XML 16 R25.htm IDEA: XBRL DOCUMENT v3.2.0.727
DERIVATIVE LIABILITIES (Tables)
9 Months Ended
Jun. 30, 2015
Derivative Liabilities Tables  
Key inputs used in fair value calculations
    June 30, 2015   September 30, 2014
Stock Price   $ 0.003   $ 0.8
Volatility     130%-145%     130%-145%
Strike Price   $ 0.0006   $ 0.30
Risk-free Rate     0.28%     0.13%
Dividend Rate     0%     0%
Expected Life   12 months – 16 months   12 months – 16 months
Estimated fair values of the liabilities measured on a recurring basis
    Fair Value Measurements at June 30, 2015
    Balance at   Quoted Prices in   Significant Other   Significant
June 30, 2015 Active Markets Observable Inputs Unobservable Inputs
  (Level 1) (Level 2) (Level 3)
Warrant derivative liabilities   $ 2,032    $ -       $ -       $ 2,032
Series A Prefs     209,120     -        209,120     -   
Series B Prefs     6,400     -        -        6,400
    $ 217,552    $ -       $ 209,120    $ 8,432
Activity for liabilities measured at estimated fair value using unobservable inputs
    Fair Value Measurements Using
Significant Unobservable Inputs
(Level 3)
    Derivative Liabilities
Beginning balance at September  30, 2014   $                                       241,336
Issuance of Series B Prefs derivative liabilities                                           160,000
Changes in estimated fair value                                          (392,904)
Ending balance at June 30, 2015   $                                         8,432

 

    Fair Value Measurements Using
Significant Observable Inputs
(Level 2)
    Derivative Liabilities
Beginning balance at September 30, 2014   $                                       972,000
Changes in estimated fair value                                          (762,880)
Ending balance at June 30, 2015   $                                       209,120