DELAWARE
|
52-2195605
|
(State
or other jurisdiction of incorporation or organization)
|
(I.R.S.
Employer Identification No.)
|
CAMELOT ENTERTAINMENT GROUP,
INC.
|
130
Vantis, Suite 140
|
Aliso
Viejo, California 92656
|
(Address
of principal executive offices) (Zip Code)
|
(949) 334-2950
|
Registrant's
telephone number, including area
code
|
ITEM
|
Page
|
|
PART
I
|
5
|
|
1.
|
Description
of Business
|
5
|
2.
|
Description
of Properties
|
37
|
3.
|
Legal
Proceedings
|
37
|
4.
|
Submission
of Matters to a Vote of Security Holders
|
37
|
PART
II
|
38
|
|
5.
|
Market
for Common Equity and Related Stockholder
Matters
|
38
|
6.
|
Management's
Discussion and Analysis
|
44
|
7.
|
Financial
Statements
|
59
|
8.
|
Changes
in and Disagreements with Accountants on Accounting and Financial
Disclosures
|
59
|
8A.
|
Controls
and Procedures
|
60
|
PART
III
|
61
|
|
9.
|
Directors,
Executive Officers, Promoters and Control Persons
|
61
|
10.
|
Executive
Compensation
|
63
|
11.
|
Security
Ownership of Certain Beneficial Owners and
Management
|
64
|
12.
|
Certain
Relationships and Related Transactions
|
67
|
13.
|
Exhibits
and Reports on Form 8-K
|
69
|
14.
|
Principal
Accountant Fees and Services
|
70
|
F-1
|
Financial
Statements with Footnotes
|
F-1
|
S-1
|
Signatures
|
S-1
|
·
|
Camelot
Film and Media Group, consisting principally of feature film, television,
home video, and digital media production and
distribution;
|
·
|
Camelot
Studio Group, consisting principally of site acquisition, design,
development and operation of Camelot Studio locations domestically and
internationally;
|
·
|
Camelot
Production Services Group, consisting principally of consulting,
education, finance, production support and technology
services.
|
|
·
|
Education
|
|
·
|
Infrastructure
|
|
·
|
Utilization
|
|
·
|
Opportunity
|
|
·
|
Success
|
|
§
|
Camelot
Film and Media Group (“CFG”)
|
|
§
|
Camelot
Studio Group (“CSG”)
|
|
§
|
Camelot
Production Services Group (“CPS”)
|
|
§
|
Camelot
Films®
|
|
§
|
Camelot
Features
|
|
§
|
Camelot
Television Group
|
|
§
|
Camelot
Urban Entertainment
|
|
§
|
Camelot
Latin Entertainment
|
|
§
|
Ferris
Wheel Films
|
|
§
|
Camelot
Gaming
|
|
§
|
Camelot
Digital Media
|
|
§
|
Camelot
Distribution Group
|
|
§
|
Camelot
Development Group, LLC
|
|
§
|
Camelot
Studio Operations
|
|
§
|
Camelot
Studios Financial Group
|
Title
|
Expected Production Year*
|
|
Girls
Day Out
|
|
2009
|
Eyes
of the Red Skull
|
|
2010
|
Drop
the Elephant
|
|
2010
|
Hasten
the Dawn
|
|
2011
|
Dying
to Live
|
|
2010
|
Back
to Life
|
|
2011
|
Digby
The Gunpowder Plotters Legacy
|
|
2011
|
Mea
Culpa
|
|
2010
|
R
& J The Movie
|
|
2010
|
Will
Triumph Fights Alone
|
|
2011
|
Mexican
Alarm Clock
|
|
2010
|
Gracelawn
|
|
2011
|
Road
Kill
|
|
Hold
|
Title
|
Expected Release
Year*
|
||
Damn
Right I’m Mad*
|
|
2009
|
|
* Note: Feature Documentary; Camelot Urban Entertainment |
Competitor
Film and Television Companies 2007
|
|||||||
Major Parent
|
Divisions
|
||||||
Universal
|
Focus
|
Rogue
|
NBC
|
Telemundo
|
USA
|
Sci
Fi
|
Bravo
|
Sony
|
Columbia
|
MGM
|
UA
|
Sony
Classics
|
Screen
Gems
|
TriStar
|
Destination
|
Paramount
|
DreamWorks
|
Vantage
|
P.
Classics
|
Nickelodeon
|
CBS
|
BET
|
Comedy
C
|
Warner
|
New
Line
|
Telepicture
|
Castle
Rock
|
W.
Independent
|
Picturehouse
|
HBO
|
W.
