XML 69 R26.htm IDEA: XBRL DOCUMENT v3.21.2
Notes Payable (Tables)
3 Months Ended 12 Months Ended
Mar. 31, 2021
Dec. 31, 2020
Debt Disclosure [Abstract]    
Schedule of Promissory Notes Issued to Unrelated Third Parties

The following table presents a summary of the Company’s promissory notes issued to unrelated third parties as of March 31, 2021:

 

    Note Amount     Issuance Date   Balance  
A. Rodriguez   $ 86,821     3/14/13   $ 86,821  
A. Rodriguez     15,000     7/22/13     15,000  
A. Rodriguez     10,000     2/21/14     10,000  
Henry Mahgerefteh     144,000     2/15/15     136,698  
TRA Capital     106,112     3 loans     125,247  
BNA Inv     223,449     6 loans     157,253  
Brian Berg     30,000     2/1/12     25,000  
Classic Bev     73,473     5/1/17     268,245  
JSJ, Investments     75,000     7/12/17     9,707  
PowerUp     168,500     8/7/20     257,000  
TysAdco Partners     250,000     3/11/21     250,000  
PNC, Inc.     850,000     12/19/20     850,000  
PPP     509,700     5/20/20     940,700  
SBA Loan     309,900     4/1/20     417,600  
Dicer     64,678     7/20/20     55,789  
TCA Global fund     2,150,000     5/1/18     3,083,181  
TCA Global fund 2     3,000,000     12/17/19     6,455,692  
    $ 8,066,633         $ 13,143,933

The following table presents a summary of the Company’s promissory notes issued to unrelated third parties as of December 31, 2020:

 

    Note Amount     Issuance Date   Balance  
A. Rodriguez   $ 86,821     3/14/13   $ 86,821  
A. Rodriguez     15,000     7/22/13     15,000  
A. Rodriguez     10,000     2/21/14     10,000  
Henry Mahgerefteh     144,000     2/15/15     135,696  
TRA Capital     106,112     3 loans     125,247  
BNA Inv     223,499     6 loans     191,753  
Brian Berg     30,000     2/1/12     25,000  
Classic Bev     73,473     5/1/17     380,051  
JSJ, Investments     75,000     7/12/17     19,911  
PowerUp     168,500     various     168,500  
PNC, Inc.     850,000     12/19/20     850,000  
PPP     509,700     5/20/20     509,700  
SBA Loan     309,900     4/1/20     309,900  
Dicer     64,678     7/20/20     62,231  
TCA Global fund     2,150,000     5/1/18     2,980,815  
TCA Global fund 2     3,000,000     12/17/19     6,202,086  
    $ 7,816,633         $ 12,073,711  
Schedule of Purchase Receivables
Purchase Receivables                
    Amount     Issuance Date   Balance  
Cap Call     1,000,000     3 loans - 2020     995,574  
Fox Capital     607,500     12/1/20     275,400  
    $ 1,607,500         $ 1,270,974

The following table presents a summary of the Company’s purchase receivables with unrelated third parties as of December 31, 2020:

 

Vendor   Amount     Issuance Date   Balance  
Cap Call   $ 1,000,000     3 loans 2020   $ 820,515  
Fox Capital     607,500     12/1/20     538,650  
                     
    $ 1,607,500         $ 1,359,165