DERIVATIVE LIABILITIES | NOTE 4 DERIVATIVE LIABILITIES The Company analyzed the conversion options embedded in the Senior Convertible Promissory Notes and Common Stock Purchase Warrants for derivative accounting consideration under Accounting Standards Codification 815, Derivatives and Hedging , and determined that the instruments embedded in the above referenced Senior Convertible Promissory Notes and Common Stock Purchase Warrants should be classified as liabilities and recorded at fair value due to their being no explicit limit to the number of shares to be delivered upon settlement of the conversion options. Additionally, the above referenced Senior Convertible Promissory Notes and Common Stock Purchase Warrants contain dilutive issuance clauses. Under these clauses, based on future issuances of the Company's common stock or other convertible instruments, the conversion price of the above referenced Senior Convertible Promissory Notes and Common Stock Purchase Warrants can be adjusted downward. Because the number of shares to be issued upon settlement of the above referenced Senior Convertible Promissory Notes and Common Stock Purchase Warrants cannot be determined under this instrument, the Company cannot determine whether it will have sufficient authorized shares at a given date to settle any other future share instruments. On October 15, 2015, the Company issued a Convertible Promissory Note in the amount of $ 60,000 Upon the date of issuance of the Convertible Promissory Note, $ 60,000 was recorded as debt discount and $ 88,033 was recorded as day one loss on derivative liability. Effective October 20, 2015, the Company defaulted on the two Senior Convertible Promissory Notes and the face amount of each note of $ 262,500 282,575 Upon the default , $ 282,575 was recorded as debt discount and $ 139,790 was recorded as day one loss on derivative liability. During the three months ended November 30, 2015, the holders of two Senior Convertible Promissory Notes converted a total of $ 286,305 177,576,102 661,657 and a gain on extinguishment of convertible debt of $ 7 19 , 048 , or a net gain of $ 58,283 The fair value of the conversion options at November 30, 2015 was determined to be $ 2,102,428 using a Black-Scholes option-pricing model. The following table summarizes the derivative liabilities included in the balance sheet at November 30 , 2015: Balance, August 31, 2015 $ 278,393 Debt discount 342,575 Gain on extinguishment of convertible debt (719,048 ) Losses on change in fair value 2,200,508 Balance, November 30, 2015 $ 2,102,428 The Company valued its derivatives liabilities using the Black-Scholes option-pricing model. Assumptions used during the period ended November 30 , 2015 include (1) risk-free interest rates between 0.0 1 % to 1. 65 %, (2) lives of between 0.0 8 and 4 . 3 1 years, (3) expected volatility of between 1 07 % to 590 %, (4) zero expected dividends, (5) conversion prices as set forth in the related instruments, and (6) the common stock price of the underlying share on the valuation dates. |