Premier
|
Disney
|
Buena
Vista
|
Touchstone
|
Miramax
|
Hollywood
|
Pixar
|
ABC
|
Spyglass
|
Fox
|
Fox
Searchlight
|
Faith
|
Atomic
|
Fox
TV
|
Telecolombia
|
||
Independents
|
Divisions
|
||||||
Weinstein
|
Dimension
|
||||||
Nu
Image
|
Millennium
|
First
Look
|
|||||
Yari
Film Group
|
|||||||
Lionsgate
|
Ghost
House
|
Mandate
|
|||||
Newmarket
|
|||||||
RKO
Radio Pictures
|
Roseblood
|
||||||
IFC
Films
|
|||||||
Samuel
Goldwyn
|
|||||||
2929
|
Magnolia
|
Truly
Indie
|
HDNet
|
HDNet
Films
|
Landmark
|
||
Palm
|
|||||||
Tartan
Films
|
|||||||
ThinkFilm
|
|||||||
Troma
Entertainment
|
|||||||
Giant
Screen Films
|
|||||||
Others
|
|||||||
CBS
|
|||||||
Cable
and Satellite
|
|||||||
Smaller
Independents
|
Months
After
|
Approximate
|
|||||||
Release
Period
|
Initial
Release
|
Release
Period
|
||||||
Theatrical
|
—
|
0-3 months
|
||||||
Home
video/ DVD (1st cycle)
|
2-6 months
|
1-6 months
|
||||||
Pay-per-transaction
(pay per-view and video-on-demand)
|
2-8 months
|
3-4 months
|
||||||
Pay
television
|
6-12 months
|
18 months
|
||||||
Network
or basic cable
|
21-30 months
|
18-72 months
|
||||||
Syndication
|
48-70 months
|
12-72 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. Does not include day and date release
patterns.
|
|
§
|
In
2007, the number of moviegoers reached its highest point in five years,
topping 1,400,000,000 admissions.
|
§
|
For
the past eight years, each U.S. resident attended an average of at least
5.5 movies per year. In 2007, the average was 6.0, up from 4.4 in 1985. In
2005, the average was 5.4. Admissions per capita reached an all time high
of 6.2 in 2002.
|
|
§
|
The
average annual admission price for 2007 was $6.88, up 5% over the previous
year.
|
|
§
|
The
average box office revenue for all new film releases was $16.1 million in
2007, compared to $15.4 million in 2006 and $16.7 million in 2005. The
average box office revenue for major studio film releases was $45.7
million in 2007, compared to $40.2 million in 2006 and $39.7 million in
2005.
|
|
§ |
The
average budget of a major studio film in 2007 was $70.8 million. In 1983,
the average was $11.9 million. The average marketing budget was $35.9
million in 2007, as compared to $34.5 million in 2006. In 1983, the
average was $5.2 million. As a comparison, in 2001 the average
budget was $47.7 million. The average marketing budget was $31 million in
2001.
|
|
§ |
The
total average cost to produce and launch a studio film in 2007 was $106.6
million compared to $100.3 million in 2006. In 1983, the total average
cost to produce and launch a studio film was $17.1 million. As
a comparison, the average total cost was $78.7 million in
2001.
|
|
§
|
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.
|
|
§
|
Between
2001 and 2007, the average budget of a studio film increased 48.4% from
$47.7 million in 2001 to $70.8 million in
2007.
|
|
§
|
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, and Lionsgate etc.) in 2007 was
$49.2 million. The average marketing cost was $25.7 million. The combined
negative and marketing costs was $74.8 million., contributing to a 54%
increase in combined negative and marketing costs when compared to 2006,
when the combined costs was $48.5 million. 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 2007 was $74.8 million, the highest
ever. In 1999, the total average cost to produce and launch a major studio
subsidiary or specialty/independent type film was $24.9
million.
|
|
§
|
Between
1986 and 2007, there was a 75.2% increase in the total number of screens.
There was a 95.2% increase in the number of indoor screens and a 74.3%
decrease in the number of drive-in
screens.
|
|
§
|
Between
2006 and 2007 the total number of theatres in the U.S. decreased by 1.2%.
