XML 24 R13.htm IDEA: XBRL DOCUMENT v3.4.0.3
9. Notes Payable
3 Months Ended
Mar. 31, 2016
Notes  
9. Notes Payable

9.   Notes Payable

 

 

At March 31, 2016 and December 31, 2015, notes payable are as follows:

 

 

 

March 31, 2016

December 31, 2015

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 in June 2016, monthly payments of $474

$

41,799

$

42,726

Property 120 month note payable, 11.0% interest rate payable monthly, remaining principal of note due in one payment at end of term in March 2021, collateralized by property, monthly payments of $1,122

 

103,604

 

105,196

Tailings pump, 35 month note payable, 17.5% interest rate payable monthly, monthly payments of $3,268, collateralized by equipment

 

69,531

 

76,097

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

 

1,062,500

 

1,125,000

Total notes payable

 

1,277,434

 

1,349,019

Due within one year

 

635,811

 

572,806

Due after one year

$

641,623

$

776,213

 

 

Future principal payments of debt and related discount amortization at March 31, 2016 are as follows:

 

 

 

 

Note

 

Discount

 

Net

1 year

$

635,811

$

(86,434)

$

549,377

2 years

 

537,338

 

(29,753)

 

507,585

3 years

 

8,089

 

 

 

8,089

4 years

 

3,062

 

 

 

3,062

5 years

 

93,134

 

 

 

93,134

Thereafter

 

-

 

-

 

-

Total

$

1,277,434

$

(116,187)

$

1,161,247