Convertible Notes Payable | Note H - Convertible Notes Payable On May 1, 2015, the Company entered into a Convertible Promissory Note with LG Capital Funding LLC in the amount of $21,500 and on May 26, 2015, entered into a Convertible Promissory Note with Crown Bridge Partners LLC in the amount of $24,000. On December 9, 2015, both of these notes were acquired by Mammoth Corporation and restructured to the principal amount of $31,259 and $38,280, respectively. The notes had a scheduled maturity of September 9, 2016. Each note was non-interest bearing and contained a conversion feature, at the option of the holder, whereby the principal amount and any accrued interest, if any, could be converted to common stock of the Company at a conversion price of 54% of the lowest closing price for the Company’s common stock during the 20 trading days preceding the date of the conversion notice. The Company tendered a cash payment of approximately $44,887 as payment in full on the outstanding principal and accrued interest, if any, on July 3, 2017. Given the timing of this debt retirement in relation to the date of the accompanying financial statements, the retirement of the underlying derivative is effectively retired as of June 30, 2017. The Company determined that the conversion feature of the Mammoth Notes represent an embedded derivative since the Notes are convertible into a variable number of shares upon conversion. Accordingly, the Mammoth Notes were not considered to be conventional debt under EITF 00-19 and the embedded conversion feature was bifurcated from the debt host and accounted for as a derivative liability. Accordingly, the fair value of these derivative instruments being recorded as a liability on the consolidated balance sheet with the corresponding amount recorded as a discount to each Note. Such discount is being amortized from the date of issuance to the maturity dates of the Notes. The change in the fair value of the liability for derivative contracts are recorded in other income or expenses in the consolidated statements of operations at the end of each quarter, with the offset to the derivative liability on the balance sheet. The embedded feature included in the Mammoth Notes resulted in a debt discount of $48,975 on the date the Mammoth Notes were assumed and a derivative liability of $300,321. A summary of the derivative liability of the Mammoth Notes as of June 30, 2017 and December 31, 2016, is as follows: June 30, 2017 Balance assumed $ 300,321 Reduction for conversion in prior periods (82,652 ) Fair value changes over time (152,170 ) Cancellation due to debt retirement in cash (65,499 ) Balance at June 30, 2017 $ — December 31, 2016 Balance assumed $ 300,321 Reduction for conversion in prior periods (82,652 ) Fair value changes over time (152,170 ) Balance at December 31, 2016 $ 65,499 The fair value at the assumption and re-measurement dates for the Company’s derivative liabilities were based upon the following management assumptions as of June 30, 2017 and December 31, 2o16, respectively: June 30, 2017 Assumption date Remeasurement date Expected dividends $ -0- $ -0- Expected volatility 363 % 366 % Expected term in months 6 3 Risk yield 0.49 % 0.28 % December 31, 2016 Expected dividends $ -0- $ -0- Expected volatility 363 % 366 % Expected term in months 6 3 Risk yield 0.49 % 0.28 % A summary of the convertible notes payable balance as of June 30, 2017 and December 31, 2016 is as follows: Assumed balance $ 69,619 Conversion of debt in March and April 2016 (24,732 ) Balance at December 31, 2016 44,887 Activity through June 30, 2017 -0- Balance at June 30, 2017 44,887 Payment in cash on July 3, 2017 (44,887 ) Balance at July 3, 2017 $ -0- |