XML 29 R18.htm IDEA: XBRL DOCUMENT v3.8.0.1
Note 3. Summary of Significant Accounting Policies (Tables)
9 Months Ended
Sep. 30, 2017
Tables/Schedules  
Land development costs

Land development costs, which have been capitalized, consist of the following at September 30, 2017 and December 31, 2016:

 

Land under development

$4,934,323 

Licenses

77,000 

Engineering and costs associated with permitting

464,774 

 

 

Total land held for development

$5,476,097 

 

Schedule of Derivative Liability Reconciliation

The table listed below provides a reconciliation of the beginning and ending net balances for the derivative liability measured at fair value using significant unobservable inputs (Level 3) at September 30, 2017 and December 31, 2016:

 

September 30,

 

December 31,

 

2017

 

2016

 

 

 

 

Beginning balance

$2,030,289  

 

$1,704,570 

 

 

 

 

Total unrealized (appreciation) depreciation  

(760,691) 

 

325,719 

 

 

 

 

Ending balance

$1,269,598  

 

$2,030,289 

Schedule of Components of Potential Dilutive Securities

The table below summarizes the components of potential dilutive securities at September 30, 2017 and 2016.

 

 

September 30,

 

 September 30,

Description

2017

 

2016

 

 

 

 

Convertible Preferred Stock

260,000   

 

260,000   

Options to Purchase Common Shares

3,415,000   

 

3,440,000   

Private Placement Warrants

1,036,500   

 

1,061,500   

Convertible Promissory Notes

1,925,000   

 

1,925,000   

 

 

 

 

Total

6,636,500   

 

6,686,500