XML 61 R27.htm IDEA: XBRL DOCUMENT v2.4.1.9
Derivative Liabilities (Tables)
3 Months Ended
Feb. 28, 2015
Notes to Financial Statements  
Embedded Derivative Instruments

Activity for embedded derivative instruments during the three months ended February 28, 2015 was as follows:

 

      Initial valuation         
      of derivative         
      liabilities upon  Change in      
   Balance at  issuance of new  fair value of  Conversion   Balance at
   November 30,  securities during  derivative  of  February 28,
   2014  the period  liabilities  debt to equity  2015
Variable convertible debt  $527,781   $74,990   $2,049,033   $(115,953)  $2,535,852 
Tainted convertible debt   106,246    —      106,082    —      212,328 
Tainted warrants   5,312    2,000    14,625    —      21,937 
   $639,339   $76,990   $2,169,741   $(115,953)  $2,770,117 

 

 

Activity for embedded derivative instruments during the three months ended February 28, 2014 was as follows:

 

      Initial valuation         
      of derivative         
      liabilities upon  Change in      
   Balance at  issuance of new  fair value of  Conversion  Balance at
   November 30,  securities during  derivative  of  February 28,
   2013  the period  liabilities  debt to equity  2014
Variable convertible debt  $1,467,182   $230,837   $(117,289)  $(300,920)  $1,279,810 
Tainted convertible debt   139,953    —      (121,361)   —      18,592 
Tainted warrants   198,035    —      (15,177)   —      50,031 
   $1,805,170   $230,837   $(253,827)  $(300,920)  $1,348,433