DERIVATIVE LIABILITY

6 Months Ended

Dec. 31, 2023

Derivative Instruments and Hedging Activities Disclosure [Abstract]

DERIVATIVE LIABILITY

NOTE H - DERIVATIVE LIABILITY

The derivative liability at December 31, 2023 and June 30, 2023 consisted of:

	December 31, 2023		June 30, 2023
Convertible Promissory Notes payable to TXC Services, LLC. Please see NOTE F – NOTES PAYABLE, THIRD PARTIES for further information	$	2,277,788	$	-
Convertible Promissory Notes payable to Tri-Bridge Ventures, LLC. Please see NOTE F – NOTES PAYABLE, THIRD PARTIES for further information		1,501,458		1,180,680
Total derivative liability	$	3,779,246	$	1,180,680

The Convertible Promissory Notes (the “Notes”) contain a variable conversion feature based on the future trading price of the Company’s common stock. Therefore, the number of shares of common stock issuable upon conversion of the Notes is indeterminate. Accordingly, we have recorded the fair value of the embedded conversion features as a derivative liability at the respective issuance dates of the notes and charged the applicable amounts to debt discounts (limited to the face value of the respective notes) and the remainder to other expenses. The increase (decrease) in the fair value of the derivative liability from the respective issue dates of the notes to the measurement dates is charged (credited) to other expense (income).

The fair value of the derivative liability was measured at the respective issuance dates and at December 31, 2023, and June 30, 2023 using the Black Scholes option pricing model. Assumptions used for the calculation of the derivative liability of the Notes at December 31, 2023 were (1) stock price of $0.0003 per share, (2) conversion prices ranging from $0.00005 to $0.0002 per share, (3) terms of 6 months to 7 months, (4) expected volatility of 305.48%, and (5) risk free interest rate of 5.53%. Assumptions used for the calculation of the derivative liability of the Notes at June 30, 2023 were (1) stock price of $0.0002 per share, (2) conversion price of $0.00005 per share, (3) term of 6 months, (4) expected volatility of 305.48%, and (5) risk free interest rate of 5.47%.

The following table provides a reconciliation of the beginning and ending balances for the convertible note embedded derivative liability measured at fair value using significant unobservable inputs (Level 3):

	Level 3
Balance at June 30, 2023	$	1,180,680
Additions		-
(Gain) Loss		2,598,566
Change resulting from conversions and payoffs		-
Balance at December 31, 2023	$	3,779,246