XML 34 R28.htm IDEA: XBRL DOCUMENT v2.4.1.9
Derivative Liabilities (Tables)
12 Months Ended
Nov. 30, 2014
Notes to Financial Statements  
Embedded Derivative Instruments

Activity for embedded derivative instruments during the year ended November 30, 2014 was as follows:

 

        Initial valuation                
        of derivative                
        liabilities upon   Change in   Exercise of        
    Balance at   issuance of new   fair value of   stock   Conversion   Balance at
    November 30,   securities during   derivative   options/   of debt to   November
    2013   the period   liabilities   warrants   equity   30, 2014
Variable convertible debt   $ 1,467,182     $ 230,837     $ (956,277 )   $ —       $ (213,961 )   $ 527,781  
Tainted convertible debt     139,953       155,179       (188,886 )     —         —         106,246  
Tainted stock options     —         —         —         —         —         —    
Tainted warrants     198,035       —         (192,723 )     —         —         5,312  
    $ 1,805,170     $ 386,016     $ (1,337,886 )   $ —       $ (213,961 )   $ 639,339  

 

Activity for embedded derivative instruments during the year ended November 30, 2013 was as follows:

 

      Initial valuation            
      of derivative            
      liabilities upon  Change in   Exercise of      
   Balance at  issuance of new  fair value of  stock  Conversion  Balance at
   November 30,  securities during  derivative  options/  of debt to  November
   2012  the period  liabilities  warrants  equity  30, 2013
Variable convertible debt  $361,760   $3,053,408   $(661,319)  $—     $(1,286,667)  $1,467,182 
Tainted convertible debt   264,189         (83,036)   —      (207,272 )   139,953 
Tainted stock options   —      —           —      —        
Tainted warrants   27,973    (163,169)   6,893         —      198,035 
   $653,922   $3,216,577   $(571,390)  $—     $(1,493,939)  $1,805,170