DELAWARE
|
52-2195605
|
(State
or other jurisdiction of incorporation or organization)
|
(I.R.S.
Employer Identification No.)
|
CAMELOT
ENTERTAINMENT GROUP, INC.
|
2020
Main Street, Suite 990
|
Irvine,
California 92614
|
(Address
of principal executive offices) (Zip Code)
|
|
(949)
777-1080
|
Registrant's
telephone number, including area code
|
ITEM
|
|
Page
|
|
|
|
|
PART
I
|
5
|
|
|
|
1.
|
Description
of Business
|
5
|
2.
|
Description
of Properties
|
35
|
3.
|
Legal
Proceedings
|
35
|
4.
|
Submission
of Matters to a Vote of Security Holders
|
35
|
|
|
|
|
PART
II
|
35
|
|
|
|
5.
|
Market
for Common Equity and Related Stockholder Matters
|
35
|
6.
|
Management's
Discussion and Analysis
|
51
|
7.
|
Financial
Statements
|
55
|
8.
|
Changes
in and Disagreements with Accountants on Accounting and Financial
Disclosures
|
55
|
8A.
|
Controls
and Procedures
|
56
|
|
|
|
|
PART
III
|
57
|
|
|
|
9.
|
Directors,
Executive Officers, Promoters and Control Persons
|
57
|
10.
|
Executive
Compensation
|
59
|
11.
|
Security
Ownership of Certain Beneficial Owners and Management
|
61
|
12.
|
Certain
Relationships and Related Transactions
|
62
|
13.
|
Exhibits
and Reports on Form 8-K
|
63
|
14.
|
Principal
Accountant Fees and Services
|
64
|
F-1
|
Financial
Statements with Footnotes
|
F-1
|
|
Signatures
|
65
|
§
|
Camelot
Film & Media Group
|
§
|
Camelot
Studio Group
|
§
|
Camelot
Production Services Group
|
§
|
Camelot
Films
|
§
|
Camelot
Features
|
§
|
Camelot
Distribution
|
§
|
Camelot
Television
|
§
|
Camelot
Digital Media
|
§
|
Studio
Development
|
§
|
Business
Development
|
§
|
Master
Development
|
§
|
Academic
Program Development
|
§
|
Technology
|
§
|
Radio
and Music
|
§
|
Consulting
|
§
|
Financial
Services
|
§
|
Event
Management
|
§
|
Publishing
|
·
|
The
manner in which development and pre-production activities are managed
can
have the largest impact on the quality, creative content and the
cost of
creating a motion picture.
|
·
|
There
are a number of factors that make it difficult for most production
companies to invest large amounts of time and a proportionally
large share
of a motion picture’s overall budget into development and pre-production
activities.
|
·
|
The
factors that make it difficult for many motion picture projects
to invest
a major share of a film’s time and financial resources into development
and pre-production activities may have created a pervasive business
culture that emphasizes moving projects towards principal photography
too
quickly.
|
·
|
A
very small percentage of all writers that want to have their screenplays
become completed motion picture projects will ever realize this
ambition.
|
·
|
A
very small percentage of all directors will participate in principal
photography in any given year.
|
·
|
The
percentage of qualified actors that never have the opportunity
to
participate in a completed original motion picture that is released
commercially is substantial.
|
·
|
There
are large periods of unemployment for many individuals involved
in motion
picture production.
|
·
|
The
manner in which development and pre-production activities are managed
can
have the largest impact on the quality, creative content and the
cost of
creating a motion picture.
|
·
|
There
are a number of factors that make it difficult for most production
companies to invest large amounts of time and a proportionally
large share
of a motion picture’s overall budget into development and pre-production
activities.
|
·
|
The
factors that make it difficult for many motion picture projects
to invest
a major share of a film’s time and financial resources into development
and pre-production activities may have created a pervasive business
culture that emphasizes moving projects towards principal photography
too
quickly.
|
·
|
A
very small percentage of all writers that want to have their screenplays
become completed motion picture projects will ever realize this
ambition.
|
·
|
A
very small percentage of all directors will participate in principal
photography in any given year.
|
·
|
The
percentage of qualified actors that never have the opportunity
to
participate in a completed original motion picture that is released
commercially is substantial.
|
·
|
There
are large periods of unemployment for many individuals involved
in motion
picture production.
|
|
|
|
|
|
|
|
|
|
|
|
Months
After
|
|
|
Approximate
|
|
||
Release
Period
|
|
Initial
Release
|
|
|
Release
Period
|
|
||
|
|
|
|
|
|
|
||
Theatrical
|
|
|
—
|
|
|
|
0-3 months
|
|
Home
video/ DVD (1st cycle)
|
|
|
3-6 months
|
|
|
|
1-3 months
|
|
Pay-per-transaction
(pay per-view and video-on-demand)
|
|
|
4-8 months
|
|
|
|
3-4 months
|
|
Pay
television
|
|
|
9-12 months
|
**
|
|
|
18 months
|
|
Network
or basic cable
|
|
|
21-28 months
|
|
|
|
18-60 months
|
|
Syndication
|
|
|
48-70 months
|
|
|
|
12-36 months
|
|
Licensing
and merchandising
|
|
|
Concurrent
|
|
|
|
Ongoing
|
|
All
international releases
|
|
|
Concurrent
|
|
|
|
Ongoing
|
|
|
*
|
These
patterns may not be applicable to every film, and may change with
the
emergence of new technologies
|
|
|
**
|
First
pay television window.
|
|
|
|
·
|
Between
1987 and 2004, gross domestic box office revenues more than doubled,
to a
record $9.54 billion in 2004 from $4.3 billion in 1987.
|
·
|
The
increase in gross domestic box office revenue from 2001 to 2002,
an
increase of 13.2%, was the largest such growth experienced in the
industry
in over 20 years. 2003 domestic gross held strong, dipping 3% from
the
record 2002 domestic gross of $9.52 billion, only to be outperformed
in
2004 with the record $9.54 billion, a 5% increase over 2003.
|
·
|
In
the past decade, admissions have increased nearly 20%, up 244 million.
In
2002, motion picture theatrical attendance in the United States
grew at
the fastest rate since 1957, increase from 1.487 billion admissions
in
2001 to 1.639 billion admissions in 2002, a 10.2% increase. Admissions,
like gross domestic box office, held strong in 2003, with 1.57
billion
admissions, dipping slightly in 2004 with 1.54 billion admissions.
|
·
|
Admissions
have shown a steady growth over the past decade, with an average
increase
of 2% per year, despite the many choices in entertainment options.
|
·
|
In
2004, the number of moviegoers reached its highest point in five
years.
|
·
|
For
the past eight years, each U.S. resident attended an average of
at least 5
movies per year. In 2004, the average was 5.2, up from 4.4 in 1985.
