XML 46 R35.htm IDEA: XBRL DOCUMENT v3.22.2.2
LONG-TERM DEBT (Tables)
9 Months Ended
Sep. 30, 2022
LONG-TERM DEBT  
Schedule Of Long-term Debt

 

 

Outstanding Balance

 

 

 

 

 

 

 

 

 

September 30,

 

 

December 31,

 

 

Current

 

 

 

 

 

 

2022

 

 

2021

 

 

Interest Rate

 

 

Maturity

 

DGSE

 

 

 

 

 

 

 

 

 

 

 

 

Note payable, Farmers Bank (1)

 

$2,694,427

 

 

$2,770,729

 

 

 

3.10%

 

 November 15, 2026

 

Note payable, Truist Bank (2)

 

 

883,231

 

 

 

909,073

 

 

 

3.65%

 

 July 9, 2030

 

Note payable, Texas Bank & Trust (3)

 

 

460,717

 

 

 

474,009

 

 

 

3.75%

 

 September 14, 2025

 

Note payable, Texas Bank & Trust (4)

 

 

1,706,637

 

 

 

1,752,446

 

 

 

3.75%

 

 July 30, 2031

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

DGSE Sub-Total

 

 

5,745,012

 

 

 

5,906,257

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ECHG

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Note payable, Farmers Bank (1)

 

 

6,113,338

 

 

 

6,286,459

 

 

 

3.10%

 

 November 15, 2026

 

Line of Credit (5)

 

 

-

 

 

 

1,700,000

 

 

 

3.10%

 

 November 15, 2024

 

Avail Transaction note payable (6)

 

 

1,666,667

 

 

 

2,000,000

 

 

 

0.00%

 

 April 1, 2025

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ECHG Sub-Total

 

 

7,780,005

 

 

 

9,986,459

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Envela

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Note payable, Texas Bank & Trust (7)

 

 

2,760,766

 

 

 

2,843,415

 

 

 

3.25%

 

November 4, 2025

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Sub-Total

 

 

16,285,783

 

 

 

18,736,131

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current portion

 

 

1,246,083

 

 

 

2,765,794

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$15,039,700

 

 

$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 nine months ended September 30, 2022)

 

$25,908

 

2023

 

 

105,428

 

2024

 

 

108,743

 

2025

 

 

112,162

 

2026

 

 

2,342,186

 

Subtotal

 

$2,694,427

 

Note payable, Truist Bank - DGSE

 

 

 

 

 

 

 

Year Ending December 31,

 

 Amount

 

 

 

 

 

2022 (excluding the nine months ended September 30, 2022)

 

$8,813

 

2023

 

 

35,988

 

2024

 

 

37,342

 

2025

 

 

38,748

 

2026

 

 

40,206

 

Thereafter

 

 

722,134

 

Subtotal

 

$883,231

 

 

 

 

 

 

Note payable, Texas Bank & Trust - DGSE

 

 

 

 

 

 

 

 

 

Year Ending December 31,

 

Amount

 

 

 

 

 

 

2022 (excluding the nine months ended September 30, 2022)

 

$4,531

 

2023

 

 

18,503

 

2024

 

 

19,209

 

2025

 

 

418,474

 

Subtotal

 

$460,717

 

 

 

 

 

 

Note payable, Texas Bank & Trust - DGSE

 

 

 

 

 

 

 

 

 

Year Ending December 31,

 

Amount

 

 

 

 

 

 

2022 (excluding the nine months ended September 30, 2022)

 

$17,595

 

2023

 

 

72,291

 

2024

 

 

74,676

 

2025

 

 

77,139

 

2026

 

 

79,432

 

Thereafter

 

 

1,385,504

 

Subtotal

 

$1,706,637

 

 

 

 

 

 

Note payable, Farmers Bank - ECHG

 

 

 

 

 

 

 

 

 

Year Ending December 31,

 

Amount

 

 

 

 

 

 

2022 (excluding the nine months ended September 30, 2022)

 

$58,779

 

2023

 

 

239,204

 

2024

 

 

246,725

 

2025

 

 

254,484

 

2026

 

 

5,314,146

 

Subtotal

 

$6,113,338

 

Note payable - Avail Transaction

 

 

 

 

 

 

 

 

 

Year Ending December 31,

 

Amount

 

 

 

 

 

 

2022 (excluding the nine months ended September 30, 2022)

 

$166,667

 

2023

 

 

666,668

 

2024

 

 

666,668

 

2025

 

 

166,664

 

Subtotal

 

$1,666,667

 

 

 

 

 

 

Note payable, Texas Bank & Trust - Envela

 

 

 

 

 

 

 

 

 

Year Ending December 31,

 

Amount

 

 

 

 

 

 

2022 (excluding the nine months ended September 30, 2022)

 

$27,589

 

2023

 

 

112,670

 

2024

 

 

116,459

 

2025

 

 

2,504,048

 

Subtotal

 

$2,760,766

 

 

 

$16,285,783

 

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 nine months ended September 30, 2022)

 

$309,882

 

 

$-

 

 

$309,882

 

2023

 

 

1,250,752

 

 

 

-

 

 

 

1,250,752

 

2024

 

 

1,269,822

 

 

 

-

 

 

 

1,269,822

 

2025

 

 

595,237

 

 

 

2,976,482

 

 

 

3,571,719

 

2026

 

 

434,080

 

 

 

7,341,890

 

 

 

7,775,970

 

2027 and Thereafter

 

 

560,656

 

 

 

1,546,982

 

 

 

2,107,638

 

Total

 

$4,420,429

 

 

$11,865,354

 

 

$16,285,783