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
2007, there were 6,277 total theaters in the U.S. 1,748 of the theaters
had single screens. 2,296 theaters had 2 to 7 screens. 1,617 theaters had
8 to 15 screens and 616 theaters had more than 16 screens, a 4.2% increase
in megaplexes screens. In 2006, there
were 6,356 total theaters in the U.S. 1,742 of the theaters had single
screens. 2,362 theaters had 2 to 7 screens. 1,661 theaters had 8 to 15
screens and 591 theaters had more than 16 screens. 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
2007, approximately 36% of the screens were miniplexes (2 to 7 screens),
28% were single screen, 26% were multiplexes (8 to 15 screens) and 10%
were megaplexes (16 or more screens). In 2006,
approximately 37% of the
screens were miniplexes (2
to 7 screens), 27% were single screen, 27% were multiplexes (8 to 15
screens) and 9% were megaplexes (16 or more
screens).
|
§
|
In
2007, preliminary estimates show a total of 357,300 employees in the U.S.
motion picture industry and associated fields. Of that number, 192,800 are
involved in production and services, with 136,200 in the theater and
video/DVD rental sector and 28,300 employed in related fields. In 2006,
there were a a total of 354,400 employees in the U.S. motion picture
industry and associated fields. Of that number, 192,200 were involved in
production and services, with 133,700 in the theater and video/DVD rental
sector and 28,500 employed in related
fields.
|
§
|
In
2007, the number of cable and satellite television stations eclipsed 400.
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 decreased from 1,309.2 billion units in 2007 to 1,255.8
billion in 2006, a decrease of 4.1%, reflecting the stagnant growth in DVD
use by consumers, due in part to format confusion between Blue-Ray and HD
DVD formats. Previously, this sector had been robust. Since 2002, this
sector has seen an increase of 113.9% in DVD sales to dealers. Total
rental and sell-through of motion picture video DVDs to dealers in the
United States increased from 1,292.9 billion units in 2005 to 1,324.7
billion in 2006, an increase of 2.5%, reflecting at the time the continued
growth in DVD use by consumers.
|
§
|
Total
sales of motion picture video cassettes to dealers in the United States
decreased from 7.4 million in 2006 to 300,000 in 2007, a 95.4% decrease.
Total sales had previously decreased from 48.7 million in 2005 to 7.4
million in 2006, a 84.8% decrease. This followed a 61.2% decrease between
2005 and 2004.
|
§
|
There
are currently over 84,000 titles available on DVD, a 19% increase over
2006. In 2006, there were 68,000 titles available on DVD, a 51% increase
over 2005. In 1999, there were 5,000.
|
|
§
|
There
were 12,050 new titles available on DVD during 2007, a 11.4% decrease from
2006, when there were 13,604 new titles available. This is the second
consecutive year that the number of new titles has decreased. In 2005,
there were 13,922 new titles
available.
|
§
|
In
2007, 21,200,000 DVD players were purchased by retailers, a 7.4% increase
over 2006, when 19,800,000 were purchased. In 2006, 19,800,000
DVD players were purchased by retailers, a 23% increase over 2005, when
16,100,000 were purchased.
|
§
|
In
2007, 33,500,000 DVD players were sold to U.S. consumers, a decrease of
1.19% from 2003, when 33,900,000 were sold. In 2006, 33,900,000 DVD
players were sold to U.S. consumers, a decrease of 1.45% from 2003, when
34,400,000 were sold.
|
§
|
The
average price of a DVD title in 2007 was $22.11. The average price of a
DVD title in 2006 was $22.29. In 2003 the average was $20.15. In 1999 the
average was $25.53.
|
|
§
|
The
average price of a DVD player in 2007 was $72. The average price of a DVD
player in 2006 was $100. In 2002 the average was
$136.
|
§
|
Factory
sales of digital TV sets and displays continue to rise, with 27.1 million
units sold in 2007, compared to 4.1 million units sold in 2002. The
average unit has dropped in price from $1,540 in 2002 to $954 in 2007.
Total sales in 2007 reached $25.866 billion. In 2003, total sales were
$8.692 billion. 23.9 million units were sold in 2006. The average unit
price was $989 in 2006. Total sales in 2006 reached $23.661
billion.
|
§
|
In
the U.S., of the 114.9 million homes accounted for in 2007, 112.8 million,
or 98.2%, have television. Of the 112.8 million homes that have
television, 98 million, or 86.9%, have DVD players. That represents an
increase of 5% over 2006, and 50.6% increase since 2002. In comparison,
86.9 million homes have internet access, an increase of 3% over 2006. 60.8
million homes have broadband services, an increase of 15% over
2006.
|
§
|
As
of 2007, 34.4 million homes, or 30.5% of the 114.9 million homes with
television, have basic cable. That represents a decrease of 3.9% from
2006. 34.8 million have pay cable services, a decrease of 2.2% from
2006.
|
§
|
Preliminary
reports show that at the end of 2007, 33.2 million homes subscribed to
digital cable, a 4.7% increase over 2006. 29.6 million homes have
satellite service, a 8% increase over
2007.