In
2003, the average was 5.4. Admissions per capita reached an all
time high
of 5.7 in 2002.
|
·
|
The
average annual admission price for 2005 was $6.41, up 3.2% over
the
previous year.
|
·
|
The
average box office revenue for a new film release was $15.4 million
in
2005, compared to $20 million in 2004 and $20.7 million in 2003.
|
·
|
Of
the 549 films released theatrically in 2005, 194 were released
by the
major studios. 355 were released by all others.
|
·
|
Between
1968 and 2005, 58% of the top grossing films released theatrically
were
rated “R”, 21% were rated “PG”, 12% were rated “PG-13”, 7% were rated “G”
and 2% were rated “NC-17/X”.
|
·
|
In
2005, 60% of the top grossing films were rated PG-13, 10% were
rated R,
25% were rated PG and 5% were rated G. In 2003, 60% of the top
grossing
films were rated PG-13, 20% were rated R, 15% were rated PG and
5% were
rated G.
|
·
|
The
average budget of a major studio film in 2005 was $60 million.
In 1983,
the average was $11.9 million. The average marketing budget was
$36.2
million in 2005, a 5.2% increase when compared to 2004. In 1983,
the
average was $5.2 million.
|
·
|
The
total average cost to produce and launch a studio film in 2005
was $96.2
million compared to $96.8 million in 2004. This represents a 0.6%
decrease. In 1983, the total average cost to produce and launch
a studio
film was $17.1 million.
|
·
|
Between
1993 and 1999, the average budget of a studio film increased 97.7%,
from
$29.9 million in 1993 to $51.5 million in 1999.
|
·
|
The
average budget of a major studio subsidiary/classic or
specialty/independent type film (i.e. Fox Searchlight, New Line,
Fine
Line, Miramax, Sony Pictures Classics, Lions Gate etc.) in 2005
was $23.5
million, contributing to a 6.4% decrease in combined negative and
marketing costs when compared to 2004. The average cost in 2003
was $46.9
million, a 154.9% increase over the 1999 average of $18.4 million
and a
37.7% increase over 2002’s average of $34 million. The average marketing
budget was $15.2 million in 2005.The average marketing budget was
$11.4
million in 2004. The average marketing budget was $14.7 million
in 2003.
In 1999, the average was $6.5 million.
|
·
|
The
total average cost to produce and launch a major studio subsidiary
or
specialty/independent type film in 2005 was $37.8 million, the
lowest
since 2000’s average of $31.6 million. In 1999, the total average cost to
produce and launch a major studio subsidiary or specialty/independent
type
film was $24.9 million.
|
·
|
Between
1980 and 2004, there was a 108% increase in the total number of
screens.
There was a 157% increase in the number of indoor screens and an
83%
decrease in the number of drive-in screens.
|
·
|
Between
2000 and 2004, the total number of theaters in the U.S. decreased
by 2.1%.
Between 1994 and 2004 the total number of theaters in the U.S.
increased
by 38%.
|
·
|
In
2004, there were 6,012 total theaters in the U.S. 5,620 were indoor
theaters, 392 were drive-in theaters. In 1980, there were 17,590
total
theaters, with 14,029 indoor and 3,561 drive-in theaters.
|
·
|
In
2004, 39% of the screens were miniplexes (2 to 7 screens), 27%
were single
screen, 25% were multiplexes (8 to 15 screens) and 9% were megaplexes
(16
or more screens).
|
·
|
In
2004, preliminary estimates show a total of 367,900 employees in
the U.S.
motion picture industry and associated fields. Of that number,
198,300 are
involved in production and services, with 141,000 in the theater
and
video/DVD rental sector and 28,600 employed in related fields.
|
·
|
Between
1990 and 2004, the number of cable and satellite television channels
increased 372% from 60 cable channels in 1990 to 324 cable and
satellite
channels in 2004.
|
·
|
Total
rental and sell-through of motion picture video DVDs to dealers
in the
United States increased from 729.9 million units in 2002 to 1,462.2
billion in 2004, an increase of 83.6%, reflecting the continued
growth in
DVD use by consumers. Since 2000, this sector has seen an increase
of 677%
in DVD sales to dealers.
|
·
|
Total
sales of motion picture video cassettes to dealers in the United
States
decreased from 293.6 million in 2003 to 148.7 million in 2004,
a 49.4%
decrease, also reflecting the continuing growth in DVD use by consumers.
This follows a 39% decrease between 2003 and 2002.
|
·
|
There
are currently over 40,000 titles available on DVD. In 1999, there
were
5,000.
|
·
|
In
2004, 19,999,913 DVD players were purchased by retailers, a 9.1%
decrease
from 2003, when 21,994,389 were purchased.
|
·
|
In
2004, 37,000,000 DVD players were sold to U.S. consumers, an increase
of
9.8% over 2003, when 33,700,000 were sold.
|
·
|
The
average price of a DVD title in 2004 was $20.52. In 1999 the average
was
$25.53.
|
·
|
Factory
sales of digital TV sets and displays continue to rise, with 3.9
million
units sold in 2003, compared to 2.5 million units sold in 2002.
The
average unit has dropped in price from $2,433 in 1999 to $1,441
in 2003.
Total sales in 2003 reached $6.149 billion.
|
·
|
In
the U.S., of the 111.3 million homes accounted for in 2004, 109.6
million,
or 98.4%, have television. Of the 109.6 million homes that have
television, 65.4 million, or 59.7%, have DVD players. That represents
an
increase of 40.1% over 2003, and 403% increase since 2000. In comparison,
68.4 million homes have internet access. 29 million homes have
broadband
services.
|
·
|
73.9
million homes, or 67.5% of the 109.6 million homes with television,
have
basic cable. That represents an increase of .1% over 2003. 35.1
million
have pay cable services, a decrease of 12.2% from 2003. According
to the
FCC, as of January 2004, the average subscriber paid $14.45 per
month for
basic cable and $45.32 per month for expanded basic, or pay, cable.
