Note 5 - Notes Payable | NOTE 5 NOTES PAYABLE HCIC Seller Carry Back Notes Beginning on September 17, 2009, Two Rivers began acquiring shares in HCIC and related land from a HCIC shareholder. As part of these acquisitions, many of the sellers financed notes payable with Two Rivers and HCIC. As of December 31, 2012, these loans totaled $7,364,000. The notes carry interest at 6% per annum, interest payable monthly, the principal amounts were due at various dates from March 31, 2013 through September 30, 2016, and are collateralized by HCIC shares and land. In June 2013, the Company negotiated an extension on holders representing $6,164,000 of the seller carry back notes. Previously these amounts were due either August or September 2013. The holders of the notes agreed to extend the due date to June 30, 2016. In exchange for this extension, the Company increased the principal balance by 20% from $6,164,000 to $7,397,000, paid 5.43% against the principal and agreed to begin paying monthly interest and principal at a 20-year amortization rate. For the year ending December 31, 2016 the Company is in technical default on $6,660,000 of the HCIC carry back notes due to non-payment of principle. Consequently, the entire amount of the notes has been classified as current. Management has been in contact with the various holders about an extension to July 1, 2019. As of December 31, 2016, management has received written commitments to extend $5,653,000 of these notes to July 1, 2019. Holders representing $3,181,000 of the notes held conversion rights into the Companys common shares at $1.00 to $1.25. These conversions were cancelled and replaced by 5-year warrants at $3.00 per share. A total of 1,367,000 warrants were issued. The warrants issued had a fair value of $277,000 using the Black Scholes method of fair value determination. Colorado Water Conservation Loan (CWCB) On March 5, 2012, the Company closed long-term financing with the Colorado Department of Natural Resources, Colorado Water Conservation Board in the amount of $1,185,000 (the CWCB Loan). This loan partially finances the rehabilitation of the Cucharas Reservoir to bring it into safety compliance with the Colorado State Engineers office. Further, the CWCB Loan assisted with the rehabilitation of the Orlando facilities. There was a $12,000 service fee due upon closing. This amount is being amortized over the expected life of the CWCB Loan, which is 20 years with interest fixed at 2.5% per annum. During the year ended December 31, 2016, the Company paid an additional $210,000 toward the CWCB Loan principal in order to release CWCBs lien on 157 acres being used to build GrowCo greenhouses. As of December 31, 2016, and 2015, the amounts outstanding under the CWCB Loan totaled $798,000 and $845,000, respectively. FirstOak Bank Dionisio Purchase The cost of the Dionisio land/water acquisition was $1,500,000, of which $900,000 was financed by FirstOak Bank and $600,000 was paid in cash. The terms of the FirstOak loan is at 1% above the base rate on corporate loans posted by at least 75% of the nations 30 largest banks known as the Wall Street Journal Prime Rate (3.50% as of December 31, 2016 and 3.25% as of December 31, 2015), subject to a minimum of 6% per annum. The FirstOak loan is secured by the Dionisio assets, which include 146 shares of the Bessemer Irrigation Ditch Company (BIDC). There are five annual payments of $76,000 due each December 15 commencing December 15, 2012. A balloon payment of all accrued interest and outstanding principal is due June 15, 2017. As of December 31, 2016 and 2015, the amounts outstanding under the FirstOak loan totaled $771,000 for both years. In May 2014, the Company also borrowed $176,000 to purchase additional farmland. The loan is at 1.5% above the base rate on corporate loans posted by at least 75% of the nations 30 largest banks known as the Wall Street Journal Prime Rate, subject to a minimum of 6% per annum. The FirstOak loan is secured by 9 BIDC shares, well permits and water leases. There are five annual payments of $15,000 due each December 15 commencing December 15, 2014. A balloon payment of all accrued interest and outstanding principal is due December 5, 2018 of $160,000. As of December 31, 2016 and 2015, the amounts outstanding under the FirstOak loan totaled $118,000 and $162,000, respectively. We plan to settle this debt with the dissolution of farming operations. Seller Carry Back Dionisio On November 2, 2012, the Company acquired the Dionisio produce business and related equipment for $1,500,000. The seller carried back $600,000 (which was subsequently reduced to $590,000 due to the Company assuming additional debt owed by seller) of this purchase price. The note is paid quarterly, interest only at 6% per annum. The note is due November 2, 2017. Certain assets of Dionisio secure the note. The Company is in default on this debt due to non-payment of interest. We plan to settle this debt with the dissolution of farming operations. FirstOak Bank Mater Purchase The cost of the Mater land/water acquisition was $325,000, of which $169,000 was financed by FirstOak, $25,000 seller carry back and $131,000 was paid in cash. The purchase price has been allocated to land for $106,000 and $219,000 to water rights representing the purchase of BIDC shares. The terms of the First Oak loan is at 1% above the base rate on corporate loans posted by at least 75% of the nations 30 largest banks known as the Wall Street Journal Prime Rate, subject to a minimum of 6% per annum. The FirstOak loan is secured by the Mater assets. There are four annual payments of $15,000 due each December 5 commencing December 15, 2013. A balloon payment of all accrued interest and outstanding principal is due December 5, 2017 for $159,000. As of December 31, 2016 and 2015, the amounts