XML 30 R22.htm IDEA: XBRL DOCUMENT v3.22.2.2
CONVERTIBLE NOTES PAYABLE (Tables)
3 Months Ended
Sep. 30, 2022
Debt Disclosure [Abstract]  
Schedule of convertible promissory notes
                               
Note Holder  Date  Maturity Date  Interest Rate  Balance
June 30, 2022
  Additions  Conversions  Balance
September 30, 2022
Fast Capital LLC (1)  10/26/2021  10/26/2022   10%  $30,000   $     $(30,000)  $   
ONE44 Capital LLC (3)  1/13/2022  1/13/2023   10%  $160,000   $     $(15,000)  $145,000 
Mast Hill Fund, L.P. (4)  1/20/2022  1/20/2023   12%  $350,000   $     $(2,040)  $347,960 
Sixth Street Lending LLC (5)  2/1/2022  2/1/2023   10%  $80,000   $     $(80,000)  $   
ONE44 Capital LLC (3)  3/22/2022  3/22/2023   10%  $120,000   $     $     $120,000 
Sixth Street Lending LLC (5)  4/13/2022  4/13/2023   10%  $55,000   $     $     $55,000 
1800 Diagonal Lending LLC (5)  5/23/2022  5/23/2023   10%  $55,000   $     $     $55,000 
Coventry Enterprises, LLC (2)  6/3/2022  6/3/2023   10%  $480,000   $     $     $480,000 
1800 Diagonal Lending LLC (5)  7/26/2022  7/26/2023   10%  $     $59,250   $     $59,250 
Mast Hill Fund, L.P. (6)  9/19/2022  9/19/2023   12%  $     $290,000   $     $290,000 
      Total   $1,330,000   $349,250   $(127,040)  $1,552,210 
      Less debt discount   $(424,889)            $(322,716)
     Convertible notes payable, net   $905,111             $1,229,494 

Conversion Terms

(1)61% of the lowest trading price for 15 days, including conversion date.
(2)Convertible only upon an event of default. 90% of the lowest trading price for 10 days prior to conversion date.
(3)60% of the lowest trading price for 20 days, including conversion date.
(4)Convertible only upon an event of default. Conversion would then be $0.10.
(5)61% of the lowest trading price for 15 days prior to conversion date.
(6)Convertible at $0.0015
Schedule of derivative liability
     
Balance at June 30, 2021  $    
Increase to derivative due to new issuances   1,648,566 
Decrease to derivative due to conversion/payments   (18,162)
Derivative gain due to mark to market adjustment   (967,422)
Balance at June 30, 2022   662,982 
Increase to derivative due to new issuances   93,333 
Decrease to derivative due to conversions   (155,049)
Derivative gain due to mark to market adjustment   5,739 
Balance at September 30, 2022  $607,005 
Schedule of fair value hierarchy
          
Inputs  September 30, 2022  Initial
Valuation
Stock price  $0.002    $0.0060.10 
Conversion price  $.001    $0.001 - 0.03 
Volatility (annual)   154.28% – 188.08%    210.52% - 377.36% 
Risk-free rate   3.20% - 4.05%    0.47% - 3.06 % 
Dividend rate            
Years to maturity   .29.64    1