36.8
million of these homes have set-top boxes that can be tracked to
an exact
location in the home.
|
·
|
Preliminary
reports show that at the end of 2004, 27.7 million homes subscribed
to
digital cable, a 14.5% increase over 2003. 22.2 million homes have
satellite service, a 14.6% increase.
|
·
|
Video
on Demand (“VOD”), an advanced pay-per-view programming service which
enables viewers to order and watch movies on demand and to pause,
rewind
or fast-forward them, according to 2004 preliminary numbers, is
available
in 16.9 million households, or approximately 15.4% of homes with
televisions. VOD consumer spending is projected at $337.2 million
for
2004, compared to $202.4 million in 2003. According to Adams Media
Research, the average VOD price was $3.87.
|
·
|
The
Walt Disney Company, including Miramax;
|
·
|
Paramount
Pictures Corporation, including Dreamworks;
|
·
|
Universal
Pictures, including Universal Focus;
|
·
|
Sony
Pictures Entertainment, including MGM and Sony Pictures Classics;
|
·
|
Twentieth
Century Fox, including Fox Searchlight; and
|
·
|
Warner
Brothers Inc., including New Line Cinema.
|
·
|
Miramax
Films Corporation, now owned by The Walt Disney Company, which
produced
Chicago
,
The
Hours, Gangs of New York, Scary Movie ,
the Scream
film
series, Shakespeare
in Love and
Chocolat
;
|
·
|
New
Line Cinema Corporation/Fine Line Features, now owned by AOL/Time
Warner,
which produced the Lord
of the Rings series,
the Austin
Powers films,
The
Mask, Teenage Mutant Ninja Turtles and
the Nightmare
on Elm Street series;
|
·
|
U.S.A
Films (formerly October Films and now owned by Vivendi/Universal),
which
produced Traffic,
Secrets & Lies and
Breaking
the Waves together
with Gramercy Pictures, which produced Dead
Man Walking and
Fargo
,
is part of U.S.A Films and U.S.A Network;
|
·
|
Lion's
Gate Films, which produced and distributed Narc,
Frailty, Monster's Ball and
American
Psycho ;
and its newly acquired subsidiary, Artisan Entertainment Inc.,
which
distributed Boat
Trip, National Lampoon's Van Wilder and
The
Blair Witch Project .
|
·
|
The
Weinstein Company, recently formed by the Weinstein brothers, who
formerly
controlled and founded Mirimax.
|
·
|
advance
any sums in excess of the budget required to complete and deliver
the
film;
|
·
|
complete
and deliver the film itself; or
|
·
|
shut-down
the production and repay the financier all monies spent thus far
to
produce the film.
|
§
|
election
of our board of directors;
|
§
|
removal
of any of our directors;
|
§
|
amendment
of our certificate of incorporation or bylaws; and
|
§
|
adoption
of measures that could delay or prevent a change in control or
impede a
merger, takeover or other business combination involving
us.
|
§
|
Make
a suitability determination prior to selling a penny stock to the
purchaser;
|
§
|
Receive
the purchaser’s written consent to the transaction; and
|
§
|
Provide
certain written disclosures to the
purchaser.
|
|
Closing
Bid
|
|
YEAR
2005
|
High
Bid
|
Low
Bid
|
1st
Quarter Ended March 31
|
$0.020
|
$0.015
|
2nd
Quarter Ended June 30
|
$0.060
|
$0.015
|
3rd
Quarter Ended September 30
|
$0.040
|
$0.030
|
4th
Quarter Ended December 31
|
$0.050
|
$0.030
|
|
|
|
YEAR
2006
|
High
Bid
|
Low
Bid
|
1st
Quarter Ended March 31
|
$0.130
|
$0.040
|
2nd
Quarter Ended June 30
|
$0.140
|
$0.084
|
3rd
Quarter Ended September 30
|
$0.160
|
$0.075
|
4th
Quarter Ended December 31
|
$0.129
|
$0.060
|
·
|
Completion
of our expanded detailed business
plan
|
·
|
Corporate
Funding Package
|
·
|
Acquisition
of several key acquisition targets in both film production and
distribution
|
·
|
Complete
first round of Camelot Film Group
financing
|
·
|
Formal
Announcement of first Camelot Studio Group studio
location
|
·
|
Establishment
of Bridge Financing Program
|
§
|
Camelot
Film & Media Group
|
§
|
Camelot
Studio Group
|
§
|
Camelot
Production Services Group
|
§
|
Camelot
Films
|
§
|
Camelot
Features
|
§
|
Camelot
Distribution
|
§
|
Camelot
Television
|
§
|
Camelot
Digital Media
|
§
|
Studio
Development
|
§
|
Business
Development
|
§
|
Master
Developer
|
§
|
Academic
Program Development
|
§
|
Technology
|
§
|
Radio
and Music
|
§
|
Consulting
|
§
|
Financial
Services
|
§
|
Event
Management
|
·
|
The
manner in which development and pre-production activities are managed
can
have the largest impact on both the quality, or creative content,
and the
cost of creating a motion picture.
|
·
|
There
are a number of factors that make it difficult for most motion
pictures to
invest large amounts of time and a proportionally large share of
a motion
picture’s overall budget into development and pre-production activities.
|
·
|
The
factors that make it difficult for many motion picture projects
to invest
a major share of a film’s time and financial resources into development
and pre-production activities may have created a pervasive business
culture that emphasizes moving projects towards principal photography
too
quickly.
|
·
|
A
very small percentage of all writers that want to have their screenplays
become completed motion picture projects will ever realize this
ambition.
|
·
|
A
very small percentage of all directors will participate in principal
photography in any given year.
|
·
|
The
percentage of qualified actors that never have the opportunity
to
participate in a completed original motion picture that is released
commercially is substantial.
|
·
|
There
are large periods of unemployment for many individuals involved
in motion
picture production.
|
·
|
Obtain
Complete And Outright Ownership Of Scripts And Other Literary
Works:
We
anticipate that by offering the proper incentives to screenwriters
and
other authors of compelling literary works well suited for a film
project,
we should be able to acquire complete and outright ownership of
these
copyrights for a fraction of what many producers would pay simply
to get
an option on a script. As mentioned, such writers have an incentive
that
fewer than 10% of Screenwriters Guild members expect to experience
in a
given year the true opportunity to have their vision become a theatrically
released motion picture. In addition, our plan calls for participating
writers to share in the success of their script, through profit
participation and indirectly in the success of other film projects
we
complete, through restricted shares of or common stock. This same
formula
is expected to allow us to attract directors, producers and other
creative
personnel with a passion for making pictures that the public wants
to see.
|
·
|
A
Recurring 6-Month Cycle Of Pre-Production
Activities:
Our plans for the pre-production phase for each motion picture
project we
initiate is to utilize a recurring 6-month cycle that starts every
month
for a new film, enabling us to create a rolling pipeline of product.