|
§
|
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 2007 preliminary numbers, is available
in 31 million households, or approximately 27.5% of homes with
televisions. That represents a 7.3% increase over
2006.
|
§
|
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 subsidiary, Artisan Entertainment Inc., which
distributed Boat Trip,
National Lampoon's Van Wilder and The Blair Witch Project
.
|
§
|
The
Weinstein Company, founded by the Weinstein brothers, who formerly
controlled and founded Miramax.
|
§
|
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.
|
|
§
|
With
a price of less than $5.00 per
share;
|
|
§
|
That
are not traded on a “recognized” national
exchange;
|
|
§
|
Whose
prices are not quoted on the NASDAQ automated quotation system (NASDAQ
listed stock must still have a price of not less than $5.00 per share);
or
|
|
§
|
In
issuers with net tangible assets less than $2.0 million (if the issuer has
been in continuous operation for at least three years) or $10.0
million (if in continuous operation for less than three years), or with
average revenues of less than $6.0 million for the last three
years.
|
Closing
Bid
|
||
YEAR
2007
|
High
Bid
|
Low
Bid
|
1st
Quarter Ended March 31
|
$0.110
|
$0.051
|
2nd
Quarter Ended June 30
|
$0.100
|
$0.015
|
3rd
Quarter Ended September 30
|
$0.015
|
$0.002
|
4th
Quarter Ended December 31
|
$0.007
|
$0.003
|
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
|
|
·
|
Management’s
decision to devote considerable time and financial resources to the
development of Camelot Studios at ATEP without being able to publicly
announce progress on that project due to contractual restraints;
and
|
|
·
|
The
liquidation of a former affiliate’s stock position between the third
quarter of 2006 and the second quarter of 2007;
and
|
|
·
|
The
conversion of notes held by the NIR note holders and the resulting
immediate sale of those shares into the marketplace;
and
|
|
·
|
The
lack of any significant news on the Company or any sustained public
relations effort due in part to the inability to release news on the
studio project.
|
Stockholder
|
Shares Issued
|
Exemption
|
Consideration
|
Disposition/Price
|
Nucore
World Industries
|
38,000,000
|
144
|
Funding
|
Cancelled;
Stopped
|
Scorpion
Bay, LLC
|
35,600,000
|
144
|
Interest;
Services
|
Issued/Market
|
Camelot
Ent. Gp.
|
30,833,333
|
144
|
Funding
|
Held
in Reserve
|
Jeff
Zuckerman
|
20,000,000
|
144
|
Services
|
Issued/Market
|
John
Kozmur
|
20,000,000
|
144
|
Services
|
Issued/Market
|
AJW
Offshore
|
8,505,250
|
SB2
Registration
|
Funding
|
Issued/Market
|
Dolphin
Communities
|
5,000,000
|
144
|
Loans;
Services
|
Issued/Market
|
Michael
Ellis
|
4,792,369
|
144
|
Services
|
Issued/Market
|
Susan
Sanchez
|
4,446,000
|
S8/144
|
Services
|
Issued/Market
|
Patrick
Winn
|
3,768,000
|
S8/144
|
Services
|
Issued/Market
|
AJW
Qualified Partners
|
3,455,879
|
SB2
Registration
|
Funding
|
Issued/Market
|
Bastien
and Associates
|
2,937,267
|
144
|
Services
|
Issued/Market
|
Chris
Flannery
|
2,500,000
|
S8
|
Services
|
Issued/Market
|
Petrucelli
& Associates
|
2,500,000
|
S8
|
Services
|
Issued/Market
|
Douglas
Warner
|
1,250,000
|
144
|
Services
|
Issued/Market
|
AJW
Partners
|
1,150,879
|
SB2
Registration
|
Funding
|
Issued/Market
|
Lewis
Consulting Group
|
