Document_And_Entity_Informatio
Document And Entity Information (USD $) | 6 Months Ended |
Aug. 31, 2013 | |
Document and Entity Information [Abstract] | ' |
Entity Registrant Name | 'Net Savings Link, Inc. |
Document Type | '10-Q |
Current Fiscal Year End Date | '--11-30 |
Entity Common Stock, Shares Outstanding | 80,614,053 |
Entity Public Float | $79,865 |
Amendment Flag | 'true |
Amendment Description | 'The sole purpose of this Amendment to the Registrant's Quarterly Report on Form 10-Q for the period ended August 31, 2013 is to furnish the Interactive Data File exhibits pursuant to Rule 405 of Regulation S-T. No other changes have been made to this Form 10-Q and this Amendment has not been updated to reflect events occurring subsequent to the filing of this Form 10-Q. |
Entity Central Index Key | '0001432176 |
Entity Current Reporting Status | 'Yes |
Entity Voluntary Filers | 'No |
Entity Filer Category | 'Smaller Reporting Company |
Entity Well-known Seasoned Issuer | 'No |
Document Period End Date | 31-Aug-13 |
Document Fiscal Year Focus | '2013 |
Document Fiscal Period Focus | 'Q2 |
Balance_Sheets
Balance Sheets (USD $) | Aug. 31, 2013 | Nov. 30, 2012 |
Current assets | ' | ' |
Cash | $6,753 | $18,131 |
Prepaid expenses and other current assets | 2,864 | 4,037 |
Total Current Assets | 9,617 | 22,168 |
Property and equipment, net of accumulated depreciation of $29,305 and $19,887, respectively | 8,368 | 17,785 |
Website development, net of accumulated amortization of $33,390 and $21,605, respectively | 45,175 | 56,960 |
Total Assets | 63,160 | 96,913 |
Current Liabilities: | ' | ' |
Accounts payable and other liabilities | 43,005 | 48,281 |
Due to related parties | 272,255 | 128,255 |
Derivative liability | 23,358 | 54,062 |
Convertible notes payable, net of debt discount of $0 and $8,119, respectively | 129,050 | 132,581 |
Total Current Liabilities | 467,668 | 363,179 |
STOCKHOLDERS’ DEFICIT | ' | ' |
Series A Preferred stock, $0.0001 par value, 100,000,000 shares authorized, 1,500,000 and 1,500,000 shares issued and outstanding, respectively | 15 | 15 |
Common stock, $0.001 par value, 1,000,000,000 shares authorized, 80,614,053 and 28,555,576 shares issued and outstanding, respectively | 80,614 | 28,556 |
Additional paid-in capital | 3,659,787 | 3,447,983 |
Accumulated deficit | -4,144,924 | -3,742,820 |
Total Stockholders’ Deficit | -404,508 | -266,266 |
TOTAL LIABILITIES AND STOCKHOLDERS’ DEFECIT | $63,160 | $96,913 |
Balance_Sheets_Parentheticals
Balance Sheets (Parentheticals) (USD $) | Aug. 31, 2013 | Nov. 30, 2012 |
Property and equipment, net of accumulated depreciation (in Dollars) | $29,305 | $19,887 |
Website development, net of accumulated amortization (in Dollars) | 33,390 | 21,605 |
Convertible notes payable, net of debt discount (in Dollars) | $0 | $8,119 |
Series A Preferred stock par value (in Dollars per share) | $0.00 | $0.00 |
Series A Preferred stock shares authorized | 100,000,000 | 100,000,000 |
Series A Preferred stock issued | 1,500,000 | 1,500,000 |
Series A Preferred stock outstanding | 1,500,000 | 1,500,000 |
Common stock par value (in Dollars per share) | $0.00 | $0.00 |
Common stock, shares authorized | 1,000,000,000 | 1,000,000,000 |
Common stock, shares issued | 80,614,053 | 28,555,576 |
Common stock, shares outstanding | 80,614,053 | 28,555,576 |
Statements_of_Operations_Unaud
Statements of Operations (Unaudited) (USD $) | 3 Months Ended | 9 Months Ended | ||
Aug. 31, 2013 | Aug. 31, 2012 | Aug. 31, 2013 | Aug. 31, 2012 | |
REVENUES | ' | $15,912 | $17,192 | $73,634 |
OPERATING EXPENSES | ' | ' | ' | ' |
Depreciation and amortization expense | 7,068 | 7,067 | 21,203 | 21,203 |
General and administrative | 62,129 | 281,752 | 249,315 | 897,057 |
Total Operating Expenses | 69,197 | 288,819 | 270,518 | 918,260 |
OPERATING LOSS | -69,197 | -272,907 | -253,326 | -844,626 |
OTHER INCOME (EXPENSE) | ' | ' | ' | ' |
Income (loss) on derivative | 621 | 6,945 | -74,525 | 6,945 |
Interest expense | -7,575 | -134,284 | -74,253 | -181,570 |
Total Other Income (Expense) | -6,954 | -127,339 | -148,778 | -174,625 |
NET LOSS | ($76,151) | ($400,246) | ($402,104) | ($1,019,251) |
BASIC NET LOSS PER COMMON SHARE (in Dollars per share) | $0 | ($0.03) | ($0.01) | ($0.07) |
BASIC WEIGHTED AVERAGE NUMBER OF COMMON SHARES OUTSTANDING (in Shares) | 69,223,279 | 14,869,864 | 54,611,333 | 13,776,297 |
Statements_of_Cash_Flows_Unaud
Statements of Cash Flows (Unaudited) (USD $) | 9 Months Ended | |||