Unlike our perception of pure independents and small production
companies,
we don’t anticipate that our pre-production phase could consume creative
resources by having producers, writers and directors hunt for additional
film financing. Instead, we anticipate that each film should have
a set
and fixed budget. We expect the additional time that should emerge,
if we
are successful, to allow the production designer, producers, director
of
photography and other personnel adequate time to find ways to increase
quality and reduce costs through skillful planning.
|
·
|
Relatively
Firm Scheduling Of Film Projects:
Another feature we expect to emerge as a result of our planned
approach is
that it should allow relatively firm scheduling of the cast at
a very
early stage, something that we believe is rare in the world of
pure
independent productions. During this same time, we expect the production
team to benefit from a mentoring environment that insures the creative
spark sought in each of our productions does not become an increasing
collection of unrealistic ambitions, leading to missed production
schedules. With these elements firmly in place, we would typically
expect
principal photography to begin in the fifth month of each project.
|
·
|
Licensing
of videocassettes and digital video discs (DVDs)
|
|
|
|
|
·
|
Pay-per-view
cable and satellite licensing
|
|
|
|
|
·
|
Pay
television and Internet licensing
|
|
|
|
|
·
|
Broadcast
television, cable and satellite licensing
|
|
|
|
|
·
|
Hotels,
airlines and other non-theatrical exhibitions
|
|
|
|
|
·
|
Theatrical
exhibition
|
|
|
|
|
·
|
Syndicated
television licensing
|
|
|
|
|
·
|
Internet
Protocol TV (IPTV)
|
·
|
Licensing
of videocassettes and digital video discs (DVDs)
|
·
|
Pay-per-view
cable and satellite licensing
|
·
|
Pay
television and Internet licensing
|
·
|
Broadcast
television, cable and satellite licensing
|
·
|
Hotels,
airlines and other non-theatrical exhibitions
|
·
|
Theatrical
exhibition
|
·
|
Syndicated
television licensing
|
·
|
Internet
Protocol TV (IPTV)
|
1.
|
At
closing on December 27, 2006 (“Closing”), the Investors purchased Notes
aggregating $600,000 and Warrants to purchase 10,000,000 shares
of CMEG
common stock;
|
2.
|
Upon
effectiveness of the Registration Statement, the Investors will
purchase
Notes aggregating $400,000.
|
|
|
Price
Decreases By
|
||
|
12/27/2006
|
25%
|
50%
|
75%
|
Average
Common Stock Price (as defined above)
|
$0.060
|
$0.045
|
$0.030
|
$0.015
|
Conversion
Price
|
$0.036
|
$0.027
|
$0.018
|
$0.009
|
100%
Conversion Shares
|
23,809,524
|
37,037,037
|
55,555,556
|
111,111,111
|
|
Cumulative
During Development
|
|
Year
Ended December 31,
|
|
||||
|
Stage
|
|
2006
|
|
2005
|
|
%
Change
|
|
|
|
|
|
|
|
|
|
|
Net
Revenues
|
$58,568
|
|
$
0
|
|
$0
|
|
(0%)
|
|
|
Cumulative
During Development
|
|
Year
Ended December 31,
|
|
||||
|
Stage
|
|
2006
|
|
2005
|
|
%
Change
|
|
|
|
|
|
|
|
|
|
|
Cost
of Services
|
$95,700
|
|
$0
|
|
$0
|
|
(0%)
|
|
|
Cumulative
During Development
|
|
Year
Ended December 31,
|
|
||||
|
Stage
|
|
2006
|
|
2005
|
|
%
Change
|
|
|
|
|
|
|
|
|
|
|
Sales
& Marketing Expenses
|
$53,959
|
|
$0
|
|
$0
|
|
(0%)
|
|
|
Cumulative
During Development
|
|
Year
Ended December 31,
|
|
||||
|
Stage
|
|
2006
|
|
2005
|
|
%
Change
|
|
|
|
|
|
|
|
|
|
|
Research
& Development Expenses
|
$252,550
|
|
$0
|
|
$0
|
|
(0%)
|
|
|
Cumulative
During
Developmentt
|
|
Year
Ended December 31,
|
|
||||||||||
|
Stage
|
|
2006
|
|
2005
|
|
%
Change
|
|
||||||
|
|
|
|
|
|
|
|
|
||||||
General
& Administrative Expenses
|
$10,147,473
|
|
$1,554,907
|
|
$4,500,141
|
|
(65%)
|
|
|
Cumulative
During Development
|
|
Year
Ended December 31,
|
|
||||
|
Stage
|
|
2006
|
|
2005
|
|
%
Change
|
|
Impairment
of Assets
|
$2,402,338
|
|
$0
|
|
$0
|
|
(0%)
|
|
|
|
|
|
|
|
|
|
|
Impairment
of Investments
in Other
Companies
|
$
710,868
|
|
$
0
|
|
$
0
|
|
(0%)
|
|
|
Cumulative
During Development
|
|
Year
Ended December 31,
|
|
||||
|
Stage
|
|
2006
|
|
2005
|
|
%
Change
|
|
Net
income (loss)
|
($14,173,211)
|
|
($2,348,351)
|
|
($4,500,141)
|
|
(48%)
|
|
Net
income (loss) per share
|
($0.30)
|
|
($0.02)
|
|
($0.05)
|
|
|
|
Weighted
average shares outstanding
|
46,984,139
|
|
94,012,109
|
|
83,688,182
|
|
|
|
Name
|
Age
|
Position
|
Date
of Appointment
|
|||
Robert
P. Atwell
|
53
|
President,
Chief Executive Officer, Chairman
|
March
19, 2003
|
|||
George
Jackson
|
46
|
Secretary,
Chief Financial Officer, Director
|
April
1, 2005
|
|||
Michael
Ellis
|
56
|
Chief
Operating Officer
|
March
2006
|
|||
Jane
Olmstead, CPA
|
52
|
Director
|
December
1, 2004
|
|||
Rounsevelle
Schaum
|
74
|
Director
|
October
2002
|
Name
and Principal Position
|
|
|
Year
|
|
|
Salary
($)
|
|
|
Bonus
($)
|
|
|
Stock
Awards
($)
|
|
|
Option
Awards
($)
|
|
|
Non-Equity
Incentive Plan Compensation ($)
|
|
|
Non-Qualified
Deferred Compensation Earnings
($)
|
|
|
All
Other Compensation
($)
|
|
Totals
($)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Robert
