XML 29 R14.htm IDEA: XBRL DOCUMENT v2.4.0.8
Derivative Liability and Fair Value Measurements (Tables)
6 Months Ended
Sep. 30, 2013
Derivative Instruments and Hedging Activities Disclosure [Abstract]  
Schedule of fair value reconciliation
The table below provides a reconciliation of beginning and ending balances for the liabilities measured at fair value using significant unobservable inputs (Level 3) 
 
           Convertible            Warrant        
   
Down-round
   
Feature
   
Warrant
   
Down-round
       
   
Protection Derivative
   
Derivative
   
Derivative
   
Protection Derivative
   
Total
 
                               
Balance, March 31, 2013
 
$
(50,545
)
 
$
(162,456
)
 
$
    $
   
$
(213,001
)
Net Change in Fair Value
   
40,545
     
61,637
     
     
     
102,182
 
Settlement Through Modification of Gemini Note II
   
10,000
     
100,819
     
     
     
110,819
 
Fair Value at Issuance of Secured Notes
   
(641,113
)
   
(2,923,370
)
   
(1,781,592
)
   
(616,688
)
   
(5,962,763
)
 
Balance at June 30, 2013
   
(641,113
   
(2,923,370
   
(1,781,592
   
(616,688
   
(5,962,763
Net Change in Fair Value     (89,730     2,542,344       1,404,466       (154,468     3,702,612  
 
Balance at September 30, 2013
 
$
(730,843
)
 
$
(381,026
)
 
$
(377,126
)
 
$
(771,156
)
 
$
(2,260,151
)
 
Schedule of valuation techniques
The following table describes the valuation techniques used to calculate fair values for assets in Level 3.  There were no changes in the valuation techniques during the quarter ended September 30, 2013.
 
   
Fair Value at
 
Valuation
         
   
9/30/2013
 
Technique
 
Unobservable Input
 
Range
 
Conversion Feature Derivative and Down-round Protection Derivative (combined)
                 
 
$
1,111,869
 
Binomial Option Pricing Model
 
Probability of common stock issuance at prices less than conversion prices stated in agreements
   
80
%
                       
Warrant Derivative and Warrant Down-round Protection Derivative (combined)
 
$
1,148,282
 
Binomial Option Pricing Model
 
Probability of common stock issuance at prices less than exercise prices stated in agreements
   
80
%