Aug. 31, 2013 | Aug. 30, 2013 | Aug. 31, 2013 | Aug. 31, 2012 | |
CASH FLOWS FROM OPERATING ACTIVITIES | ' | ' | ' | ' |
Net loss | ' | ' | ($402,104) | ($1,019,251) |
Depreciation and amortization | ' | ' | 21,203 | 21,203 |
Debt discount amortization | ' | ' | 58,119 | 186,547 |
Debt offering cost amortization | ' | ' | 3,933 | 6,781 |
Loss on derivative | ' | ' | 74,525 | -6,945 |
Common stock issued for services | ' | ' | ' | 446,571 |
Increase in accounts receivable | ' | ' | -61 | -25,000 |
(Increase) decrease in prepaid and other assets | ' | ' | 2,799 | -1,444 |
Increase (decrease) in accounts payable and accrued liabilities | ' | ' | 1,308 | -898 |
Increase in related party accounts payable | ' | ' | 144,000 | 53,109 |
Net Cash Used in Operating Activities | ' | ' | -96,278 | -339,327 |
CASH FLOWS FROM FINANCING ACTIVITIES | ' | ' | ' | ' |
Proceeds from convertible note payable | ' | ' | 90,400 | 247,500 |
Cash paid for debt offering costs | ' | ' | -5,500 | -10,500 |
Net Cash Provided by Financing Activities | ' | ' | 84,900 | 237,000 |
DECREASE IN CASH | ' | ' | -11,378 | -102,327 |
CASH AT BEGINNING OF PERIOD | ' | 18,131 | 18,131 | 174,923 |
CASH AT END OF PERIOD | 6,753 | ' | 6,753 | 72,596 |
NON-CASH FINANCING ACTIVITIES: | ' | ' | ' | ' |
Common stock issued for convertible notes and interest | ' | ' | 108,634 | 77,329 |
Discount on convertible notes payable from derivative instrument | ' | ' | 50,000 | 182,006 |
Reclass of derivative to additional paid-in capital from debt conversion | -155,229 | 6,584 | 155,229 | 81,667 |
Discount on convertible notes due to legal fees | ' | ' | ' | 50,000 |
Derivative liability due to warrants | ' | ' | ' | 38,825 |
Debt discount for warrants | ' | ' | 50,000 | 19,405 |
Preferred stock issued for related party receivable | ' | ' | ' | $2,500 |
1_Nature_of_Operations_and_Con
1. Nature of Operations and Continuance of Business | 3 Months Ended |
Aug. 31, 2013 | |
Nature of Operations [Abstract] | ' |
Nature of Operations [Text Block] | ' |
1. Nature of Operations and Continuance of Business | |
The unaudited interim financial statements included herein have been prepared by Net Savings Link, Inc. (“NSL” or the “Company”) in accordance with accounting principles generally accepted in the United States of America and the rules of the Securities and Exchange Commission. We suggest that these interim financial statements be read in conjunction with the audited financial statements and notes thereto included in our Form 10-K for the year ended November 30, 2012, as filed with the SEC. We believe that all adjustments, consisting of normal recurring adjustments, necessary for a fair presentation of financial position and the results of operations for the interim periods presented have been reflected herein and that the disclosures made are adequate to make the information not misleading. The results of operations for interim periods are not necessarily indicative of the results to be expected for the full year. Notes to the financial statements which would substantially duplicate the disclosure contained in the audited financial statements for the most recent fiscal year as reported in Form 10-K have been omitted. | |
2_Going_Concern
2. Going Concern | 3 Months Ended |
Aug. 31, 2013 | |
Going Concern Note [Abstract] | ' |
Going Concern Note | ' |
2. Going Concern | |
NSL’s financial statements are prepared using Generally Accepted Accounting Principles applicable to a going concern that contemplates the realization of assets and liquidation of liabilities in the normal course of business. However, NSL has generated minimal revenue and accumulated significant losses since inception. As of August 31, 2013, company has accumulated deficit of $4,144,924 and a working capital deficit of $458,051. All of these items raise substantial doubt about its ability to continue as a going concern. Management’s plans with respect to alleviating the adverse financial conditions that caused management to express substantial doubt about the NSL’s ability to continue as a going concern are as follows: | |
In order to fund the start-up of operations during the year ended November 30, 2012, NSL entered into several financing transactions and continues to try to raise funds in fiscal 2013. The continuation of NSL as a going concern is dependent upon its ability to generating profitable operations that produce positive cash flows. If NSL is not successful, it may be forced to raise additional debt or equity financing. | |