outstanding under the FirstOak loan totaled $156,000 and $152,000, respectively. We plan to settle this debt with the dissolution of farming operations. McFinney Agri-Finance LLC (McFinney) and Ellicot second mortgage (Ellicot) On March 15, 2013, the Company purchased unimproved land in El Paso county, Colorado for a purchase price of $1,250,000. The company paid $620,000 (including closing costs and allocations) and financed $650,000 McFinney and $400,000 Ellicot, through private investors. The terms of the McFinney financing is for monthly payments of principal and interest of $4,238 per month, a fixed interest rate of 6.8% per annum, with the remaining principal due on April 1, 2018. The note is secured by a deed of trust on the 2,579 acres of land purchased and a guaranty of payment by the Company. As of December 31, 2016 and 2015, the amounts outstanding under the McFinney loan totaled $625,000 and $631,000, respectively. GrowCo$4M Notes During the ended December 31, 2015, the Company, through its subsidiary GrowCo, issued $4,000,000 in promissory notes to 17 individual investors. The notes have a security interest in the land, water and improvements to the 157 acres where GrowCo Partners 1 and GrowCo Partners 2 are developing the greenhouses. The notes pay 22.5% in annual interest, with interested paid monthly, and are due April 1, 2020. The Company cannot prepay the notes; however, noteholders have the right to call the notes at the first anniversary, or thereafter, of each note with a 60-day notice to the Company. Due to this call provision, the net amount of the GrowCo note balance of $4,000,000 is presented as a current portion of long term debt on the financials. The GrowCo notes investors also received one GrowCo common stock $1 warrant for each $1 invested. These warrants expire on April 30, 2020. GrowCo Exchange Notes In the first quarter of 2016, GrowCo obtained $300,000 in subscriptions and associated payments in a promissory note offering of up to $1.5 million. In September 2016 GrowCo changed the offering to two series of promissory notes with aggregate principal amounts of up to either $6 million or $7 million, in each case together with warrants to purchase, at a price of $0.25 per share, .25 GrowCo common shares for each dollar invested in the related promissory notes. The initial four investors in the $6 million version of the notes received warrants to purchase one TURV share for each $1.00 invested at a price of $0.50 per share. Of the $300,000 principal amount of notes issued earlier, $200,000 were exchanged for the new note and warrant packages and $100,000 remain outstanding. As of March 3, 2017, GrowCo had raised $5.0 million, including the $200,000 of notes issued in exchange for the earlier offered notes. At that time the financing was closed. During the year ended December 31, 2016, the Company incurred $493,000 in debt issuance costs related to its GrowCo Exchange Notes offering and expensed $73,000 to interest expense. The debt issuance costs are being amortized via the effective interest method, using 22.5%, over the life of the notes. Hemp Crop Participation Loan For the twelve months ended December 31, 2016, DFP issued short term notes, due March 31, 2017, to assist with the payment of crop inputs. These notes are secured by the Companys live agriculture products planted during the 2016 calendar year. On August 10, 2016, Wayne Harding, our Chief Executive Officer, invested $7,000 in the DFP Hemp Crop Participation Loan (see Note 11). Below is a summary of the Companys long term debt December 31, 2016 December 31, 2015 Note Principal Balance Accrued Interest Principal Balance Interest rate Security HCIC seller carry back $6,645,000 $147,000 $7,373,000 6% Shares in the Mutual Ditch Company Series B convertible debt - - 25,000 6% F-2 assets CWCB 798,000 23,000 845,000 2.5% Certain Orlando and Farmland assets FirstOak Bank - Dionisio Farm 771,000 12,000 771,000 (1) Dionisio farmland and 146.4 shares of Bessemer Irrigating Ditch Company Stock, well permits FirstOak Bank - Dionisio Farm 118,000 1,000 162,000 (2) Dionisio farmland and 9 shares of Bessemer Irrigating Ditch Company Stock, well permits, water leases Seller Carry Back Dionisio 590,000 4,000 590,000 6.0% Unsecured FirstOak Bank Mater 156,000 2,000 152,000 (1) Secured by Mater assets purchased McFinney Agri-Finance 625,000 - 631,000 6.8% 2,579 acres of pasture land in Ellicott Colorado GrowCo, Inc. GrowCo $4M notes 4,000,000 159,000 4,000,000 22.5% GCP1 land, water taps, Butte Valley water and land GrowCo $1.5M exchange note 100,000 6,000 - 22.5% GrowCo $6M exchange note 2,010,000 118,000 - 22.5% GrowCo $5M exchange note 2,677,000 75,000 - 10-22.5% Hemp loan 71,000 3,000 - 18% Unsecured GCP1 Short Term NP 25,000 - - 22.5 Unsecured Equipment loans 300,000 - 385,000 5 - 8% Specific equipment Total 18,886,000 $550,000 14,934,000 Less: HCIC discount - (127,000) Less: GrowCo discount (530,000) (109,000) Less: Current portion (12,590,000) (11,068,000) Long term portion $5,766,000 $3,630,000 Notes: (1) Prime rate + 1.0%, but not less than 6% (2) Prime rate + 1.5%, but not less than 6% Current portion long term debt: December 31, 2016 HCIC seller carry back $ 6,645,000 CWCB 51,000 FirstOak Bank Dionisio Farm 771,000 FirstOak Bank - Dionisio Farm 5,000 FirstOak Bank - Mater 156,000 FNB-Mater 590,000 McFinney Agri-Finance 8,000 GrowCo note 4,000,000 GrowCo $1.5M exchange note 100,000 Hemp loan 71,000 GCP1 Short Term NP 25,000 Equipment loans 168,000 Total $ 12,590,000 Schedule of principal payment due by year: Year Ending December 31, Total 2017 $8,590,000 2018 53,000 2019 674,000 2020 4,537,000 2021& Beyond 5,032,000 (1) Total $18,886,000 Note: (1)This amount includes $4,000,000 in GrowCo notes that can be called with a 60-day notice by Noteholders after April 1, 2016. |