XML 46 R35.htm IDEA: XBRL DOCUMENT v3.22.2
LONG-TERM DEBT (Tables)
6 Months Ended
Jun. 30, 2022
LONG-TERM DEBT  
Schedule Of Long-term Debt

 

 

Outstanding Balance

 

 

 

 

 

 

 

 

 

June 30,

 

 

December 31,

 

 

Current

 

 

 

 

 

 

2022

 

 

2021

 

 

Interest Rate

 

 

Maturity

 

DGSE

 

 

 

 

 

 

 

 

 

 

 

 

Note payable, Farmers Bank (1)

 

$2,719,906

 

 

$2,770,729

 

 

 

3.10%

 

November 15, 2026

 

Note payable, Truist Bank (2)

 

 

891,874

 

 

 

909,073

 

 

 

3.65%

 

July 9, 2030

 

Note payable, Texas Bank & Trust (3)

 

 

465,157

 

 

 

474,009

 

 

 

3.75%

 

September 14, 2025

 

Note payable, Texas Bank & Trust (4)

 

 

1,721,937

 

 

 

1,752,446

 

 

 

3.25%

 

July 30, 2031

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

DGSE Sub-Total

 

 

5,798,874

 

 

 

5,906,257

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ECHG

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Note payable, Farmers Bank (1)

 

 

6,171,150

 

 

 

6,286,459

 

 

 

3.10%

 

November 15, 2026

 

Line of Credit (5)

 

 

-

 

 

 

1,700,000

 

 

 

3.10%

 

November 15, 2024

 

Avail Transaction note (6)

 

 

1,833,333

 

 

 

2,000,000

 

 

 

0.00%

 

April 1, 2025

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ECHG Sub-Total

 

 

8,004,483

 

 

 

9,986,459

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Envela

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Note payable, Texas Bank & Trust (7)

 

 

2,788,377

 

 

 

2,843,415

 

 

 

3.25%

 

November 4, 2025

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Sub-Total

 

 

16,591,734

 

 

 

18,736,131

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current portion

 

 

1,241,480

 

 

 

2,765,794

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$15,350,254

 

 

$15,970,337

 

 

 

 

 

 

 

 
Schedule of Future Payments of Notes Payable, Related Party

Note payable, Farmers State Bank - DGSE

 

 

 

 

 

 

 

Year Ending December 31,

 

Amount

 

 

 

 

 

2022 (excluding the six months ended June 30, 2022)

 

$51,387

 

2023

 

 

105,428

 

2024

 

 

108,743

 

2025

 

 

112,163

 

2026

 

 

2,342,185

 

 

 

 

 

 

Subtotal

 

$2,719,906

 

Note payable, Truist Bank - DGSE

 

 

 

 

 

Year Ending December 31,

 

Amount

 

 

 

 

 

2022 (excluding the six months ended June 30, 2022)

 

$17,456

 

2023

 

 

35,988

 

2024

 

 

37,342

 

2025

 

 

38,748

 

2026

 

 

40,206

 

Thereafter

 

 

722,134

 

 

 

 

 

 

Subtotal

 

$891,874

 

 

 

 

 

 

Note payable, Texas Bank & Trust - DGSE

 

 

 

 

 

 

 

 

 

Year Ending December 31,

 

Amount

 

 

 

 

 

 

2022 (excluding the six months ended June 30, 2022)

 

$8,971

 

2023

 

 

18,503

 

2024

 

 

19,209

 

2025

 

 

418,474

 

 

 

 

 

 

Subtotal

 

$465,157

 

 

 

 

 

 

Note payable, Texas Bank & Trust - DGSE

 

 

 

 

 

 

 

 

 

Year Ending December 31,

 

Amount

 

 

 

 

 

 

2022 (excluding the six months ended June 30, 2022)

 

$35,079

 

2023

 

 

72,363

 

2024

 

 

74,750

 

2025

 

 

77,216

 

2026

 

 

79,512

 

Thereafter

 

 

1,383,017

 

 

 

 

 

 

Subtotal

 

$1,721,937

 

 

 

 

 

Note payable, Farmers Bank - ECHG

 

 

 

 

 

 

 

 

 

Year Ending December 31,

 

Amount

 

 

 

 

 

 

2022 (excluding the six months ended June 30, 2022)

 

$116,590

 

2023

 

 

239,204

 

2024

 

 

246,725

 

2025

 

 

254,484

 

2026

 

 

5,314,147

 

 

 

 

 

 

Subtotal

 

$6,171,150

 

 

 

 

 

Note payable - Avail Transaction

 

 

 

 

 

 

 

Year Ending December 31,

 

Amount

 

 

 

 

 

2022 (excluding the six months ended June 30, 2022)

 

$333,334

 

2023

 

 

666,668

 

2024

 

 

666,668

 

2025

 

 

166,663

 

 

 

 

 

 

Subtotal

 

$1,833,333

 

 

 

 

 

 

Note payable, Texas Bank & Trust - Envela

 

 

 

 

 

 

 

 

 

Year Ending December 31,

 

Amount

 

 

 

 

 

 

2022 (excluding the six months ended June 30, 2022)

 

$54,948

 

2023

 

 

112,661

 

2024

 

 

116,450

 

2025

 

 

2,504,318

 

 

 

 

 

 

Subtotal

 

$2,788,377

 

 

 

 

 

 

 

 

$16,591,734

 

Schedule Of Long-term Debt Maturities Of Principal Payments

 

 

Scheduled

 

 

 

 

 

 

 

 

 

Principal

 

 

Loan

 

 

 

 

Scheduled Principal Payments and Maturities by Year:

 

Payments

 

 

Maturities

 

 

Total

 

2022 (excluding the six months ended June 30, 2022)

 

$617,765

 

 

$-

 

 

$617,765

 

2023

 

 

1,250,815

 

 

 

-

 

 

 

1,250,815

 

2024

 

 

1,269,887

 

 

 

-

 

 

 

1,269,887

 

2025

 

 

595,584

 

 

 

2,976,482

 

 

 

3,572,066

 

2026

 

 

434,160

 

 

 

7,341,891

 

 

 

7,776,051

 

2027 and Thereafter

 

 

558,168

 

 

 

1,546,982

 

 

 

2,105,150

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

$4,726,379

 

 

$11,865,355

 

 

$16,591,734