XML 18 R33.htm IDEA: XBRL DOCUMENT v2.4.1.9
Long Term Debt (Tables)
12 Months Ended
Dec. 31, 2014
Long Term Debt [Abstract]  
Schedule of long-term convertible debt
     
    December 31,  
     2014      2013  
12.0% convertible notes, due October 31, 2018, issued December 2013   $ 530,000     $ 530,000  
8.5% convertible note payable, due December 31, 2018 (Pueblo West Property)     164,644       170,000  
12.0% convertible notes, due October 31, 2018, issued January 2014     1,120,000        
14.0% mortgage payable, due October 21, 2016 (The Greenhouse)     600,000        
Unamortized discount     (1,352,510 )     (84,694 )
Long-term debt, net of unamortized discount   $ 1,062,134     $ 615,306  
Debt maturing within one year     (6,337 )     (5,356 )
Debt maturing after one year   $ 1,055,797     $ 609,950  
 
Schedule of long term debt

 

     Principal       Debt     Accrued        
     Balance       Discount     Interest     Total  
Balance at June 5, 2013 (Inception)   $     $     $     $  
Issued in the period     700,000       (85,488 )             614,512  
Amortization of debt discount             794               794  
Interest accrued during period                     871       871  
Balance at December 31, 2013   $ 700,000     $ (84,694 )   $ 871     $ 616,177  
Issued in the period     2,205,000       (2,023,541 )             181,459  
Converted into shares of common stock     (485,000 )             (3,669 )     (488,669 )
Amortization of debt discount to interest expense             755,725               755,725  
Payment of loan principal     (5,356 )                     (5,356 )
Interest accrued during period                     244,771       244,771  
Interest paid during period                     (225,503 )     (225,503 )
Balance at December 31, 2014     2,414,644       (1,352,510 )     16,470       1,078,604  
Less: Current portion  (1)     (6,337 )                     (6,337 )
Long-term debt   $ 2,408,307     $ (1,352,510 )   $ 16,470     $ 1,072,267  
 
Schedule of maturities of long-term debt

2015 $6,337 
2016  606,898 
2017  7,507 
2018  1,793,902 
2019  - 
2020  - 
Thereafter  - 
  $2,414,644