NOTE 5 - DEBT | Notes Payable On August 31, 2015 the Company issued a note to an individual for $55,000 from which the Company received $50,000 in cash. The $5,000 difference between the debt principal amount and cash received is recorded as original issuance discount. The note matures on November 15, 2015. The Company amortized $2,308 of the $5,000 original issuance discount during the period ended September 30, 2015 and the remaining unamortized discount is $2,692 as of September 30, 2015. On September 1, 2015 the Company issued a note payable for $301,826 which matures on September 1, 2015. The note bears an interest rate of 5% per annum and is secured by the fixtures and equipment of the Company and guaranteed by the principals of the Company. Effective October 1 2015, the Company will make 36 monthly payments of $9,055.91, which includes principal and interest is payable to the note holder. The Company must maintain a debt coverage ratio of 1:25 to 1 on a trailing four quarter basis. The debt coverage ratio is defined as the net income of the Company less any gains or losses of derivatives divided by the principal and interest payments made or to be made during the period being measured. When the note becomes in default, the interest rate will increase to the lesser of 18% per annum or the maximum rate permitted by law. As of September 30, 2015 the balance due on the note was $301,826, with $100,609 recorded as short term note payable and the balance of $201,217 recorded as long term note payable. Convertible Debentures On September 12, 2012 the Company issued $500,000 of convertible debentures maturing on September 11, 2015. The 2012 Debentures accrue interest at 5% per annum with a default rate of 12% per annum. The 2012 Debentures are convertible into common stock of the Company at 50% of the average closing price of the 20 day trading price ending prior to the date of conversion into the Company common stock. The convertible debt is in default as of September 30, 2015. As of September 30, 2015 and December 31, 2014, the outstanding principal balance under this convertible debt was $421,260 and $421,260, respectively. The embedded conversion option in these convertible debentures was accounted for as a derivative liability (see Note 3). As of September 30, 2015 and December 31, 2014, the unamortized discount on these convertible notes associated with the derivative liability was $0 and $101,697, respectively. During the nine months ended September 30, 2015, amortization of the discount totaled $101,697. Lease Obligations On July 2, 2014, Stereo Live, a subsidiary of the Company, entered into credit line facility and three equipment leases. The terms of the credit facilities and leases are as follows: 1. A $50,000 loan that is paid back to the lender at the rate of $273.81 per business day for 252 days for total payment of $69,000.12 including the $50,000 in principal and $19,000.12 in total interest. As of September 30, 2015 the balance of the note was $3,826; 2. An equipment lease of $32,799.75 payable over 48 months at $1,024.47 per month for total payment of $49,174.56 including the principal amount of $32,799.75 and interest of $16,374.81. As of September 30, 2015, the balance of the note was $24,764; 3. An equipment lease of $58,942 payable over 48 months at $1,780.05 per month for total payment of $85,442.40 including the principal amount of $58,942 and interest of $26,500.40. As of September 30, 2015, the balance of the note was $42,625; 4. An equipment lease of $32,250 payable over 44 months at $1,092.23 per month for total payments of $48,058.12 including the principal amount of $32,250 and interest of $15,808.12. As of September 30, 2015, the balance of the note was $18,444. The Company had accounted for the above transaction under ASC 640 - 30 "Capital Leases". The Company has made payment of $46,921 toward the principal balance during the nine months ended September 30, 2015. As of September 30, 2015 the balance due on the leases was $89,659, with $35,557 recorded as short term lease obligations and the balance of $54,102 recorded as long term lease obligations. The note and the leases are personally guaranteed by principals of the Company. |