XML 39 R29.htm IDEA: XBRL DOCUMENT v3.6.0.2
Derivative Liabilities (Tables)
12 Months Ended
Nov. 30, 2015
Notes to Financial Statements  
Embedded Derivative Instruments

Activity for embedded derivative instruments during the year ended November 30, 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  Debt  of debt to  November 30,
   2014  the period  liabilities  Forgiveness  equity  2015
Variable convertible debt  $527,781   $81,792   $2,246,080   $(1,153,545)  $(1,535,614)  $166,494 
Redeemable convertible preferred stock   —      275,000    137,500              412,500 
Tainted convertible debt   106,246    118,790    (130,018)   —      —      95,018 
Tainted stock options   —      —           —      —        
Tainted warrants   5,312    2,000    10,888         —      18,200 
   $639,339   $477,582   $2,264,450   $(1,154,545)  $(1,535,614)  $692,212 

 

 

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 30,
    2013   the period   liabilities   Warrants   equity   2014
Variable convertible debt   $ 1,467,182     $ 230,837     $ (56,277 )   $ —       $ (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