P. Atwell,
(1)
President,
Chief
|
|
|
2006
|
|
$
|
250,000
|
|
|
0
|
|
|
0
|
|
|
0
|
|
|
0
|
|
|
0
|
|
|
0
|
$
|
250,000
|
Executive
Officer
|
|
|
2005
|
|
$
|
250,000
|
|
|
0
|
|
|
0
|
|
|
0
|
|
|
0
|
|
|
0
|
|
|
0
|
$
|
250,000
|
George
Jackson, (2)
Secretary,
Chief
|
|
|
2006
|
|
$
|
100,000
|
|
|
0
|
|
|
0
|
|
|
0
|
|
|
0
|
|
|
0
|
|
|
0
|
$
|
100,000
|
Financial
Officer
|
|
|
2005
|
|
$
|
60,705
|
|
|
0
|
|
|
0
|
|
|
0
|
|
|
0
|
|
|
0
|
|
|
0
|
$
|
60,705
|
Michael
Ellis, (3)
Chief
Operating
|
|
|
2006
|
|
$
|
200,000
|
|
|
0
|
|
|
0
|
|
|
0
|
|
|
0
|
|
|
0
|
|
|
0
|
$
|
200,000
|
Officer
|
|
|
2005
|
|
$
|
0
|
|
|
0
|
|
|
0
|
|
|
0
|
|
|
0
|
|
|
0
|
|
|
0
|
$
|
0
|
Jane
Olmstead, (4)
Chief
Financial
|
|
|
2006
|
|
$
|
0
|
|
|
0
|
|
|
0
|
|
|
0
|
|
|
0
|
|
|
0
|
|
|
0
|
$
|
0
|
Officer
(until 3/31/05)
|
|
|
2005
|
|
$
|
31,510
|
|
|
0
|
|
|
0
|
|
|
0
|
|
|
0
|
|
|
0
|
|
|
0
|
$
|
31,510
|
Name
of Beneficial
Owner
|
Shares
Beneficially
Owned
|
Percent
|
The
Atwell Group, Inc. (1)
100
E. San Marcos Blvd. #400
San
Marcos CA 92069
|
66,529,415
|
62%
|
TOTAL
5% Shareholders as a Group
|
66,529,415
|
62%
|
(1)
Includes all shares owned and or under the control of Beneficial
Owner
|
|
|
Name
of Beneficial Owner
|
Shares
Beneficially Owned
|
Percent
|
Robert
P. Atwell
100
E. San Marcos Blvd. #400
San
Marcos CA 92069
|
66,529,415
|
62.38%
|
Jane
Olmstead
7474
East Arkansas #1204
Denver
CO 80231
|
1,859,552
|
1.74%
|
George
Jackson
2020
Main Street Suite 990
Irvine,
CA 92614
|
3,559,955
|
3.34%
|
Rounsevelle
Schaum
2020
Main St Suite 990
Irvine,
Ca 92614
|
1.100,000
|
1.03%
|
Michael
Ellis
2020
Main Street., Suite 990
Irvine,
CA 92614
|
1,589,047
|
1.46%
|
|
|
|
|
|
Exhibit No.
|
|
Title
of Document
|
|
Location
|
3.1.1
|
|
Certificate
of Incorporation
|
|
Incorporated
by reference as Exhibit 2.1 to Form 10-KSB filed April 17,
2001
|
|
|
|
||
3.1.2
|
|
Amended
Certificate of Incorporation
|
|
Incorporated
by reference to Form 8-K filed June 29, 2004
|
|
|
|
||
3.2
|
|
By-laws
|
|
Incorporated
by reference as Exhibit 2.1 to Form 10-KSB filed April 17,
2001
|
|
|
|
||
4.1
|
Appointment
of Director
|
Incorporated
by reference as Exhibit 4.1 to Form 8-K filed on March 27,
2006
|
||
4.2
|
|
Securities
Purchase Agreement dated December 27, 2006, by and among the Company
and
New Millennium Capital Partners II, LLC, AJW Qualified Partners,
LLC, AJW
Offshore, Ltd. and AJW Partners, LLC
|
|
Incorporated
by reference as Exhibit 4.1 to Form 8-K filed on February 1,
2007
|
|
|
|
||
4.3
|
|
Form
of Callable Convertible Secured Note by and among New Millennium
Capital
Partners II, LLC, AJW Qualified Partners, LLC, AJW Offshore, Ltd.
and AJW
Partners, LLC
|
|
Incorporated
by reference as Exhibit 4.2 to Form 8-K filed on February 1,
2007
|
|
|
|
||
4.4
|
|
Form
of Stock Purchase Warrant issued to New Millennium Capital Partners
II,
LLC, AJW Qualified Partners, LLC, AJW Offshore, Ltd. and AJW Partners,
LLC
|
|
Incorporated
by reference as Exhibit 4.3 to Form 8-K filed on January 4,
2007
|
|
|
|
||
4.5
|
|
Registration
Rights Agreement dated December 27, 2006 by and among New Millennium
Capital Partners II, LLC, AJW Qualified Partners, LLC, AJW Offshore,
Ltd.
and AJW Partners, LLC
|
|
Incorporated
by reference as Exhibit 4.4 to Form 8-K filed on January 4,
2007
|
|
|
|
||
4.6
|
|
Security
Agreement dated December 27, 2006 by and among the Company and
New
Millennium Capital Partners II, LLC, AJW Qualified Partners, LLC,
AJW
Offshore, Ltd. and AJW Partners, LLC
|
|
Incorporated
by reference as Exhibit 4.5 to Form 8-K filed on January 4,
2007
|
|
|
|
||
4.7
|
|
Intellectual
Property Security Agreement dated December 27, 2006 by and among
the
Company and New Millennium Capital Partners II, LLC, AJW Qualified
Partners, LLC, AJW Offshore, Ltd. and AJW Partners, LLC
|
|
Incorporated
by reference as Exhibit 4.6 to Form 8-K filed on January 4,
2007
|
|
|
|
||
4.8
|
|
Structuring
Agreement with Lionheart
|
|
Incorporated
by reference as Exhibit 4.7 to Form 8-K filed on January 4,
2007
|
|
|
|
||
4.9
|
|
Stock
Purchase Warrant issued to Lionheart Associates LLC d/b/a Fairhills
Capital
|
|
Incorporated
by reference as Exhibit 4.8 to Form 8-K filed on February 2,
2007
|
31.1
|
|
Certification
of Chief Executive Officer pursuant to 18 U.S.C. Section 1350,
as adopted
pursuant to Section 906 of the Sarbanes-Oxley Act of 2002
|
|
|
|
|
|
|
|
31.2
|
|
Certification
of Chief Financial Officer pursuant to 18 U.S.C. Section 1350,
as adopted
pursuant to Section 906 of the Sarbanes-Oxley Act of 2002
|
|
|
|
|
|
|
|
32.1
|
|
Certification
of Chief Executive Officer pursuant to 18 U.S.C. Section 1350,
as adopted
pursuant to Section 906 of the Sarbanes-Oxley Act of 2002
|
|
|
|
|
|
|
|
32.2
|
|
Certification
of Chief Financial Officer pursuant to 18 U.S.C. Section 1350,
as adopted
pursuant to Section 906 of the Sarbanes-Oxley Act of 2002
|
|
|
REPORT
OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM - Malone& Bailey,
P.C.
