XML 24 R13.htm IDEA: XBRL DOCUMENT v3.8.0.1
8. Notes Payable
9 Months Ended
Sep. 30, 2017
Notes  
8. Notes Payable

8.             Notes Payable

 

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

 

 

 

September 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

$

36,413

$

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

 

93,083

 

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

 

23,542

 

48,035

Haul Truck, 20 month note payable, 10.0% interest rate payable monthly through May of 2019, monthly payments of 6,020, collateralized by equipment

 

112,500

 

750,000

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

 

250,000

 

935,615

Total notes payable

 

515,538

 

664,787

Due within one year

 

344,877

 

270,828

Due after one year

$

170,661

$

39,021

 

 

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

 

 

 

 

Note

 

Discount

 

Net

1 year

$

344,877

$

(9,072)

$

335,805

2 years

 

84,818

 

-

 

84,818

3 years

 

4,260

 

-

 

4,260

4 years

 

81,583

 

-

 

81,583

Total

$

515,538

$

(9,072)

$

506,466