XML 15 R17.htm IDEA: XBRL DOCUMENT v2.4.0.8
Derivative Liability and Fair Value Measurements (Details Narrative) (USD $)
0 Months Ended 12 Months Ended 3 Months Ended 6 Months Ended 0 Months Ended 3 Months Ended
Jun. 11, 2012
Mar. 31, 2013
Jun. 30, 2013
Jun. 30, 2013
Warrants
Jun. 30, 2013
Gemini Master Fund - Senior Convertible Note II
Jun. 26, 2013
Secured Notes
Jun. 30, 2013
Secured Notes
Volatility Rate       139.60% 50.00%   83.40%
Discount Rate             100.00%
Dividend Yield       0.00% 0.00%   0.00%
Expected Term       5 years 0 years 5 months   0 years 6 months
Risk Free Interest Rate       1.41% 0.02%   0.10%
Estimated Fair Value of Embedded Conversion Feature, at issuance $ 169,455 $ 162,456       $ 100,819  
Estimated Fair Value of Anti-Dilution Feature, at issuance 23,909 50,545       10,000  
Original fair value of embedded conversion feature, per share       $ 0.1370     $ 0.0493
Down-round protection derivative, per share       $ 0.0706     $ 0.2248
Number of potential conversion shares       13,004,316     13,004,316
Down-round Protection Derivative, at fair value   $ 50,545 $ 641,113 $ 918,105