XML 24 R13.htm IDEA: XBRL DOCUMENT v3.7.0.1
8. Notes Payable
6 Months Ended
Jun. 30, 2017
Notes  
8. Notes Payable

8.             Notes Payable

 

At June 30, 2017 and December 31, 2016, notes payable are as follows:

 

 

 

June 30, 2017

December 31, 2016

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 2019, monthly payments of $474

$

37,399

$

39,021

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

 

94,959

 

98,559

Tailings pump, 35 month note payable, 17.5% interest rate payable monthly through May of 2018, monthly payments of $3,268, collateralized by equipment

 

32,064

 

48,035

Mineral property, 10 quarterly payments, 0.0% interest rate discounted at 10%, collateralized by property, quarterly payments of $125,000 through May of 2018

 

375,000

 

750,000

Total notes payable

 

539,422

 

935,615

Due within one year

 

414,279

 

664,787

Due after one year

$

125,143

$

270,828

 

 

Future principal payments of debt and related discount amortization at June 30, 2017 are as follows:

 

 

 

 

Note

 

Discount

 

Net

1 year

$

414,279

$

(17,997)

$

396,282

2 years

 

36,965

 

 

 

36,965

3 years

 

3,990

 

 

 

3,990

4 years

 

84,188

 

 

 

84,188

Total

$

539,422

$

(17,997)

$

521,425