There can be no assurance that NSL will be able to achieve its business plans, raise any more required capital or secure the financing necessary to achieve its current operating plan. The ability of NSL to continue as a going concern is dependent upon its ability to successfully accomplish the plan described in the preceding paragraph and eventually attain profitable operations. The accompanying financial statements do not include any adjustments that might be necessary if the Company is unable to continue as a going concern. | |
3_Related_Party_Transactions
3. Related Party Transactions | 3 Months Ended |
Aug. 31, 2013 | |
Related Party Transactions [Abstract] | ' |
Related Party Transactions Disclosure [Text Block] | ' |
3. Related Party Transactions | |
As of August 31, 2013 and November 30, 2012, the Company owed $122,828 and $50,828, respectively, to the President and CEO of the Company for back due wages. | |
As of August 31, 2013 and November 30, 2012, the Company owed $149,427 and $77,427, respectively, to the Vice President and director of the Company for back due wages. | |
4_Convertible_Promissory_Notes
4. Convertible Promissory Notes Payable | 3 Months Ended |
Aug. 31, 2013 | |
Debt Instrument, Convertible, Associated Derivative Transactions, Description [Abstract] | ' |
Debt Instrument, Convertible, Associated Derivative Transactions, Description | ' |
4. Convertible Promissory Notes Payable | |
On March 8, 2013, the Company received funding from an Unsecured Convertible Promissory Note in the amount of $42,500. The Convertible Promissory Note is unsecured, due November 4, 2013, accrued interest at 8% per annum and is convertible, at the option of the holder, into shares of the Company’s common stock after 180 days from issuance at forty one percent (41%) of the fair market value of one share of the Company’s common stock based on the average of the three lowest bid prices of the Company’s common stock during the ten trading days prior to the conversion date. | |
On April 8, 2013, the Company received funding from a Unsecured Convertible Promissory Note in the amount of $10,900. The Convertible Promissory Note is unsecured, due January 10, 2014 accrued interest at 8% per annum and is convertible, at the option of the holder, into shares of the Company’s common stock after 180 days from issuance at thirty five percent (35%) of the fair market value of one share of the Company’s common stock based on the average of the two lowest bid prices of the Company’s common stock during the ninety trading days prior to the conversion date. | |
On June 25, 2013, the Company received funding from a Unsecured Convertible Promissory Note in the amount of $37,000. The Convertible Promissory Note is unsecured, due March 27, 2014 accrued interest at 8% per annum and is convertible, at the option of the holder, into shares of the Company’s common stock after 180 days from issuance at thirty five percent (35%) of the fair market value of one share of the Company’s common stock based on the average of the two lowest bid prices of the Company’s common stock during the ninety trading days prior to the conversion date. | |
Due to their being no explicit limit to the number of shares to be delivered upon settlement of the above conversion options embedded in the Convertible Promissory Notes, the conversion options, once available, will be deemed and classified as derivative liabilities and recorded at fair value. | |
During the nine months ended August 31, 2013, holders of three Convertible Promissory Notes elected to convert a total of $102,050 in principal and $6,584 in interest into 42,183,393 shares of the Company’s common stock at an average conversion price of $0.002 per share. | |
The Company deferred a total of $5,500 of debt offering costs related to the above issued Unsecured Promissory Notes and is amortizing the costs to expense over the life of the Unsecured Promissory Note issuance. Unamortized debt issuance costs totaled $2,803 and $1,237 at August 31, 2013 and November 30, 2012, respectively. | |
5_Derivative_Liabilities
5. Derivative Liabilities | 3 Months Ended | ||
Aug. 31, 2013 | |||
Derivative Instruments and Hedging Activities Disclosure [Abstract] | ' | ||
Derivative Instruments and Hedging Activities Disclosure [Text Block] | ' | ||
5. Derivative Liabilities | |||
