBT (Tables)
3 Months Ended
Mar. 31, 2015
Debt Disclosure [Abstract]  
Schedule of long term debt
Long-term debt consists of the following:
 
Mar 31, 2015
 
Dec 31, 2014
12.0% convertible notes, due October 31, 2018, issued December 2013
380,000

 
530,000

8.5% convertible note payable, due December 31, 2018 (Pueblo West Property)
163,110

 
164,644

12.0% convertible notes, due October 31, 2018, issued January 2014
980,000

 
1,120,000

14.0% mortgage payable, due October 21, 2016 (The Greenhouse)
600,000

 
600,000

Unamortized discount
(1,119,463
)
 
(1,352,510
)
Long-term debt, net of unamortized discount 
1,003,646

 
1,062,134

Debt maturing within one year
(6,473
)
 
(6,337
)
Debt maturing after one year
997,173

 
1,055,797

Schedule of long-term convertible debt
The tables below summarize the Company's convertible notes activity during the three months ended March 31, 2015:
 
Principal Balance
 
Debt Discount
 
Accrued Interest
 
Total
Balance at December 31, 2014
$
2,414,644

 
$
(1,352,510
)
 
$
16,470

 
$
1,078,604

Converted into shares of common stock
(290,000
)
 

 
(1,063
)
 
(291,063
)
Amortization of debt discount to interest expense

 
233,047

 

 
233,047

Payment of loan principal
(1,534
)
 

 

 
(1,534
)
Interest accrued during period

 

 
69,207

 
69,207

Interest paid during period

 

 
(46,938
)
 
(46,938
)
Balance at March 31, 2015
2,123,110

 
(1,119,463
)
 
37,676

 
1,041,322

Less: Current portion (1)
(6,473
)
 

 

 
(6,473
)
Long-term debt
2,116,637

 
(1,119,463
)
 
37,676

 
1,034,849

(1)
The current portion represents the principal balance payable on the 8 ½% convertible note payable in the twelve months following the balance sheet date
Schedule of maturities of long-term debt
Annual maturities of long-term debt (excluding unamortized discount) for the next five years ending December 31, and thereafter, consist of:
Remainder of 2015
$
4,803

2016
606,898

2017
7,507

2018
1,495,731

2019

2020

Thereafter

 
$
2,123,110