XML 53 R19.htm IDEA: XBRL DOCUMENT v2.4.0.8
(4) Union Capital Financing (Tables)
6 Months Ended
Sep. 30, 2013
Union Capital Financing [Abstract]  
Schedule of components of allocation and the related fair values
          Allocation  
    Fair 
Values
    UCC     Management 
Buyers
    Total  
                         
Proceeds:                                
Gross proceeds           $ 4,265,000     $ 735,000     $ 5,000,000  
Closing costs             (325,000 )           (325,000 )
Reimbursement of investor costs             (250,000 )             (250,000 )
Net proceeds           $ 3,690,000     $ 735,000     $ 4,425,000  
                                 
Allocation:                                
Series D Preferred Stock   $ 2,670,578     $ 1,127,574     $ 233,098     $ 1,360,672  
Secured Notes   $ 2,536,015       1,070,519       363,293       1,433,812  
Compound Embedded Derivatives (CED):                              
Series D Preferred Stock   $ 1,116,595       949,106       167,489       1,116,595  
Secured Notes   $ 28,049       23,842       4,207       28,049  
Warrants   $ 1,225,680       518,959       183,852       702,811  
Compensation Expense                   (216,939 )     (216,939 )
            $ 3,690,000     $ 735,000     $ 4,425,000  

 

Schedule of fair value assumptions derivative financial instrument\
        Market or Calculated Inputs
Assumption:   Level   September 30, 
2013
  March 31, 
2013
Common stock trading market price   1   $1.15   $1.35
Common stock trading volatility:            
Preferred CED   1   33.76%—55.82%   55.98%—88.87%
Preferred CED (effective volatility)   3   45.44%   67.38%
Warrant   1    
Credit-risk adjusted yields:            
Periods ranging from one to three years   2    6.10%—7.16%    6.64%—7.40%
Effective risk-adjusted yield   3   6.39%   6.96%
Terms (years):            
Preferred CED (effective term)   3   .928   1.10

 

Schedule of fair value, assets and liabilities measured on recurring basis

 

    Fair Value Measurements as of March 31, 2013  
    Total     Level 1     Level 2     Level 3  
Instruments:                                
Compound embedded derivatives   $ 4,664,894     $     $     $ 4,664,894  
                                 
Total Instruments   $ 4,664,894     $     $     $ 4,664,894  

 

    Fair Value Measurements as of September 30, 2013  
    Total     Level 1     Level 2     Level 3  
Instruments:                                
Compound embedded derivatives   $ 3,611,702     $     $     $ 3,611,702  
                                 
Total Instruments   $ 3,611,702     $     $     $ 3,611,702  
Schedule of changes in level 3 instruments measured at fair value on a recurring basis

The following table presents the changes in Level 3 Instruments measured at fair value on a recurring basis for the three months ended September 30, 2013 and 2012:

 

    Compound
embedded
derivatives
 
       
Balances at, June 30, 2012   $  3,617,021  
Fair value adjustments     196,809  
Balances at, September 30, 2012   $ 3,813,830  
         
Balances at, June 30, 2013   $ 4,351,064  
Fair value adjustments     (739,362 )
Balances at, September 30, 2013   $ 3,611,702  

 

The following table presents the changes in Level 3 Instruments measured at fair value on a recurring basis for the six months ended September 30, 2013 and 2012:

 

    Compound
embedded
derivatives
 
       
Balances at, March 31, 2012   $ 3,005,319  
Fair value adjustments     808,511  
Balances at, September 30, 2012   $ 3,813,830  
         
Balances at, March 31, 2013   $ 4,664,894  
Fair value adjustments     (1,053,192 )
Balances at, September 30, 2013   $ 3,611,702