NSL analyzed the conversion options embedded in the Convertible Promissory Notes for derivative accounting consideration under ASC 815, Derivatives and Hedging, and determined that the instruments embedded in the above referenced convertible promissory notes 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 convertible promissory notes contain dilutive issuance clauses. Under these clauses, based on future issuances of NSL’s common stock or other convertible instruments, the conversion price of the above referenced convertible promissory notes can be adjusted downward. Because the number of shares to be issued upon settlement of the above referenced convertible promissory notes cannot be determined under this instrument, NSL cannot determine whether it will have sufficient authorized shares at a given date to settle any other future share instruments. | |||
During the nine months ended August 31, 2013, a Convertible Promissory Note became convertible into shares of the Company’s common stock. The fair value of the conversion option was determined to be $64,739 using a Black-Scholes option-pricing model. Upon the date the Convertible Promissory Notes became convertible, $50,000 was recorded as debt discount, $64,739 was recorded as day one derivative liability and $14,739 was recorded as day one loss on derivative liability. | |||
During the nine months ended August 31, 2013, $102,050 in principal and $6,584 in accrued interest amounts of Convertible Promissory Notes were converted into common stock (see Notes 4 and 6), $155,229 in related derivative liability was extinguished through a charge to paid-in capital and $74,525 was recorded as a net loss on mark-to-market of the conversion options and warrants. | |||
The following table summarizes the derivative liabilities included in the balance sheet at August 31, 2013: | |||
Derivative liabilities November 30, 2012 | $ | 54,062 | |
Addition of new derivative | 64,739 | ||
Reclassification of derivative liability to additional paid-in capital due to promissory note conversions | -155,229 | ||
Losses on change in fair value | 59,786 | ||
Balance at August 31, 2013 | $ | 23,358 | |
The following table summarizes the loss on derivative liabilities included in the income statement for the nine months ended August 31, 2013: | |||
Excess of fair value of conversion option derivative liabilities over the related notes payable | $ | 83,716 | |
Day-one loss on addition of new derivative | 14,739 | ||
Gains on change in fair value | -23,930 | ||
Loss on derivative liabilities | $ | 74,525 | |
NSL valued its derivatives liabilities using the Black-Scholes option-pricing model. Assumptions used during the three months ended August 31, 2013 include (1) risk-free interest rates between 0.01% to 1.06%, (2) lives of between 0 and 6 years, (3) expected volatility of between 74% to 1,253%, (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. | |||
6_Common_Stock
6. Common Stock | 3 Months Ended |
Aug. 31, 2013 | |
Stockholders' Equity Note [Abstract] | ' |
Stockholders' Equity Note Disclosure [Text Block] | ' |
6. Common Stock | |
Common Stock Reverse Split | |
Effective March 15, 2013, the Company executed at 15-for-1 reverse split of its common stock. The effect of the reverse split has been shown retrospectively for all references to issuances of common stock in the financial statements and these footnotes. | |
Common Stock Issuances | |
On December 12, 2012, the Company issued 2,648,430 shares of common stock for $3,585 of debt and $2,970 of accrued interest, or $0.0025 per share. | |
On January 7, 2013, the Company issued 712,644 shares of common stock for $3,100 of debt, or $0.0043 per share. | |
On January 10, 2013, the Company issued 1,540,231 shares of common stock for $5,200 of debt and $1,500 of accrued interest, or $0.0043 per share. | |
On January 13, 2013, the Company issued 2,820,075 shares of common stock for $11,315 of debt and $318 of accrued interest, or $0.0043 per share. | |
On January 15, 2013, the Company issued 1,586,207 shares of common stock for $6,900 of debt, or $0.0041 per share. | |
On January 16, 2013, the Company issued 3,590,249 shares of common stock for $16,225 of debt and $66 of accrued interest, or $0.0043 per share. | |
On January 29, 2013, the Company issued 3,592,881 shares of common stock for $11,725 of debt and $132 of accrued interest, or $0.0033 per share. | |
On January 30, 2013, the Company issued 1,565,218 shares of common stock for $5,400 of debt, or $0.0034 per share. | |
