XML 43 R46.htm IDEA: XBRL DOCUMENT v2.4.0.8
7. Convertible Promissory Notes and Other Notes Payable (Details 2) (USD $)
12 Months Ended
Mar. 31, 2013
Exchange Warrant [Member]
 
Exchange Warrant assumptions:  
Market price of common stock $ 0.75
Exercise price $ 1.5
Risk-free interest rate 0.60%
Volatility 85.00%
Dividend rate 0.00%
Fair value per share $ 0.53
Number of shares 1,272,577
Fair value at date of issuance $ 672,000
Components of discount and effective interest rate for Investment Notes  
Face value 1,272,600
Discount attributable to fair value of warrant   
Discount attributable to Beneficial conversion feature   
Inception date carrying value 1,272,600
Effective Interest rate 10.00%
Oct 11 2012 Warrant [Member]
 
Exchange Warrant assumptions:  
Market price of common stock $ 0.75
Exercise price $ 1.5
Risk-free interest rate 0.60%
Volatility 85.00%
Dividend rate 0.00%
Fair value per share $ 0.53
Number of shares 500,000
Fair value at date of issuance 264,000
Components of discount and effective interest rate for Investment Notes  
Face value 500,000
Discount attributable to fair value of warrant (264,000)
Discount attributable to Beneficial conversion feature (231,000)
Inception date carrying value 5,000
Effective Interest rate 159.05%
Oct 19 2012 Warrant [Member]
 
Exchange Warrant assumptions:  
Market price of common stock $ 0.75
Exercise price $ 1.5
Risk-free interest rate 0.60%
Volatility 85.00%
Dividend rate 0.00%
Fair value per share $ 0.53
Number of shares 500,000
Fair value at date of issuance 264,000
Components of discount and effective interest rate for Investment Notes  
Face value 500,000
Discount attributable to fair value of warrant (264,000)
Discount attributable to Beneficial conversion feature (231,000)
Inception date carrying value 5,000
Effective Interest rate 159.05%
Feb 22 2013 Warrant [Member]
 
Exchange Warrant assumptions:  
Market price of common stock $ 0.6
Exercise price $ 1.5
Risk-free interest rate 0.84%
Volatility 85.00%
Dividend rate 0.00%
Fair value per share $ 0.39
Number of shares 250,000
Fair value at date of issuance 97,000
Components of discount and effective interest rate for Investment Notes  
Face value 250,000
Discount attributable to fair value of warrant (97,000)
Discount attributable to Beneficial conversion feature (147,000)
Inception date carrying value 60,000
Effective Interest rate 127.27%
March 12 2013 Warrant [Member]
 
Exchange Warrant assumptions:  
Market price of common stock $ 0.8
Exercise price $ 1.5
Risk-free interest rate 0.88%
Volatility 85.00%
Dividend rate 0.00%
Fair value per share $ 0.52
Number of shares 750,000
Fair value at date of issuance 393,000
Components of discount and effective interest rate for Investment Notes  
Face value 750,000
Discount attributable to fair value of warrant (393,000)
Discount attributable to Beneficial conversion feature (349,500)
Inception date carrying value $ 7,500
Effective Interest rate 159.05%