XML 38 R24.htm IDEA: XBRL DOCUMENT v3.10.0.1
Fair Value of Financial Instruments (Tables)
6 Months Ended
Dec. 31, 2018
Derivative Instruments and Hedging Activities Disclosure [Abstract]  
Schedule of Fair Value Derivative Liability

The Company hired an independent resource to value its derivative liability as follows (unaudited):

 

Fair Value Table   Balance at
December 31,
2018
    Quoted Prices in Active Markets for Identical Liabilities (Level 1)     Significant Other Observable Inputs (Level 2)     Significant Unobservable Inputs (Level 3)  
                         
Derivative Liability   $ 25,895     $              -     $ -     $ 25,895  
Note Payable     20,000       -       20,000       -  
Convertible debentures     3,887,103       -       3,887,103       -  
                                 
    $ 3,932,998     $ -     $ 3,907,103     $ 25,895  

Schedule of Derivative Liability Level Three Roll-forward

Level Three Roll-forward   Derivative Liability     Total  
             
Balance June 30, 2018   $ -     $ -  
Fair value of derivative liability reclassified from equity     98,645       98,645  
Settlement of derivative liabilities     (178,618 )     (178,618 )
Change in fair value     105,868       105,868  
Balance December 31, 2018   $ 25,895     $ 25,895  

Schedule of Fair Value of Convertible Debentures

The following table sets forth the fair value of the Company’s convertible debentures as of December 31, 2018, and June 30, 2018:

 

    December 31, 2018     June 30, 2018  
    (unaudited)              
    Carrying     Fair     Carrying     Fair  
    Amount     Value     Amount     Value  
Convertible debentures issued in September 2014   $ 25,050     $ 30,151     $ 25,050     $ 27,977  
Convertible debentures issued in January 2015     500,000       543,525       500,000       504,342  
Convertible debentures issued in April - June 2016     1,075,000       1,244,550       1,075,000       1,154,831  
Convertible debenture issued in August 2016     200,000       244,594       200,000       226,961  
Convertible debentures issued in January - March 2017     60,000       69,121       60,000       64,138  
Convertible promissory notes issued in March 2017     222,350       278,787       222,350       258,689  
Convertible debenture issued in June 2017     100,000       106,604       100,000       98,919  
Convertible debenture issued in July 2017     100,000       106,604       100,000       98,919  
Convertible debenture issued in September 2017     150,000       159,906       150,000       148,378  
Convertible debenture issued in September 2017     495,000       528,978       495,000       490,844  
Convertible debenture issued in November 2017     27,000       27,532       27,000       25,547  
Convertible debenture issued in November 2017     247,500       264,489       247,500       245,422  
Convertible debenture issued in December 2017     75,000       78,121       75,000       72,489  
Convertible debenture issued in February 2018     45,000       47,835       45,000       44,387  
Convertible debentures issued in March 2018     65,000       68,115       65,000       63,205  
Convertible debentures issued in April 2018     150,000       141,657       150,000       131,446  
Convertible debentures issued in June 2018     40,000       43,200       40,000       40,086  
Convertible debentures issued in July 2018     45,000       47,991       -       -  
Convertible debentures issued in August 2018     30,000       31,248       -       -  
Convertible debentures issued in September 2018     25,000       25,714       -       -  
Convertible promissory note issued in September 2018     20,000       20,622       -       -  
Convertible debentures issued in December 2018     52,000       42,180       -       -  
Convertible promissory note issued in December 2018     350,000       297,130       -       -