On February 13, 2013, the Company issued 2,928,740 shares of common stock for $7,150 of debt and $98 of accrued interest, or $0.0025 per share. | |
On February 20, 2013, the Company issued 1,568,628 shares of common stock for $4,000 of debt, or $0.0025 per share. | |
On March 20, 2013, the Company issued 2,549,027 shares of common stock for $6,500 of debt, or $0.0026 per share. | |
On April 2, 2013, the Company issued 2,500,000 shares of common stock for $4,500 of debt, or $0.0018 per share. | |
On April 22, 2013, the Company issued 2,777,778 shares of common stock for $5,000 of debt, or $0.0018 per share. | |
On June 13, 2013, the Company issued 2,909,090 shares of common stock for $1,700 of debt and $1,500 of accrued interest, or $0.0011 per share. | |
On June 21, 2013, the Company issued 2,933,333 shares of common stock for $4,400 of debt, or $0.0015 per share. | |
On July 8, 2013, the Company issued 3,000,000 shares of common stock for $3,600 of debt, or $0.0012 per share. | |
On July 22, 2013, the Company issued 2,916,667 shares of common stock for $3,500 of debt, or $0.0012 per share. | |
On July 31, 2013, the Company issued 3,440,960 shares of common stock for $3,200 of debt, or $0.0009 per share. | |
On August 7, 2013, the Company issued 2,977,528 shares of common stock for $2,650 of debt, or $0.0009 per share. | |
On August 16, 2013, the Company issued 3,500,000 shares of common stock for $2,450 of debt, or $0.0007 per share. | |
7_Financial_Instruments
7. Financial Instruments | 3 Months Ended | ||||||||
Aug. 31, 2013 | |||||||||
Disclosure Text Block Supplement [Abstract] | ' | ||||||||
Financial Instruments Disclosure [Text Block] | ' | ||||||||
7. Financial Instruments | |||||||||
ASC 820, Fair Value Measurements (ASC 820) and ASC 825, Financial Instruments (ASC 825), requires an entity to maximize the use of observable inputs and minimize the use of unobservable inputs when measuring fair value. It establishes a fair value hierarchy based on the level of independent, objective evidence surrounding the inputs used to measure fair value. A financial instrument’s categorization within the fair value hierarchy is based upon the lowest level of input that is significant to the fair value measurement. It prioritizes the inputs into three levels that may be used to measure fair value: | |||||||||
Level 1 - Level 1 applies to assets or liabilities for which there are quoted prices in active markets for identical assets or liabilities. | |||||||||
Level 2 - Level 2 applies to assets or liabilities for which there are inputs other than quoted prices that are observable for the asset or liability such as quoted prices for similar assets or liabilities in active markets; quoted prices for identical assets or liabilities in markets with insufficient volume or infrequent transactions (less active markets); or model-derived valuations in which significant inputs are observable or can be derived principally from, or corroborated by, observable market data. | |||||||||
Level 3 - Level 3 applies to assets or liabilities for which there are unobservable inputs to the valuation methodology that are significant to the measurement of the fair value of the assets or liabilities. | |||||||||
NSL’s financial instruments consist principally of cash, accounts payable, and accrued liabilities. Pursuant to ASC 820 and 825, the fair value of cash is determined based on “Level 1” inputs, which consist of quoted prices in active markets for identical assets. The recorded values of all other financial instruments approximate their current fair values because of their nature and respective maturity dates or durations. | |||||||||
The following table sets forth by level with the fair value hierarchy the Company’s financial assets and liabilities measured at fair value on August 31, 2013: | |||||||||
Level 1 | Level 2 | Level 3 | Total | ||||||
Assets | |||||||||
None | $ | - | $ | - | $ | - | $ | - | |
Liabilities | |||||||||
Derivative financial instruments | $ | - | $ | - | $ | 23,358 | $ | 23,358 | |
The following table sets forth by level with the fair value hierarchy the Company’s financial assets and liabilities measured at fair value on November 30, 2012: | |||||||||
Level 1 | Level 2 | Level 3 | Total | ||||||
Assets | |||||||||
None | $ | - | $ | - | $ | - | $ | - | |
Liabilities | |||||||||
Derivative financial instruments | $ | - | $ | - | $ | 54,062 | $ | 54,062 | |
8_Subsequent_Events
8. Subsequent Events | 3 Months Ended |
Aug. 31, 2013 | |
Subsequent Events [Abstract] | ' |
