XML 30 R13.htm IDEA: XBRL DOCUMENT v3.7.0.1
7. Notes Payable
12 Months Ended
Dec. 31, 2016
Notes  
7. Notes Payable

7. Notes Payable

 

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

 

 

 

2016

2015

Note payable, 4.91% interest rate payable monthly, remaining principal of note due in one payment at end of term, collateralized by property, monthly payments of $459

$

39,021

$

42,726

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

 

98,559

 

105,196

Note payable, 17.53% interest per annum, collateralized by pump, monthly payments of $3,268

 

48,035

 

76,097

Note payable for mineral property, 10 quarterly payments, 0.0% interest rate discounted at 10%, collateralized by mineral property, quarterly payments of $125,000

 

750,000

 

1,125,000

Total notes payable

 

935,615

 

1,349,019

Due within one year

 

664,787

 

572,806

Due after one year

$

270,828

$

776,213

 

 

 

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

 

 

 

 

Note

 

Discount

 

Net

2017

$

664,788

$

(41,603)

$

623,185

2018

 

146,849

 

(2,669)

 

144,180

2019

 

34,790

 

 

 

34,790

2020

 

3,872

 

 

 

3,872

Thereafter

 

85,316

 

 

 

85,316

Total

$

935,615

$

(44,272)

$

891,343