XML 27 R18.htm IDEA: XBRL DOCUMENT v2.4.0.6
Derivative Liability and Fair Value Measurements (Details Narrative) (USD $)
3 Months Ended 6 Months Ended
Sep. 30, 2012
Sep. 30, 2012
Gemini Master Fund Financing
   
Volatility Rate   83.00%
Discount Rate   100.00%
Dividend Yield   0.00%
Expected Term   0 years 3 months 1 day
Risk Free Interest Rate   0.45%
Estimated Fair Value of Embedded Conversion Feature, at issuance $ 287,600 $ 287,600
Estimated Fair Value of Anti-Dilution Feature, at issuance 58,800 58,800
Loss on the convertible feature liability 560,000 1,072,400
Gain on the convertible feature liability 90,000 66,400
Convertible Shares 4,000,000 4,000,000
Carrying Value of Embedded Conversion Feature, at end of period 1,360,000 1,360,000
Carrying Value of Anti-Dilution Feature, at end of period 125,200 125,200
Gemini Master Fund Financing 2
   
Volatility Rate   101.30%
Discount Rate   100.00%
Dividend Yield   0.00%
Expected Term   0 years 5 months 5 days
Risk Free Interest Rate   0.12%
Estimated Fair Value of Embedded Conversion Feature, at issuance 169,455 169,455
Estimated Fair Value of Anti-Dilution Feature, at issuance 23,909 23,909
Loss on the convertible feature liability 118,636 15,727
Gain on the convertible feature liability 15,636 10,636
Convertible Shares 909,091 909,091
Carrying Value of Embedded Conversion Feature, at end of period 153,727 153,727
Carrying Value of Anti-Dilution Feature, at end of period $ 34,545 $ 34,545