Subsequent Events [Text Block] | ' |
8. Subsequent Events | |
On October 2, 2013, the Company received funding from a Unsecured Convertible Promissory Note in the amount of $20,500. The Convertible Promissory Note is unsecured, due July 7, 2014 accrued interest at 8% per annum and is convertible, at the option of the holder, into shares of the Company’s common stock after 180 days from issuance at thirty five percent (35%) of the fair market value of one share of the Company’s common stock based on the average of the two lowest bid prices of the Company’s common stock during the ninety trading days prior to the conversion date. | |
On September 3, 2013, the Company issued 3,456,790 shares of common stock for $2,800 of debt, or $0.00081 per share. | |
On September 25, 2013, the Company issued 3,500,000 shares of common stock for $2,450 of debt, or $0.0007 per share. | |
On September 30, 2013, the Company issued 3,500,000 shares of common stock for $2,450 of debt, or $0.0007 per share. | |
On October 7, 2013, the Company issued 3,448,276 shares of common stock for $2,000 of debt, or $0.0006 per share. | |
5_Derivative_Liabilities_Table
5. Derivative Liabilities (Tables) | 3 Months Ended | ||
Aug. 31, 2013 | |||
Derivative Instruments and Hedging Activities Disclosure [Abstract] | ' | ||
Schedule of Derivative Instruments, Gain (Loss) in Statement of Financial Performance [Table Text Block] | ' | ||
Derivative liabilities November 30, 2012 | $ | 54,062 | |
Addition of new derivative | 64,739 | ||
Reclassification of derivative liability to additional paid-in capital due to promissory note conversions | -155,229 | ||
Losses on change in fair value | 59,786 | ||
Balance at August 31, 2013 | $ | 23,358 | |
Schedule of Derivative Liabilities at Fair Value [Table Text Block] | ' | ||
Excess of fair value of conversion option derivative liabilities over the related notes payable | $ | 83,716 | |
Day-one loss on addition of new derivative | 14,739 | ||
Gains on change in fair value | -23,930 | ||
Loss on derivative liabilities | $ | 74,525 |
7_Financial_Instruments_Tables
7. Financial Instruments (Tables) | 6 Months Ended | 12 Months Ended | ||||||||||||||||
Aug. 31, 2013 | Nov. 30, 2012 | |||||||||||||||||
Disclosure Text Block Supplement [Abstract] | ' | ' | ||||||||||||||||
Schedule of Fair Value, Assets and Liabilities Measured on Recurring Basis [Table Text Block] | ' | ' | ||||||||||||||||
Level 1 | Level 2 | Level 3 | Total | Level 1 | Level 2 | Level 3 | Total | |||||||||||
Assets | Assets | |||||||||||||||||
None | $ | - | $ | - | $ | - | $ | - | None | $ | - | $ | - | $ | - | $ | - | |
Liabilities | Liabilities | |||||||||||||||||
Derivative financial instruments | $ | - | $ | - | $ | 23,358 | $ | 23,358 | Derivative financial instruments | $ | - | $ | - | $ | 54,062 | $ | 54,062 |
2_Going_Concern_Details
2. Going Concern (Details) (USD $) | Aug. 31, 2013 | Nov. 30, 2012 |
Going Concern Note [Abstract] | ' | ' |
Retained Earnings (Accumulated Deficit) | ($4,144,924) | ($3,742,820) |
Working Capital Deficit | $458,051 | ' |
3_Related_Party_Transactions_D
3. Related Party Transactions (Details) (USD $) | Aug. 31, 2013 | Nov. 30, 2012 |
Related Party Transactions [Abstract] | ' | ' |
Due to President and CEO, Current | $122,828 | $50,828 |
Due to Vice President, Current | $149,427 | $77,427 |
4_Convertible_Promissory_Notes1
4. Convertible Promissory Notes Payable (Details) (USD $) | 0 Months Ended | 1 Months Ended | 2 Months Ended | 3 Months Ended | 2 Months Ended | 3 Months Ended | 6 Months Ended | 12 Months Ended | ||||||||||||||||||||||||||||
Oct. 03, 2013 | Oct. 04, 2013 | Jun. 26, 2013 | Jun. 27, 2013 | Apr. 09, 2013 | Apr. 10, 2013 | Mar. 09, 2013 | Mar. 10, 2013 | Dec. 12, 2012 | Jan. 10, 2013 | Jan. 13, 2013 | Jan. 16, 2013 | Feb. 13, 2013 | Jan. 29, 2013 | Aug. 31, 2013 | 31-May-13 | Nov. 30, 2012 | Oct. 07, 2013 | Sep. 30, 2013 | Sep. 25, 2013 | Sep. 03, 2013 | Aug. 30, 2013 | Aug. 16, 2013 | Aug. 07, 2013 | Jul. 31, 2013 | Jul. 22, 2013 | Jul. 08, 2013 | Jun. 21, 2013 | Jun. 13, 2013 | Apr. 22, 2013 | Apr. 02, 2013 | Mar. 20, 2013 | Feb. 20, 2013 | Jan. 30, 2013 | Jan. 15, 2013 | Jan. 07, 2013 | |
