XML 46 R35.htm IDEA: XBRL DOCUMENT v3.22.1
LONG-TERM DEBT (Tables)
3 Months Ended
Mar. 31, 2022
LONG-TERM DEBT  
Schedule Of Long-term Debt

 

 

Outstanding Balance

 

 

 

 

 

 

 

 

 

March 31,

 

 

December 31,

 

 

Current

 

 

 

 

 

 

2022

 

 

2021

 

 

Interest Rate

 

 

Maturity

 

DGSE

 

 

 

 

 

 

 

 

 

 

 

 

Note payable, Farmers Bank (1)

 

$2,745,186

 

 

$2,770,729

 

 

 

3.10%

 

November 15, 2026

 

Note payable, Truist Bank (2)

 

 

900,436

 

 

 

909,073

 

 

 

3.65%

 

July 9, 2030

 

Note payable, Texas Bank & Trust (3)

 

 

469,556

 

 

 

474,009

 

 

 

3.75%

 

September 14, 2025

 

Note payable, Texas Bank & Trust (4)

 

 

1,737,081

 

 

 

1,752,446

 

 

 

3.25%

 

July 30, 2031

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

DGSE Sub-Total

 

 

5,852,259

 

 

 

5,906,257

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ECHG

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Note payable, Farmers Bank (1)

 

 

6,228,505

 

 

 

6,286,459

 

 

 

3.10%

 

November 15, 2026

 

Line of Credit (5)

 

 

-

 

 

 

1,700,000

 

 

 

3.10%

 

November 15, 2024

 

Avail Transaction note (6)

 

 

1,933,333

 

 

 

2,000,000

 

 

 

0.00%

 

April 1, 2025

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ECHG Sub-Total

 

 

8,161,838

 

 

 

9,986,459

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Envela

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Note payable, Texas Bank & Trust (7)

 

 

2,815,759

 

 

 

2,843,415

 

 

 

3.25%

 

November 4, 2025

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Sub-Total

 

 

16,829,856

 

 

 

18,736,131

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current portion

 

 

1,003,592

 

 

 

2,120,457

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$15,826,264

 

 

$16,615,674

 

 

 

 

 

 

 

 
Schedule Of Long-term Debt Maturities Of Principal Payments

Note payable, Farmers State Bank  -  DGSE

 

 

 

 

 

 

 

Year Ending December 31,

 

 Amount

 

 

 

 

 

2022 (excluding the three months ended March 31, 2022)

 

$76,667

 

2023

 

 

105,428

 

2024

 

 

108,743

 

2025

 

 

112,163

 

2026

 

 

2,342,185

 

 

 

 

 

 

   Subtotal

 

$2,745,186

 

Note payable, Truist Bank - DGSE

 

 

 

 

 

 

 

 

 

Year Ending December 31,

 

 Amount

 

 

 

 

 

 

2022 (excluding the three months ended March 31, 2022)

 

$26,018

 

2023

 

 

35,988

 

2024

 

 

37,342

 

2025

 

 

38,748

 

2026

 

 

40,206

 

Thereafter

 

 

722,134

 

 

 

 

 

 

   Subtotal

 

$900,436

 

Note payable, Texas Bank & Trust - DGSE

 

 

 

 

 

 

 

 

 

Year Ending December 31,

 

 Amount

 

 

 

 

 

 

2022 (excluding the three months ended March 31, 2022)

 

$13,370

 

2023

 

 

18,503

 

2024

 

 

19,209

 

2025

 

 

418,474

 

 

 

 

 

 

   Subtotal

 

$469,556

 

Note payable, Texas Bank & Trust - DGSE

 

 

 

 

 

 

 

 

 

Year Ending December 31,

 

 Amount

 

 

 

 

 

 

2022 (excluding the three months ended March 31, 2022)

 

$52,616

 

2023

 

 

72,442

 

2024

 

 

74,832

 

2025

 

 

77,300

 

2026

 

 

79,600

 

Thereafter

 

 

1,380,291

 

 

 

 

 

 

   Subtotal

 

$1,737,081

 

   

Note payable, Farmers Bank  -  ECHG

 

 

 

 

 

 

 

 

 

Year Ending December 31,

 

 Amount

 

 

 

 

 

 

2022 (excluding the three months ended March 31, 2022)

 

$173,949

 

2023

 

 

239,204

 

2024

 

 

246,725

 

2025

 

 

254,484

 

2026

 

 

5,314,143

 

 

 

 

 

 

   Subtotal

 

$6,228,505

 

Note payable - Avail Transaction

 

 

 

 

 

 

 

 

 

Year Ending December 31,

 

 Amount

 

 

 

 

 

 

2022 (excluding the three months ended March 31, 2022)

 

$433,333

 

2023

 

 

666,667

 

2024

 

 

666,667

 

2025

 

 

166,666

 

 

 

 

 

 

   Subtotal

 

$1,933,333

 

Note payable, Texas Bank & Trust - Envela

 

 

 

 

 

 

 

 

 

Year Ending December 31,

 

 Amount

 

 

 

 

 

 

2022 (excluding the three months ended March 31, 2022)

 

$82,078

 

2023

 

 

112,653

 

2024

 

 

116,441

 

2025

 

 

2,504,587

 

 

 

 

 

 

   Subtotal

 

$2,815,759

 

 

 

 

 

 

 

 

$16,829,856

 

 

 

Scheduled

 

 

 

 

 

 

 

 

 

Principal

 

 

Loan

 

 

 

 

Scheduled Principal Payments and Maturities by Year:

 

Payments

 

 

Maturities

 

 

Total

 

2022 (excluding the three months ended March 31, 2022)

 

$858,031

 

 

$-

 

 

$858,031

 

2023

 

 

1,250,885

 

 

 

-

 

 

 

1,250,885

 

2024

 

 

1,269,959

 

 

 

-

 

 

 

1,269,959

 

2025

 

 

595,940

 

 

 

2,976,482

 

 

 

3,572,422

 

2026

 

 

434,243

 

 

 

7,341,891

 

 

 

7,776,134

 

2027 and Thereafter

 

 

555,443

 

 

 

1,546,982

 

 

 

2,102,425

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

$4,964,501

 

 

$11,865,355

 

 

$16,829,856