XML 78 R29.htm IDEA: XBRL DOCUMENT v3.3.0.814
Derivative Liabilities (Tables)
6 Months Ended
Sep. 30, 2015
Derivative Instruments and Hedging Activities Disclosure [Abstract]  
Schedule of Derivative Liabiities at Fair Value
   
 

September 30,

2015

Balance, March 31, 2015 $ 1,803,965
Initial valuation of derivatives   411,283
Transfer from liabilities classification to equity classification   (87,945)
Change in fair value   (1,165,385)
Balance, September 30, 2015 $ 961,918

 

Fair Value Measurements, Valuation Techniques
     
  March 31, 2015   September 30, 2015
Market value of common stock on measurement date (1) $0.01   $0.0023~$0.0010
Adjusted conversion price (2) $0.008   65% to 80% of the low trade in 10 trading days
Risk free interest rate (3) 0.56%   0.08%~0.42%
Life of the note in years (weighted average) 0~1.35 years   0.17 ~1 years
Expected volatility (4) 270%   303%~311%
Expected dividend yield (5) -   -

 

(1) The market value of common stock is based on closing market price as of initial valuation dates and September 30, 2015.

(2) The adjusted conversion price is calculated based on conversion terms described in the note agreement.

(3) The risk-free interest rate was determined by management using the 2-year Treasury Bill as of the respective Offering or measurement date.

(4) The volatility factor was estimated by management using the historical volatilities of the Company’s stock.

(5) Management determined the dividend yield to be 0% based upon its expectation that it will not pay dividends for the foreseeable future.