Debt Instrument, Convertible, Associated Derivative Transactions, Description [Abstract] | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Convertible Notes Payable, Current | ' | ' | $37,000 | ' | ' | $102,050 | $42,500 | ' | ' | ' | ' | ' | ' | ' | $64,739 | ' | ' | ' | ' | ' | ' | $102,050 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Debt Instrument, Convertible, Effective Interest Rate | 8.00% | ' | 8.00% | ' | 8.00% | ' | 8.00% | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Debt Instrument, Convertible, Terms of Conversion Feature | '180 | '35% | '180 | '35% | '180 | '35% | '180 | '41% | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Convertible Notes Payable | 20,500 | ' | ' | ' | 10,900 | ' | ' | ' | ' | ' | ' | ' | ' | ' | 129,050 | ' | 132,581 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Interest Payable | ' | ' | ' | ' | ' | 6,584 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Debt Conversion, Converted Instrument, Shares Issued (in Shares) | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | 42,183,393 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Sale of Stock, Price Per Share (in Dollars per share) | ' | ' | ' | ' | ' | ' | ' | ' | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | ' | $0.00 | ' | $0.00 | $0.00 | $0.00 | $0.00 | ' | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 |
Debt Issuance Cost | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | 5,500 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Interest Expense | ' | ' | ' | ' | ' | ' | ' | ' | $2,970 | $1,500 | $318 | $66 | $98 | $132 | $2,803 | ' | $1,237 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
5_Derivative_Liabilities_Detai
5. Derivative Liabilities (Details) (USD $) | 6 Months Ended | 9 Months Ended | ||||||
Aug. 31, 2013 | Aug. 31, 2013 | Aug. 30, 2013 | Aug. 31, 2013 | Aug. 31, 2012 | Jun. 26, 2013 | Apr. 10, 2013 | Mar. 09, 2013 | |
Derivative Instruments and Hedging Activities Disclosure [Abstract] | ' | ' | ' | ' | ' | ' | ' | ' |
Convertible Notes Payable, Current | $64,739 | $64,739 | $102,050 | $64,739 | ' | $37,000 | $102,050 | $42,500 |
Amortization of Debt Discount (Premium) | ' | ' | ' | 50,000 | 19,405 | ' | ' | ' |
Derivative, Gain (Loss) on Derivative, Net | ' | ' | 155,229 | 14,739 | ' | ' | ' | ' |
Adjustments to Additional Paid in Capital, Equity Component of Convertible Debt | ' | -155,229 | 6,584 | 155,229 | 81,667 | ' | ' | ' |
Adjustments to Additional Paid in Capital, Equity Component of Convertible Debt, Subsequent Adjustments | ' | ' | $74,525 | ' | ' | ' | ' | ' |
Fair Value Assumptions, Risk Free Interest Rate Low Assumptions | 0.01% | ' | ' | ' | ' | ' | ' | ' |
Fair Value Assumptions, Risk Free Interest Rate | 1.06% | ' | ' | ' | ' | ' | ' | ' |
Fair Value Assumptions, Expected Term Low Assumption | '0 | ' | ' | ' | ' | ' | ' | ' |
Fair Value Assumptions, Expected Term | '6 years | ' | ' | ' | ' | ' | ' | ' |
Fair Value Assumptions, Expected Volatility Rate Low Assumption | 74.00% | ' | ' | ' | ' | ' | ' | ' |
Fair Value Assumptions, Expected Volatility Rate | 1253.00% | ' | ' | ' | ' | ' | ' | ' |
Fair Value Assumptions, Expected Dividend Rate | 0.00% | ' | ' | ' | ' | ' | ' | ' |
5_Derivative_Liabilities_Detai1
5. Derivative Liabilities (Details) - Derivative Liabilities (USD $) | 3 Months Ended | 9 Months Ended | ||||
Aug. 31, 2013 | Aug. 31, 2013 | Aug. 30, 2013 | Aug. 31, 2013 | Aug. 31, 2012 | Nov. 30, 2012 | |
Derivative Liabilities [Abstract] | ' | ' | ' | ' | ' | ' |
Derivative liability balance | $23,358 | $23,358 | ' | $23,358 | ' | $54,062 |
Addition of new derivative | ' | 64,739 | ' | ' | ' | ' |
Reclassification of derivative liability to additional paid-in capital due to promissory note conversions | ' | -155,229 | 6,584 | 155,229 | 81,667 | ' |
Losses on change in fair value | ($23,930) | $59,786 | ' | ' | ' | ' |
5_Derivative_Liabilities_Detai2
5. Derivative Liabilities (Details) - Loss on Derivative Liabilities (USD $) | 3 Months Ended | 9 Months Ended | ||
Aug. 31, 2013 | Aug. 31, 2013 | Aug. 31, 2013 | Aug. 31, 2012 | |
Loss on Derivative Liabilities [Abstract] | ' | ' | ' | ' |
Excess of fair value of conversion option derivative liabilities over the related notes payable | $83,716 | ' | ' | ' |
Day-one loss on addition of new derivative | 14,739 | ' | ' | ' |
Gains on change in fair value | -23,930 | 59,786 | ' | ' |
Loss on derivative liabilities | $74,525 | ' | $74,525 | ($6,945) |
6_Common_Stock_Details
6. Common Stock (Details) (USD $) | 0 Months Ended | 1 Months Ended | 0 Months Ended | 1 Months Ended | 2 Months Ended | 1 Months Ended | 2 Months Ended | 3 Months Ended | 12 Months Ended | |||||||||||||||||||
