XML 25 R11.htm IDEA: XBRL DOCUMENT v3.3.1.900
6. Notes Payable
12 Months Ended
Dec. 31, 2015
Notes  
6. Notes Payable

6. Notes Payable

 

At December 31, 2015 and 2014 notes payable are as follows

2015

2014

Property with shop 36 month note payable, 4.91% interest rate payable monthly, remaining principal of note due in one payment at end of term, monthly payments of $459

$

42,726

$

46,337

Property, 15 month note payable, 5% interest per annum, collateralized by property, one remaining payment of $175,000, elimination upon cancellation of deed of trust

 

-

 

175,000

Property 120 month note payable, 11.0% interest rate payable monthly, remaining principal of note due in one payment at end of term, collateralized by property, monthly payments of $1,124

 

105,196

 

107,336

Tailings pump, 36 month note payable, 17.53% interest per annum, collateralized by pump, monthly payments of $3,268

 

76,097

 

 

Mineral property, 10 quarterly payments, 0.0% interest rate discounted at 10%, collateralized by property, quarterly payments of $125,000

 

1,125,000

 

 

Total notes payable

 

1,349,019

 

328,673

Due within one year

 

572,806

 

180,385

Due after one year

$

776,213

$

148,288

 

Future principal payments of debt and related discount amortization at December 31, 2015 are as follows:

 

 

 

 

Note

 

Discount

 

Net

2016

$

572,806

$

(84,371)

$

488,435

2017

 

535,648

 

(41,222)

 

494,426

2018

 

142,156

 

(3,049)

 

139,107

2019

 

2,806

 

 

 

2,806

2020

 

3,131

 

 

 

3,131

Thereafter

 

92,472

 

 

 

92,472

Total

$

1,349,019

$

(128,642)

$

1,220,377