|
F-2
|
REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM - Epstein, Weber & Conover, PLC | F-3 |
|
|
BALANCE
SHEETS AS OF DECEMBER 31, 2006 and 2005
|
F-4
|
|
|
STATEMENTS
OF OPERATIONS FOR 2006, 2005 AND FOR INCEPTION TO DATE
|
F-5
|
|
|
STATEMENTS
OF STOCKHOLDERS' DEFICIT
|
F-6
- F-7
|
|
|
STATEMENTS
OF CASH FLOWS FOR 2006, 2005 AND FOR INCEPTION TO DATE
|
F-8
|
|
|
NOTES
TO FINANCIAL STATEMENTS
|
F-9
TO F-13
|
Camelot
Entertainment Group, Inc.
|
|||||||
(A
Development Stage Enterprise)
|
|||||||
Balance
Sheet
|
|||||||
ASSETS
|
|||||||
|
December
31,
|
December
31,
|
|||||
2006
|
2005
|
||||||
Current
Assets
|
|||||||
Cash
|
$
|
435,533
|
$
|
3,023
|
|||
Prepaid
Expenses
|
6,424
|
8,816
|
|||||
Loan
Receivable
|
$
|
17,500
|
|||||
Deferred
Financing Costs
|
74,744
|
||||||
Total
Current Assets
|
534,201
|
11,839
|
|||||
Other
Assets
|
10,000
|
||||||
Capitalized
Scripts Costs
|
75,800
|
18,800
|
|||||
Total
Other Assets
|
85,800
|
18,800
|
|||||
Total
Assets
|
$
|
620,001
|
$
|
30,639
|
|||
LIABILITIES
AND STOCKHOLDERS' EQUITY
|
|||||||
Current
Liabilities
|
|||||||
Accounts
Payable and accured liabilities
|
$
|
103,673
|
86,135
|
||||
Accrued
Expenses - other
|
36,952
|
||||||
Stockholder
advances
|
186,000
|
||||||
Scorpion
Bay, LLC Note Payable
|
250,000
|
||||||
Total
Current Liabilities
|
576,625
|
86,135
|
|||||
Long
Term Liabilities
|
|||||||
Secured
Note Payable - NIR Fairhill,
net of unamortized discount of $598,479
|
1,521
|
||||||
Derivative
Liability Compound embedded
derivatives
|
538,890
|
||||||
Derivative
Liability - Warrant
|
698,390
|
||||||
Discount
on Notes Payable
|
(598,479
|
)
|
|||||
Total
Long Term Liablilities
|
1,238,801
|
0
|
|||||
Total
Liabilities
|
1,815,426
|
86,135
|
|||||
Stockholders'
Equity
|
|||||||
Common
Stock; Par Value $.001 Per Share; Authorized
|
|||||||
150,000,000
Shares; 106,655,743 Shares and
93,649,859
|
|||||||
Issued
and Outstanding respectively
|
106,656
|
93,649
|
|||||
|
|||||||
Class
A Convertible Preferred Stock; Par Value $.01 per share
|
5,100
|
5,100
|
|||||
Authorized,
issued and outstanding 5,100,000 shares
|
|||||||
Class
B Convertible Preferred Stock; Par Value $.01 per share
|
5,100
|
5,100
|
|||||
Authorized,
issued and outstanding 5,100,000 shares
|
|||||||
Subscription
Receivable
|
(258,072
|
)
|
(258,072
|
)
|
|||
Capital
in Excess of Par Value
|
13,119,002
|
11,923,586
|
|||||
Deficit
Accumulated During the Development Stage
|
(14,173,211
|
)
|
(11,824,859
|
)
|
|||
|
|||||||
Total
Stockholders' Equity
|
(1,195,425
|
)
|
(55,496
|
)
|
|||
Total
Liabilities and Stockholders' Equity
|
$
|
620,001
|
30,639
|
||||
The
accompanying notes are an integal part of theses financial
statements.
|
Camelot
Entertainment Group, Inc.
|
||||||||||
(A
Development Stage Enterprise)
|
||||||||||
Statement
of Operations
|
||||||||||
|
||||||||||
|
||||||||||
From
|
||||||||||
Inception
on
|
||||||||||
April
21, 1999
|
||||||||||
For
the Year Ended,
|
through
|
|||||||||
December
31,
|
December
31,
|
December
31,
|
||||||||
2006
|
2005
|
2006
|
||||||||
REVENUE
|
$
-
|
$
-
|
$
58,568
|
|||||||
Total
Revenue
|
$
-
|
$
-
|
$
58,568
|
|||||||
EXPENSES
|
||||||||||
Costs
of services
|
95,700
|
|||||||||
Sales
and Marketing
|
53,959
|
|||||||||
Research
& Development
|
252,550
|
|||||||||
General
& Administrative
|
1,554,907
|
4,500,141
|
10,147,474
|
|||||||
Impairment
of assets
|
2,402,338
|
|||||||||
Impairment
of investments in
|
||||||||||
other
companies
|
710,868
|
|||||||||
Total
Expenses
|
1,554,907
|
4,500,141
|
13,662,889
|
|||||||
NET
OPERATING LOSS
|
(1,554,907)
|
(4,500,141)
|
(13,604,321)
|
|||||||
OTHER
INCOME (EXPENSES)
|
||||||||||
Interest
(Expense)
|
(822,925.00
|
)
|
-
|
(832,219
|
)
|
|||||
Other
income (expense)
|
29,480.00
|
-
|
7,828
|
|||||||
Gain/(loss)
for change in derivative liability
|
-
|
-
|
255,500
|
|||||||
Total
Other Income (Expenses)
|
(793,445.00
|
)
|
-
|
(568,891
|
)
|
|||||
NET
LOSS
|
(2,348,352
|
)
|
(4,500,141
|
)
|
$
|
(14,173,211
|
)
|
|||
BASIC
LOSS PER COMMON SHARE
|
(0.02
|
)
|
(0.05
|
)
|
$
|
(0.30
|
)
|
|||
WEIGHTED
AVERAGE NUMBER OF
|
||||||||||
SHARES
OUTSTANDING
|
94,012,109
|
83,688,182
|
46,984,139
|
|||||||
The
accompanying notes are an integral part of these financial
statements.
|
Camelot
Entertainment Group, Inc.