Sep. 03, 2013 | Sep. 25, 2013 | Jun. 13, 2013 | Dec. 12, 2012 | Sep. 30, 2013 | Jun. 21, 2013 | Mar. 20, 2013 | Oct. 07, 2013 | Jul. 08, 2013 | Apr. 02, 2013 | Jul. 22, 2013 | Jul. 31, 2013 | Apr. 22, 2013 | Jan. 07, 2013 | Jan. 10, 2013 | Jan. 13, 2013 | Jan. 15, 2013 | Jan. 16, 2013 | Aug. 07, 2013 | Jan. 29, 2013 | Jan. 30, 2013 | Aug. 16, 2013 | Aug. 31, 2013 | Feb. 20, 2013 | Feb. 13, 2013 | Mar. 15, 2013 | Nov. 30, 2012 | 31-May-13 | |
Stockholders' Equity Note [Abstract] | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Stockholders' Equity Note, Stock Split, Conversion Ratio | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | 15 | ' | ' |
Common Stock, Shares Authorized (in Shares) | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | 1,000,000,000 | ' | ' | 1 | 1,000,000,000 | ' |
Issuance of Stock and Warrants for Services or Claims | $3,456,790 | $3,500,000 | $2,909,090 | $2,648,430 | $3,500,000 | $2,933,333 | $2,549,027 | $3,448,276 | $3,000,000 | $2,500,000 | $2,916,667 | $3,440,960 | $2,777,778 | $712,644 | $1,540,231 | $2,820,075 | $1,586,207 | $3,590,249 | $2,977,528 | $3,592,881 | $1,565,218 | $3,500,000 | ' | $1,568,628 | $2,928,740 | ' | ' | ' |
undefined | 2,800 | 2,450 | 1,700 | 3,585 | 2,450 | 4,400 | 6,500 | 2,000 | 3,600 | 4,500 | 3,500 | 3,200 | 5,000 | 3,100 | 5,200 | 11,315 | 6,900 | 16,225 | 2,650 | 11,725 | 5,400 | 2,450 | ' | 4,000 | 7,150 | ' | ' | ' |
Interest Expense | ' | ' | ' | 2,970 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | 1,500 | 318 | ' | 66 | ' | 132 | ' | ' | 2,803 | ' | 98 | ' | 1,237 | ' |
Sale of Stock, Price Per Share (in Dollars per share) | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | ' | $0.00 | $0.00 | ' | ' | $0.00 |
Stock Issued During Period, Value, Issued for Debt Interest | ' | ' | $1,500 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
7_Financial_Instruments_Detail
7. Financial Instruments (Details) - Fair Value Hierarchy at August 31, 2013 (USD $) | Aug. 31, 2013 | Nov. 30, 2012 |
Fair Value Hierarchy at August 31, 2013 [Abstract] | ' | ' |
Derivative financial instruments | $23,358 | $54,062 |
7_Financial_Instruments_Detail1
7. Financial Instruments (Details) - Fair Value Hierarchy at November 30, 2012 (USD $) | Aug. 31, 2013 | Nov. 30, 2012 |
Fair Value Hierarchy at November 30, 2012 [Abstract] | ' | ' |
Derivative financial instruments | $23,358 | $54,062 |
8_Subsequent_Events_Details
8. Subsequent Events (Details) (USD $) | 0 Months Ended | 1 Months Ended | 0 Months Ended | 1 Months Ended | 2 Months Ended | 1 Months Ended | 2 Months Ended | 1 Months Ended | 2 Months Ended | 3 Months Ended | |||||||||||||||||||||||||
Oct. 03, 2013 | Oct. 04, 2013 | Sep. 03, 2013 | Jun. 26, 2013 | Jun. 27, 2013 | Jun. 13, 2013 | Apr. 09, 2013 | Apr. 10, 2013 | Mar. 09, 2013 | Mar. 10, 2013 | Sep. 25, 2013 | Sep. 30, 2013 | Jun. 21, 2013 | Mar. 20, 2013 | Dec. 12, 2012 | Oct. 07, 2013 | Jul. 08, 2013 | Apr. 02, 2013 | Jul. 22, 2013 | Apr. 22, 2013 | Jan. 07, 2013 | Jan. 10, 2013 | Jan. 13, 2013 | Jul. 31, 2013 | Jan. 15, 2013 | Jan. 16, 2013 | Aug. 07, 2013 | Jan. 29, 2013 | Jan. 30, 2013 | Aug. 16, 2013 | Feb. 20, 2013 | Feb. 13, 2013 | Aug. 31, 2013 | 31-May-13 | Nov. 30, 2012 | |
Subsequent Events [Abstract] | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Convertible Notes Payable | $20,500 | ' | ' | ' | ' | ' | $10,900 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | $129,050 | ' | $132,581 |
Debt Instrument, Convertible, Effective Interest Rate | 8.00% | ' | ' | 8.00% | ' | ' | 8.00% | ' | 8.00% | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Debt Instrument, Convertible, Terms of Conversion Feature | '180 | '35% | ' | '180 | '35% | ' | '180 | '35% | '180 | '41% | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Issuance of Stock and Warrants for Services or Claims | ' | ' | 3,456,790 | ' | ' | 2,909,090 | ' | ' | ' | ' | 3,500,000 | 3,500,000 | 2,933,333 | 2,549,027 | 2,648,430 | 3,448,276 | 3,000,000 | 2,500,000 | 2,916,667 | 2,777,778 | 712,644 | 1,540,231 | 2,820,075 | 3,440,960 | 1,586,207 | 3,590,249 | 2,977,528 | 3,592,881 | 1,565,218 | 3,500,000 | 1,568,628 | 2,928,740 | ' | ' | ' |
undefined | ' | ' | $2,800 | ' | ' | $1,700 | ' | ' | ' | ' | $2,450 | $2,450 | $4,400 | $6,500 | $3,585 | $2,000 | $3,600 | $4,500 | $3,500 | $5,000 | $3,100 | $5,200 | $11,315 | $3,200 | $6,900 | $16,225 | $2,650 | $11,725 | $5,400 | $2,450 | $4,000 | $7,150 | ' | ' | ' |
Sale of Stock, Price Per Share (in Dollars per share) | ' | ' | $0.00 | ' | ' | $0.00 | ' | ' | ' | ' | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | ' | $0.00 | ' |