XML 24 R13.htm IDEA: XBRL DOCUMENT v3.5.0.2
8. Notes Payable
9 Months Ended
Sep. 30, 2016
Notes  
8. Notes Payable

8.  Notes Payable

 

At September 30, 2016 and December 31, 2015, notes payable are as follows:

 

 

 

September 30, 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

$

40,376

$

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

 

100,287

 

105,196

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

 

55,514

 

76,097

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

 

750,000

 

1,125,000

Total notes payable

 

946,177

 

1,349,019

Due within one year

 

538,441

 

572,806

Due after one year

$

407,736

$

776,213

 

 

Future principal payments of debt and related discount amortization at September 30, 2016 are as follows:

 

 

 

 

Note

 

Discount

 

Net

1 year

$

538,441

$

(52,411)

$

486,030

2 years

 

280,480

 

(9,072)

 

271,408

3 years

 

35,667

 

 

 

35,667

4 years

 

3,595

 

 

 

3,595

5 years

 

87,994

 

 

 

87,994

Thereafter

 

 

 

 

 

 

Total

$

946,177

$

(61,483)

$

884,694