XML 120 R26.htm IDEA: XBRL DOCUMENT v3.4.0.3
Notes and advances payable (Tables)
12 Months Ended
Dec. 31, 2015
Notes And Advances Payable Tables  
Schedule of Notes and Advances Payable
   2015  2014
Officers, directors and affiliates:          
Note payable, interest at 7.5%, due March 2016 (6)  $150,000   $150,000 
Notes payable, interest 7.0%, due January 2019 (3)   63,464    79,970 
Notes payable, interest varies (4)   —      792,151 
Collateralized note payable (1)   120,728    120,728 
           
Total officers, directors and affiliates   334,192    1,142,849 
Less: Current portion of officers, directors, and affiliates   18,900    288,258 
           
Long-term portion of officers, directors, and affiliates  $315,292   $854,591 
           
Unrelated parties:          
Notes payable, interest at 7.5%, due March 2016 (7)  $100,000   $100,000 
Note payable, interest variable (see below) due January 2016, Extended to May 2016 (2)   616,105    549,105 
Note payable, interest at 7.0%, due August 2016 (8)   62,000    62,000 
Notes payable, interest at 7.0%, due January 2017   32,606    41,668 
Notes payable, interest at 7.0%, due January 2016, Extended to May 2016 (5)(8)   183,000    183,000 
           
Total unrelated parties   993,711    935,773 
Less: Current portion of unrelated parties   970,953    872,239 
           
Long-term portion of unrelated parties  $22,758   $63,534 
           
Schedule of Related Party Notes Payable
                
Name of Holder  Position  Principal Amount  Annual Interest Rate  Monthly P&I
Payment
Amount
  Number
of
Monthly
Payments
Donald W. Prosser  Former CFO & Director  $28,500    7.00%  $564    60 
                        
Charles B. Davis  COO & Director  $66,500    7.00%  $1,317    60 
Schedule of Information Concerning Principal Pay Down and New Maturity Date
Name of Holder  Principal Balance
before Pay down
  Principal
Pay down
  Remaining
Principal Balance
Burlingame Equity Investors II, LP  $44,000   $26,251   $17,749 
Burlingame Equity Investors Master Fund, LP  $506,000   $340,749   $165,251