|
||||||||||
(A
Development Stage Enterprise)
|
||||||||||
Statement
of Cash Flows
|
||||||||||
|
||||||||||
|
From
|
|||||||||
|
Inception
on
|
|||||||||
|
April
21, 1999
|
|||||||||
|
For
the Year Ended,
|
through
|
||||||||
|
December
31,
|
December
31,
|
December
31,
|
|||||||
|
2006
|
2005
|
2006
|
|||||||
OPERATING
ACTIVITIES
|
||||||||||
Net
(loss) income for the period
|
$
|
(2,348,352
|
)
|
$
|
(4,500,141
|
)
|
$
|
(14,173,211
|
)
|
|
|
||||||||||
Adjustments
to reconcile net (loss) to cash provided (used) by operating
activities:
|
||||||||||
Amortization
of deferred financing cost
|
256 | - | 256 | |||||||
Amortization
of discount associated with notes payable
|
1,521
|
- |
1,521
|
|||||||
Imputed
interest on shareholder loan
|
19,238
|
- | 19,238 | |||||||
Stock
issued for interest expense
|
135,150
|
- | 135,150 | |||||||
Loss
on derivative liability
|
666,761
|
- | 666,761 | |||||||
Gain
on derivative liability
|
(29,480 | ) | - | (29,480 | ) | |||||
Common
stock issued per dilution agreement
|
170,444
|
198,064
|
368,508
|
|||||||
Value
of options expensed
|
-
|
-
|
351,000
|
|||||||
Gain
on extinguishment of debt
|
-
|
-
|
(255,500
|
)
|
||||||
Depreciation
|
3,997
|
|||||||||
Amortization
of deferred compensation
|
-
|
-
|
1,538,927
|
|||||||
Common
Stock issued for services
|
651,088
|
595,010
|
2,533,935
|
|||||||
-
|
-
|
|||||||||
Common
Stock issued for expense reimbursement
|
-
|
22,000
|
||||||||
Common
Stock issued for technology
|
19,167
|
|||||||||
Impairment
of investments in other companies
|
-
|
710,868
|
||||||||
Impairment
of assets
|
2,628,360
|
|||||||||
Prepaid
services expensed
|
-
|
530,000
|
||||||||
Expenses
paid through notes payable proceeds
|
-
|
-
|
66,489
|
|||||||
Loss
on disposal of property and equipment
|
5,854
|
|||||||||
Preferred
Stock issued to shareholder
|
-
|
3,366,000
|
3,366,000
|
|||||||
Change
in assets and liabilities:
|
||||||||||
(increase)
decrease in other current assets
|
(15,108
|
)
|
(9,250
|
)
|
(24,358
|
)
|
||||
Increase
(decrease) in accounts payable & other a/p
|
173,287
|
(14,000
|
)
|
347,766
|
||||||
Increase
(decrease) in due to officers
|
-
|
|||||||||
Net
Cash provided (used) by operating activities
|
(575,195
|
)
|
(364,317
|
)
|
(1,166,752
|
)
|
||||
Cash
flows from investing activities:
|
||||||||||
Purchase
of fixed assets
|
(6,689
|
)
|
||||||||
Purchase
of assets-Script Costs/business deposits
|
(67,000
|
)
|
(18,800
|
)
|
(85,800
|
)
|
||||
Cash
provided (used) from investing activities
|
(67,000
|
)
|
(18,800
|
)
|
(92,489
|
)
|
||||
Cash
flows from financing activities:
|
||||||||||
Contributed
capital
|
25,500
|
|||||||||
Borrowings
on related party debt
|
429,182
|
385,000
|
1,016,613
|
|||||||
Payments on related party debt |
(125,000
|
) | - |
(125,000
|
) | |||||
Borrowings
on debt
|
850,000
|
- |
855,998
|
|||||||
Deferred
financing cost
|
(75,000
|
) | - |
(75,000
|
) | |||||
Principal
payments on long term debt
|
(4,477
|
) | - |
(4,477
|
) | |||||
Cash
provided (used) in financing activities
|
1,074,705
|
385,000
|
1,693,6340
|
|||||||
Increase
(decrease) in cash
|
432,510
|
1,883
|
434,393
|
|||||||
Cash
at beginning of period
|
3,023
|
1,140
|
1,140
|
|||||||
Cash
at the end of the period
|
435,533
|
3,023
|
435,533
|
|||||||
Supplemental
cash flow information:
|
||||||||||
Noncash
investing and financial activities:
|
||||||||||
Creation
of debt discount
|
$ |
600,000
|
- | $ |
600,000
|
|||||
Stock
issued for related party debt
|
$
|
232,503
|
- | $ |
232,503
|
|||||
The
accompanying notes are an integral part of these financial
statements.
|
Camelot
Entertainment Group, Inc.
|
||||||||||||||||||||||||||||
(A
Development Stage Enterprise)
|
||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||
STATEMENTS
OF CHANGES IN STOCKHOLDERS' EQUITY
|
||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||
|
(Deficit)
|
|||||||||||||||||||||||||||
|
Accumulated
|
|||||||||||||||||||||||||||
|
|
Additional
|
During
|
|||||||||||||||||||||||||
|
Common
Stock
|
Preferred
Stock
|
Paid-In
|
Development
|
Subscription
|
Deferred
|
||||||||||||||||||||||
|
Shares
|
|
Amount
|
Shares
|
Amount
|
Capital
|
Stage
|
Receivable
|
Compensation
|
Total
|
||||||||||||||||||
Balance
at January 1, 2004
|
33,856,433
|
33,857
|
0
|
0
|
5,464,539
|
-6,059,442
|
0
|
0
|
-561,046
|
|||||||||||||||||||
Shares
issued for services
|
100,000
|
100
|
2,900
|
3,000
|
||||||||||||||||||||||||
Shares
issued for financing
|
6,791,287
|
6,791
|
196,948
|
203,739
|
||||||||||||||||||||||||
Subscriptions
receivable for financing agreement
|
0
|
0
|
-116,069
|
-116,069
|
||||||||||||||||||||||||
Net
(loss) for the three months ended March 31, 2004
|
0
|
0
|
-103,522
|
-103,522
|
, | |||||||||||||||||||||||
Balance
at March 31, 2004
|
40,747,720
|
$
|
40,748
|
$
|
0
|
$
|
0
|
$
|
5,664,387
|
(6,162,964
|
)
