XML 24 R14.htm IDEA: XBRL DOCUMENT v3.21.2
NOTES PAYABLE
6 Months Ended
Jun. 30, 2021
Debt Disclosure [Abstract]  
NOTES PAYABLE

9. NOTES PAYABLE

 

The following table presents a summary of the Company’s promissory notes issued to unrelated third parties as of June 30, 2021:

 

 

Non-Related           
   Note Amount   Issuance Date  Balance 
A. Rodriguez  $86,821   3/14/2013  $86,821 
A. Rodriguez   15,000   7/22/2013   15,000 
A. Rodriguez   10,000   2/21/2014   10,000 
Henry Mahgerefteh   144,000   2/15/2015   135,726 
TRA Capital   106,112   3 loans   125,247 
BNA Inv   223,449   6 loans   134,253 
Brian Berg   30,000   2/1/2012   25,000 
Classic Bev   73,473   5/1/2017   272,574 
JSJ, Investments   75,000   7/12/2017   2,697 
PowerUp   168,500   8/7/2020   257,000 
TysAdco Partners   250,000   3/11/2021   1,300,000 
LGH Investments   800,000   5/1/2021   800,000 
PNC, Inc.   850,000   12/19/2020   850,000 
PPP   509,700   5/20/2020   431,000 
SBA Loan   309,900   4/1/2020   417,600 
Dicer   64,678   7/20/2020   150,154 
TCA Global fund   2,150,000   5/1/2018   3,180,884 
TCA Global fund 2   3,000,000   12/17/2019   6,721,260 
   $8,866,633      $14,915,214 

 

Purchase Receivables         
   Amount  Issuance Date  Balance
Cap Call   1,000,000   3 loans - 2020   804,648 
Fox Capital   607,500   12/1/2020   12,150 
   $1,607,500      $816,798 

 

The following description represent unrelated notes payable transactions pre-reverse merger between Snöbar and the Company that were assumed by the Company as a condition to the Share Exchange Agreement:

 

In February 2012, MGD entered into an unsecured promissory note with a certain unrelated party, now a shareholder of the Company for a principal balance of $30,000 at in interest rate of 8% per year and maturity date of August 1, 2014. The note’s maturity date has been extended to December 31, 2020, and the interest rate under the extinguished as part of the extension. The note had an outstanding balance of $25,000 as of June 30, 2021.

 

On March 14, 2013, Snöbar Holdings entered into an unsecured promissory note with a certain unrelated third party, now a shareholder of the Company. The note had a principal balance of $86,821 with an interest rate of 5% and had a maturity date of March 14, 2014. The note’s maturity date has subsequently been extended to February 1, 2020. The entire balance is owed and outstanding as of June 30, 2021.

 

On July 22, 2013, Snöbar Holdings entered into an unsecured promissory note with a certain unrelated third party. The note had a principal balance of $15,000 with an original interest rate of 5%. Maturity date has been extended to December 31, 2018, and interest rate has been reduced to 2%, and lender agreed to make all interest retroactive and deferred. The balance of the note was $15,000 as of June 30, 2021.

 

 

The following description represents unrelated note payable transactions post-merger between Snöbar and the Company:

 

On July 12, 2017, the issued a Convertible Promissory Note to JSJ Investments Inc. for total gross proceeds of $75,000. The company entered into a mutually agreed upon settlement agreement that called out for monthly payments of $3,359.90. All payments are current and the balance on the note as of June 30, 2021, was $2,697. There is no conversion feature to this settlement and only cash payment.

 

Effective September 25, 2020, the Company entered into a settlement agreement with BNA/TRA in the amount of $400,000. The settlement pays as follows October 1, 2020, PACV pays $30,000, November 1, 2020, PACV pays $30,000. On the 1st of every month following $11,500 payment to be made until balance is paid in full. As of June 30, 2021 the note is current.

 

In March 2021, the Company entered into a financing arrangement with Power Up Lending pursuant to which the Company borrowed a total principal of $257,000 secured by shares of the Company’s common stock. The notes were subject to a 6 month hold before any stock was issued. The current balance as of June 30, 2021, is $257,000.

  

Over the past year Classic Beverage has periodically issued loans to the Company. The Company has agreed to pay interest 10% per year and has agreed on penalty fees if late on payments. The note is due on demand. The current balance is $272,574, including capitalized interests and penalty fees.

 

On May 1, 2018, Pacific Ventures Group entered into a secured promissory note with TCA Global Master Fund. The note was secured by interests in tangible and intangible property of Pacific Ventures Group. The effective interest rate on the note is 16%. The outstanding balance of the notes with TCA Global Fund for San Diego Farmers Outlet is $3,180,884 as of June 30, 2021, which includes capitalized interests.

 

On December 17, 2019, Pacific Ventures Group entered into a secured promissory note with TCA Special Situations Credit Strategies ICAV. The note was secured by interests in tangible and intangible property of Pacific Ventures Group. The effective interest rate is 16%. The outstanding balance of the notes for Seaport Meat is $6,721,260 as of June 30, 2021, which includes capitalized interests.

 

On May 20, 2020, The Company entered into a SBA loan and SBA PPP note in the amounts of $417,600 and $431,000, respectively as a result of the COVID-19 pandemic. The note is current, and the Company believes that this not will be forgiven by the SBA. The standards set forth for forgiveness have been met and exceeded to order to obtain forgiveness by the SBA. The Company’s forgiveness application is pending.

 

On July 20,2020, Seaport Group Enterprises LLC entered into a note in the amount of $64,678.00 for a new piece of machinery in order to upgrade the processing line. The note is payable monthly in installment payments of $1500.00. As of June 30, 2021, the note is current.

 

On December 8, 2019, The Company entered into a Seller Carryback note with PNC Inc in the amount of $850,000. The note was due in three installment payments over 18 months. As of December 31, 2020, no payments have been made toward this balance.

 

In September 2020, Seaport Group Enterprises LLC entered into a revenue based factoring agreement with Cap Call and received an aggregate of $500,000 (less origination fees of $15,000) in exchange for $650,000 of future receipts relating to monies collected from customers or other third-party payors. Under the terms of the agreement, the Company is required to make weekly payments equal to $21,500 for 30 weeks. The Company received net proceeds of $485,000.

 

In the second quarter 2021, The Company entered into a note with Tysadro Partners in the amount of $1,300,000. The note can be repaid in cash or converted common stock or a combination of both. As of June 30, 2021, the note is current.

 

In May of 2021, The Company entered into a note with LGH Financial in the amount of $1,300,000. The note can be repaid in cash or converted common stock or a combination of both. As of June 30, 2021, the note is current.

 

As of June 30, 2021, the Company had short-term notes payable of $1,763,816 and long-term notes payable of $13,598,718. The Company had purchase receivables of $816,798.