XML 25 R28.htm IDEA: XBRL DOCUMENT v3.2.0.727
Derivative Liabilities (Tables)
6 Months Ended
May. 31, 2015
Notes to Financial Statements  
Embedded Derivative Instruments

Activity for embedded derivative instruments during the six months ended May 31, 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 debt   Debt  May 31,
   2014  the period  liabilities  to equity  Forgiveness  2015
Variable convertible debt  $527,781   $74,990   $2,698,844   $(1,162,262)  $(1,153,545)  $985,808 
Tainted convertible debt   106,246    118,790    169,683    —           394,719 
Tainted warrants   5,312    2,000    87,748    —           95,060 
   $639,339   $195,780   $3,017,461   $(1,162,262)  $(1,214,731)  $1,475,587 
                               

 

 

Activity for embedded derivative instruments during the six months ended May 31, 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 debt to   May 31,
    2013   the period   liabilities   equity   2014
Variable convertible debt   $ 1,467,182     $ 230,837     $ 145,427     $ (300,920 )   $ 1,542,526  
Tainted convertible debt     139,953       —         (136,600 )     —         3,353  
Tainted warrants     65,209       —         (22,899 )     —         42,310  
    $ 1,672,344     $ 230,837     $ (14,072 )   $ (300,920 )   $ 1,588,189