Long-term Debt | NOTE 14 — LONG-TERM DEBT Long-term debt consists of the following: 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 (1) On May 20, 2019, in connection with the Echo Transaction, the Company entered into two loan agreements with John R. Loftus, the Company’s CEO, President and Chairman of the Board. ECHG, LLC executed a five-year, $6,925,979 note for the Echo Transaction, amortized over 20 years at a 6% annual interest rate. The interest and principal payment due monthly was $49,646. DGSE executed a five-year, $3,074,021 note to pay off the accounts payable – related party balance to a former Related Party as of May 20, 2019. That promissory note was also amortized over 20 years at a 6% annual interest rate. The interest and principal payment due monthly on the note for DGSE was $22,203. On November 23, 2021, both notes were refinanced by Farmers State Bank of Oakley Kansas. (2) On July 9, 2020, DGSE closed the purchase of a new retail building located at 610 E. Round Grove Road in Lewisville, Texas for $1,195,000. The purchase was partly financed through a $956,000, 10 year loan (the “Truist Lewisville Loan”), bearing an annual interest rate of 3.65%, amortized over 20 years, payable to Truist Bank (f/k/a BB&T Bank). The note has monthly interest and principal payments of $5,645. (3) On September 14, 2020, 1106 NWH Holdings, LLC, a wholly owned subsidiary of DGSE, closed on the purchase of a new retail building located at 1106 W. Northwest Highway in Grapevine, Texas for $620,000. The purchase was partly financed through a $496,000, five-year loan (the “TB&T Grapevine Loan”), bearing an annual interest rate of 3.75%, amortized over 20 years, payable to Texas Bank and Trust. The note has monthly interest and principal payments of $2,941. (4) On July 30, 2021, 9166 Gaylord Holdings, LLC, a wholly owned subsidiary of DGSE, closed the purchase of a new retail building located at 9166 Gaylord Parkway in Frisco, Texas for $2,215,500. The purchase was partly financed through a $1,772,000, five-year loan (the “TB&T Frisco Loan”), bearing an annual interest rate of 3.75%, amortized over 20 years, payable to Texas Bank and Trust. The note has monthly interest and principal payments of $10,509. (5) On November 23, 2021, the Company secured a 36-month line of credit from Farmers State Bank of Oakley Kansas (“FSB Facility”) for $3,500,000 at a 3.1% annual interest rate. (6) On October 29, 2021, ECHG entered into the Avail Transaction to purchase all of the assets, liabilities and rights and interests of Avail AZ, for $4.5 million. The purchase was facilitated by an initial payment of $2.5 million at closing, and the remaining $2.0 million to be paid out by 12 quarterly payments starting April 1, 2022, of $166,667 each. The Installment note payable for the Avail Transaction imputed at 3.1% (7) On November 4, 2020, 1901 Gateway Holdings, LLC, a wholly owned subsidiary of the Company, closed on the purchase of a new office building located at 1901 Gateway Drive, Irving, Texas for $3.521 million. The building was partially financed through a $2,960,000, 5-year loan (the “TB&T Irving Loan”), bearing an interest rate of 3.25%, amortized over 20 years, payable to Texas Bank and Trust. The note has monthly interest and principal payments of $16,792. Future scheduled principal payments of our notes payable as of March 31, 2022 are as follows: 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 Future scheduled aggregate amount of principal payments and maturities of our notes payable as of March 31, 2022 are as follows: 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 |