NOTE 7 - NOTE PAYABLE | On May 28, 2014 the Company issued 3,000,000 shares of common stock to retire a note of $300,000. The shares were valued at market price on the respective date of issuance and the fair value of the shares was determined to be $150,000. The Company recorded a $150,000 gain on debt settlement for the year ended December 31, 2014. As part this agreement the Company paid $10 to the note holder for the forgiveness of a $40,000 note and the company recorded a $40,000 gain on debt forgiveness 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 the $5,000 original issuance discount during the year ended December 31, 2015. As of December 31, 2015 the note was paid in full. On September 1, 2015 the Company issued a note payable for $301,826 which matures on September 1, 2018. 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. As of December 31, 2015, the Company is not in compliance with the debt coverage ratio requirement. 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. During the year ended December 31, 2015, the Company made $36,224 payment under the note payment, including $32,493 principal and $3,731 interest. As of December 31, 2015 the balance due on the note was $269,333, which was presented as short term notes payable on the face of balance sheets due to the Company is not in compliance with debt covenant. Lease Obligation 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: · 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; · 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; · 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; · 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. The Company has accounted for the above transaction under ASC 640 - 30 "Capital Leases". During the year ended December 31, 2014, $50,000 was recorded as advances from working capital loan and $123,992 was recorded as purchase of fixed assets through loans. Also the Company has made payment of $37,412 toward the principal balance during the year ended December 31, 2014. As of December 31, 2014, the balance due on the leases was $136,580 with $61,946 is recorded as short term debt and the remaining balance of $74,634 is recorded as long term debt. During the year ended December 31, 2015, the Company has made payments of $57,591 toward the principal balance. As of December 31, 2015, the balance due on the leases was $78,989 with $31,731 is recorded as short term debt and the remaining balance of $47,258 is recorded as long term debt. The note and the leases are personally guaranteed by principals of the Company. |