Fair Value Measurements

12 Months Ended

Jun. 30, 2021

Note 5 – Fair Value Measurements

The following table presents information about the assets and liabilities that are measured at fair value on a recurring basis at June 30, 2021 and 2020 and indicates the fair value hierarchy of the valuation techniques the Company utilized to determine such fair value.

At June 30, 2021
		Total		Level 1		Level 2		Level 3
Original issue discount, convertible debt	$	1,842,000	$	-	$	-	$	1,842,000

At June 30, 2020
		Total		Level 1		Level 2		Level 3
Original issue discount, convertible debt	$	213,300	$	-	$	-	$	213,300
Derivative liability, warrants		33,312		-		-		33,312
Total:	$	246,612	$	-	$	-	$	246,612

The Company measures the fair market value of the Level 3 liability components using the Monte Carlo model and projected discounted cash flows, as appropriate. These models were initially prepared by an independent third party and consider management's best estimate of the conversion price of the stock, an estimate of the expected time to conversion, an estimate of the stock's volatility, and the risk-free rate of return expected for an instrument with a term equal to the duration of the convertible note.

The significant unobservable valuation inputs for the convertible notes include an expected rate of return of 0%, a risk-free rate of 0.17% and volatility of 295%.

F-20

The derivative liability was valued using the Monte Carlo pricing model with the following inputs:

At June 30, 2021
Risk-free interest rate:		0.17%
Expected dividend yield:		0.00%
Expected stock price volatility:		295.00%
Expected option life in years:		.037 to .70 years

At June 30, 2020
Risk-free interest rate:		0.09%
Expected dividend yield:		0.00%
Expected stock price volatility:		300.00%
Expected option life in years:		0.089 to 1.69 years

The following table sets forth a reconciliation of changes in the fair value of the Company's convertible debt components classified as Level 3 in the fair value hierarchy at June 30, 2021 and 2020:

Balance at June 30, 2019	$	1,025,944
Convertible securities at inception		2,027,000
Settlement of conversion features and warrants		(152,374)
Realized		(240,903)
Unrealized		(2,413,055)
Balance at June 30, 2020	$	246,612

Balance at June 30, 2020	$	246,612
Convertible securities at inception		4,000
Realized		(80,924)
Unrealized		1,672,312
Balance at June 30, 2021	$	1,842,000

- Definition

The entire disclosure for the fair value of financial instruments (as defined), including financial assets and financial liabilities (collectively, as defined), and the measurements of those instruments as well as disclosures related to the fair value of non-financial assets and liabilities. Such disclosures about the financial instruments, assets, and liabilities would include: (1) the fair value of the required items together with their carrying amounts (as appropriate); (2) for items for which it is not practicable to estimate fair value, disclosure would include: (a) information pertinent to estimating fair value (including, carrying amount, effective interest rate, and maturity, and (b) the reasons why it is not practicable to estimate fair value; (3) significant concentrations of credit risk including: (a) information about the activity, region, or economic characteristics identifying a concentration, (b) the maximum amount of loss the entity is exposed to based on the gross fair value of the related item, (c) policy for requiring collateral or other security and information as to accessing such collateral or security, and (d) the nature and brief description of such collateral or security; (4) quantitative information about market risks and how such risks are managed; (5) for items measured on both a recurring and nonrecurring basis information regarding the inputs used to develop the fair value measurement; and (6) for items presented in the financial statement for which fair value measurement is elected: (a) information necessary to understand the reasons for the election, (b) discussion of the effect of fair value changes on earnings, (c) a description of [similar groups] items for which the election is made and the relation thereof to the balance sheet, the aggregate carrying value of items included in the balance sheet that are not eligible for the election; (7) all other required (as defined) and desired information.

+ References + Details