|
($116,069
|
)
|
$
|
0
|
($573,898
|
)
|
|||||||||||
Share
issued for services
|
24,009,000
|
24,009
|
1,085,500
|
1,109,509
|
||||||||||||||||||||||||
|
||||||||||||||||||||||||||||
Share
issued for financing
|
7,604,562
|
7,605
|
0
|
0
|
221,460
|
(316,003
|
)
|
(86,938
|
)
|
|||||||||||||||||||
Advances
offset sub a/r
|
174,000
|
174,000
|
||||||||||||||||||||||||||
Shares
issued for debt
|
1,000,000
|
1,000
|
0
|
0
|
39,000
|
40,000
|
||||||||||||||||||||||
Shares
issued for amt due
|
1,589,927
|
1,590
|
0
|
0
|
47,000
|
48,590
|
||||||||||||||||||||||
Value
of option exercised
|
351,000
|
351,000
|
||||||||||||||||||||||||||
Net
(loss)
|
(1,161,756
|
)
|
|
(1,161,756
|
)
|
|||||||||||||||||||||||
Balance
as of December 31, 2004
|
74,951,209
|
74952
|
0
|
0
|
7408347
|
(7,324,720
|
)
|
(258,072
|
)
|
(99,493
|
)
|
|||||||||||||||||
Net
(loss) 1st quarter
|
(117,096
|
)
|
(117,096
|
) | ||||||||||||||||||||||||
|
||||||||||||||||||||||||||||
Balance
at March 31, 2005
|
74,951,209
|
74,952
|
$
|
0
|
$
|
0
|
7,408,347
|
(7,441,816
|
)
|
(258,072
|
)
|
$
|
0
|
(216,589
|
)
|
|||||||||||||
Shares
issued for
|
4,000,000
|
4,000
|
0
|
0
|
216,000
|
0
|
220,000
|
|||||||||||||||||||||
consulting
services
|
||||||||||||||||||||||||||||
Shares
issued for
|
2,276,033
|
2,276
|
0
|
0
|
187,568
|
0
|
189,844
|
|||||||||||||||||||||
officers
salaries
|
||||||||||||||||||||||||||||
Shares
issued to
|
1,848,723
|
1,848
|
0
|
0
|
79,078
|
0
|
80,926
|
|||||||||||||||||||||
Eagle
for expenses paid
|
||||||||||||||||||||||||||||
Net
Loss
|
(486,174
|
)
|
(486,174
|
)
|
||||||||||||||||||||||||
Subtotals
for 2nd quarter
|
8,124,756
|
8,125
|
0
|
0
|
482,646
|
0
|
490,771
|
|||||||||||||||||||||
Balance
at June 30, 2005
|
83,075,965
|
83,076
|
0
|
0
|
7,890,993
|
(7,927,990
|
)
|
(258,072
|
)
|
(211,993
|
)
|
|||||||||||||||||
Net
Loss
|
$
|
(127,024
|
)
|
$
|
(127,024
|
)
|
||||||||||||||||||||||
Balance
at Sept 30, 2005
|
83,075,965
|
83,076
|
0
|
0
|
7,890,993
|
$
|
(8,055,014
|
)
|
($258,072
|
)
|
(339,017
|
)
|
Balance
at Sept 30, 2005
|
83,075,965
|
83,076
|
0
|
0
|
7,890,993
|
$
|
(8,055,014
|
)
|
($258,072
|
)
|
(339,017
|
)
|
||||||||||||||||
Shares
issued for
|
233,547
|
233
|
0
|
0
|
9,767
|
10,000
|
||||||||||||||||||||||
consulting
services
|
||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||
Shares
issued for
|
3,538,263
|
3,538
|
0
|
0
|
171,462
|
175,000
|
||||||||||||||||||||||
officers
salaries
|
||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||
Shares
issued to
|
1,452,662
|
1,453
|
0
|
0
|
118,219
|
119,672
|
||||||||||||||||||||||
Eagle
for expenses paid
|
||||||||||||||||||||||||||||
Shares
issued to Eagle
|
1,762,271
|
1,762
|
120,991
|
122,753
|
||||||||||||||||||||||||
20%
of shares issued
|
||||||||||||||||||||||||||||
Shares
issued for
|
3,586,881
|
3,587
|
256,354
|
259,941
|
||||||||||||||||||||||||
Shareholder
loans 2005
|
||||||||||||||||||||||||||||
Net
Loss 4th Quarter
|
$
|
(3,769,844
|
)
|
$
|
(3,769,845
|
)
|
||||||||||||||||||||||
Class
A Preferred Stock issued
|
5,100,000
|
5,100
|
555,900
|
561,000
|
||||||||||||||||||||||||
Class
B Preferred Stock issued
|
5,100,000
|
5,100
|
2,799,900
|
2,805,000
|
||||||||||||||||||||||||
|
||||||||||||||||||||||||||||
Balance
at Dec 31, 2005
|
93,649,589
|
93,649
|
10,200,000
|
10,200
|
11,923,586
|
(11,824,859
|
)
|
-258,072
|
-55,496
|
|||||||||||||||||||
Shares
issued for
|
5,191,538
|
5,192
|
0
|
0
|
464,808
|
470,000
|
||||||||||||||||||||||
officers
salaries
|
||||||||||||||||||||||||||||
Shares
issued to Consultants
|
2,009,787
|
2,010
|
179,078
|
181,088
|
||||||||||||||||||||||||
Shares
issued to Eagle
|
||||||||||||||||||||||||||||
for
expenses paid
|
1,201,329
|
1,201
|
0
|
0
|
113,120
|
114,321
|
||||||||||||||||||||||
Shares
issued to Eagle
|
1,270,772
|
1,271
|
0
|
0
|
116,911
|
118,182
|
||||||||||||||||||||||
Shareholder
loans
|
||||||||||||||||||||||||||||
Shares
issued to Eagle
|
1,832,728
|
1,833
|
0
|
0
|
168,611
|
170,444
|
||||||||||||||||||||||
per
agreement 20%
|
||||||||||||||||||||||||||||
Net
Loss 2006
|
(2,348,352
|
)
|
(2,348,352
|
)
|
||||||||||||||||||||||||
Shares
issued to
|
1,500,000
|
1,500
|
0
|
0
|
133,650
|
135,150
|
||||||||||||||||||||||
Scorpion
Bay LLC
|
|
19,238
|
||||||||||||||||||||||||||
Imputed
interest on shareholder loan
|
19,238
|
|||||||||||||||||||||||||||
Balance
at Dec 31, 2006
|
106,655,743
|
106,656
|
10,200,000
|
10,200
|
13,119,002
|
(14,173,211
|
)
|
(258,072
|
) |
(1,195,425
|
) |
1.
|
BASIS
OF PRESENTATION AND SIGNIFICANT ACCOUNTING POLICIES
|
1.
|
BASIS
OF PRESENTATION AND SIGNIFICANT ACCOUNTING POLICIES -
continued
|
2.
|
GOING
CONCERN
|
3.
|
ADVANCES
FROM AFFILIATE
|
4.
|
NOTES
PAYABLE
|
5.
|
DUE
TO OFFICERS
|
6. |
GENERAL
AND ADMINISTRATIVE EXPENSES
|
7. |
INCOME
TAXES
|
8. |
RELATED
PARTY TRANSACTIONS
|
9. |
COMMON
STOCK
|