NOTE 5 - DEBT | Notes Payable 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 June 30, 2016, 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 six months ended June 30, 2016, the Company made $54,335 payment under the note, including $46,969 principal and $7,366 interest. As of June 30, 2016 the balance due on the note was $222,364, which was presented as short term notes payable on the face of balance sheets due to the Company's default on the debt coverage ratio. On February 25, 2016 the Company's subsidiary, Stereo Live, opened a $200,000 Merchant loan with American Express. Under the terms of the loan Stereo Live paid an 8% loan fee and will repay the note at the rate of $18,000 per month for 12 months for total repayments of $216,000.The interest rate of the debt is 15% year per and the note is due by February 24, 2017. During the six months ended June 30, 2016, the Company paid $78,899 towards the principal and $6,312 in interest. As of June 30, 2016 the outstanding balance due on the note was $121,101. On May 9, 2016 the Company's subsidiary, Stereo Live, opened a $175,000 Merchant loan with Money Works Direct. Under the terms of the loan Stereo Live will repay the note at the rate of $662.88 per day for total repayments of $211,750. During the six months ended June 30, 2016, the Company made $17,898 towards the principal and $3,759 in interest. As of June 30, 2016 the outstanding balance due on the note was $157,102. 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. On December 28, 2015 the debenture was amended extending the maturity date to December 31, 2016. As of June 30, 2016 and December 31, 2015, the outstanding principal balance under this convertible debt was $531,287 and $531,287, respectively. See note 3 for derivative accounting. 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: · 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. On June 1, 2016 the Company's subsidiary, Stereo Live Dallas, entered into a lease arrangement with Colorwave. The terms of the lease are as follows: · An equipment lease of $294,906, payable over 48 months at the rate of $10,000 per month for 12 months and $8,472 for the following 36 months. The Company had accounted for the above transactions under ASC 840 - 30 "Capital Leases". The Company has made payment of $18,773 toward the principal balance during the six months ended June 30, 2016. As of June 30, 2016 the balance due on the leases was $355,122, with $98,254 recorded as short term lease obligations and the balance of $256,868 recorded as long term lease obligations. The note and the leases are personally guaranteed by principals of the Company. |