XML 44 R33.htm IDEA: XBRL DOCUMENT v3.23.2
LONG TERM DEBT (Tables)
6 Months Ended
Jun. 30, 2023
LONG TERM DEBT  
Schedule Of Long-term Debt

 

 

Outstanding Balance

 

 

 

 

 

 

 

June 30,

 

 

December 31,

 

 

Current

 

 

 

 

 

2023

 

 

2022

 

 

Interest Rate

 

 

Maturity

 

Consumer

 

 

 

 

 

 

 

 

 

 

 

 

Note payable, Farmers Bank (1)

 

$2,616,114

 

 

$2,668,527

 

 

 

3.10%

 

November 15, 2026

 

Note payable, Truist Bank (2)

 

 

856,547

 

 

 

874,418

 

 

 

3.65%

 

July 9, 2030

 

Note payable, Texas Bank & Trust (3)

 

 

447,000

 

 

 

456,187

 

 

 

3.75%

 

September 14, 2025

 

Note payable, Texas Bank & Trust (4)

 

 

1,659,344

 

 

 

1,691,020

 

 

 

3.75%

 

July 30, 2031

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consumer Sub-Total

 

 

5,579,005

 

 

 

5,690,152

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Note payable, Farmers Bank (1)

 

 

5,935,648

 

 

 

6,054,565

 

 

 

3.10%

 

November 15, 2026

 

Line of Credit (5)

 

 

-

 

 

 

-

 

 

 

3.10%

 

November 15, 2024

 

Avail Transaction note (6)

 

 

1,166,667

 

 

 

1,500,000

 

 

 

0.00%

 

April 1, 2025

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial Sub-Total

 

 

7,102,315

 

 

 

7,554,565

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Corporate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Note payable, Texas Bank & Trust (7)

 

 

2,675,844

 

 

 

2,732,688

 

 

 

3.25%

 

Novemeber 4, 2025

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Sub-Total

 

 

15,357,164

 

 

 

15,977,405

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current portion

 

 

1,251,747

 

 

 

1,250,702

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$14,105,417

 

 

$14,726,703

 

 

 

 

 

 

 

 
Schedule of Future Payments of Notes Payable, Related Party

Note payable, Farmers State Bank

 

 

 

 

 

Year Ending December 31,

 

 Amount

 

 

 

 

 

2023 (excluding the six months ended June 30, 2023)

 

$53,010

 

2024

 

 

108,743

 

2025

 

 

112,162

 

2026

 

 

2,342,199

 

 

 

 

 

 

Subtotal

 

$2,616,114

 

 

 

 

 

 

Note payable, Truist Bank

 

 

 

 

 

Year Ending December 31,

 

Amount

 

 

 

 

 

2023 (excluding the six months ended June 30, 2023)

 

$18,116

 

2024

 

 

37,342

 

2025

 

 

38,748

 

2026

 

 

40,206

 

2027

 

 

42,081

 

Thereafter

 

 

680,054

 

 

 

 

 

 

Subtotal

 

$856,547

 

 

 

 

 

 

Note payable, Texas Bank & Trust

 

 

 

 

 

 

 

Year Ending December 31,

 

 Amount

 

 

 

 

 

2023 (excluding the six months ended June 30, 2023)

 

$9,315

 

2024

 

 

19,209

 

2025

 

 

418,476

 

 

 

 

 

 

Subtotal

 

$447,000

 

 

 

 

 

 

Note payable, Texas Bank & Trust

 

 

 

 

 

Year Ending December 31,

 

 Amount

 

 

 

 

 

2023 (excluding the six months ended June 30, 2023)

 

$31,934

 

2024

 

 

66,218

 

2025

 

 

75,213

 

2026

 

 

78,734

 

2027

 

 

80,711

 

Thereafter

 

 

1,326,534

 

 

 

 

 

 

Subtotal

 

$1,659,344

 

 

 

 

 

 

Note payable, Farmers Bank

Year Ending December 31,

Amount

2023 (excluding the six months ended June 30, 2023)

$120,274

2024

246,725

2025

254,483

2026

5,314,166

Subtotal

$5,935,648

Note payable, Avail Transaction

 

 

 

 

 

 

 

Year Ending December 31,

 

Amount

 

 

 

 

 

2023 (excluding the six months ended June 30, 2023)

 

$333,334

 

2024

 

 

666,667

 

2025

 

 

166,666

 

 

 

 

 

 

Subtotal

 

$1,166,667

 

 

 

 

 

 

Year Ending December 31,

 

 Amount

 

 

 

 

 

2023 (excluding the six months ended June 30, 2023)

 

$56,825

 

2024

 

 

116,509

 

2025

 

 

2,502,510

 

 

 

 

 

 

Subtotal

 

 

2,675,844

 

 

 

 

 

 

 

 

$15,357,164

 

Schedule of maturities of long-term debt of Principal Payments

 

 

Scheduled

 

 

 

 

 

 

 

Principal

 

 

Loan

 

 

 

Scheduled Principal Payments and Maturities by Year:

 

Payments

 

 

Maturities

 

 

Total

 

2023 (excluding the six months ended June 30, 2023)

 

 

622,808

 

 

 

-

 

 

 

622,808

 

2024

 

 

1,261,413

 

 

 

-

 

 

 

1,261,413

 

2025

 

 

772,387

 

 

 

2,795,871

 

 

 

3,568,258

 

2026

 

 

464,893

 

 

 

7,310,412

 

 

 

7,775,305

 

2027

 

 

122,792

 

 

 

-

 

 

 

122,792

 

Thereafter

 

 

428,239

 

 

 

1,578,349

 

 

 

2,006,588

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

$3,672,532

 

 

$11,684,632

 

 

$15,357,164