1,000,000
|
144
|
Services
|
Issued/Market
|
The
Atwell Group
|
401,957
|
144
|
Loans;
Services
|
Issued/Market
|
Chris
Davis Int’l
|
238,413
|
144
|
Services
|
Issued/Market
|
New
Millennium Capital
|
158,742
|
SB2
Registration
|
Funding
|
Issued/Market
|
Craig
Prater
|
145,833
|
144
|
Services
|
Issued/Market
|
Total
|
186,683,922
|
Date
|
Title
|
Exemption
|
Amount
|
Name
|
Type
|
Consideration
|
Price
|
Note
|
3/16/2007
|
Common
|
144
|
5,000,000
|
Nucore
World Industries
|
Funding
|
Cash
|
0
|
Cancelled
|
3/19/2007
|
Common
|
144
|
33,000,000
|
Nucore
World Industries
|
Funding
|
Cash
|
0
|
Cancelled
|
4/12/2007
|
Common
|
144
|
1,500,000
|
Scorpion
Bay LLC
|
Funding
|
Cash
|
.08
|
Interest
|
5/03/2007
|
Common
|
144
|
401,957
|
The
Atwell Group
|
Adj
Ent
|
Cash/Services
|
.048
|
Adjust
Entry
|
5/09/2007
|
Common
|
144
|
30,833,333
|
Camelot
Entertainment
|
Funding
|
Cash
|
.001
|
Reserve
|
5/11/2007
|
Common
|
144
|
1,250,000
|
Douglas
Warner
|
Services
|
Consulting
|
.04
|
Contract
|
6/08/2007
|
Common
|
144
|
187,750
|
AJW
Offshore
|
Funding
|
Cash
|
.017
|
Conversion
|
6/08/2007
|
Common
|
144
|
37,500
|
AJW
Qualified Partners
|
Funding
|
Cash
|
.017
|
Conversion
|
6/08/2007
|
Common
|
144
|
21,750
|
AJW
Partners
|
Funding
|
Cash
|
.017
|
Conversion
|
6/08/2007
|
Common
|
144
|
3,750
|
New
Millennium Capital
|
Funding
|
Cash
|
.017
|
Conversion
|
6/08/2007
|
Common
|
144
|
4,500,000
|
Scorpion
Bay LLC
|
Funding
|
Cash
|
.04
|
Interest
|
6/13/2007
|
Common
|
144
|
187,750
|
AJW
Offshore
|
Funding
|
Cash
|
.017
|
Conversion
|
6/13/2007
|
Common
|
144
|
37,500
|
AJW
Qualified Partners
|
Funding
|
Cash
|
.017
|
Conversion
|
6/13/2007
|
Common
|
144
|
21,750
|
AJW
Partners
|
Funding
|
Cash
|
.017
|
Conversion
|
6/13/2007
|
Common
|
144
|
3,750
|
New
Millennium Capital
|
Funding
|
Cash
|
.017
|
Conversion
|
6/18/2007
|
Common
|
144
|
187,750
|
AJW
Offshore
|
Funding
|
Cash
|
.02
|
Conversion
|
6/18/2007
|
Common
|
144
|
37,500
|
AJW
Qualified Partners
|
Funding
|
Cash
|
.02
|
Conversion
|
6/18/2007
|
Common
|
144
|
21,750
|
AJW
Partners
|
Funding
|
Cash
|
.02
|
Conversion
|
6/18/2007
|
Common
|
144
|
3,750
|
New
Millennium Capital
|
Funding
|
Cash
|
.02
|
Conversion
|
6/19/2007
|
Common
|
144
|
187,750
|
AJW
Offshore
|
Funding
|
Cash
|
.019
|
Conversion
|
6/19/2007
|
Common
|
144
|
37,500
|
AJW
Qualified Partners
|
Funding
|
Cash
|
.019
|
Conversion
|
6/19/2007
|
Common
|
144
|
21,750
|
AJW
Partners
|
Funding
|
Cash
|
.019
|
Conversion
|
6/19/2007
|
Common
|
144
|
3,750
|
New
Millennium Capital
|
Funding
|
Cash
|
.019
|
Conversion
|
6/19/2007
|
Common
|
144
|
1,000,000
|
Scorpion
Bay, LLC.
|
Funding
|
Cash
|
.0305
|
Interest
|
6/20/2007
|
Common
|
144
|
187,750
|
AJW
Offshore
|
Funding
|
Cash
|
.018
|
Conversion
|
6/20/2007
|
Common
|
144
|
37,500
|
AJW
Qualified Partners
|
Funding
|
Cash
|
.018
|
Conversion
|
6/20/2007
|
Common
|
144
|
21,750
|
AJW
Partners
|
Funding
|
Cash
|
.018
|
Conversion
|
6/20/2007
|
Common
|
144
|
3,750
|
New
Millennium Capital
|
Funding
|
Cash
|
.018
|
Conversion
|
6/25/2007
|
Common
|
144
|
375,500
|
AJW
Offshore
|
Funding
|
Cash
|
.012
|
Conversion
|
6/25/2007
|
Common
|
144
|
75,000
|
AJW
Qualified Partners
|
Funding
|
Cash
|
.012
|
Conversion
|
6/25/2007
|
Common
|
144
|
43,500
|
AJW
Partners
|
Funding
|
Cash
|
.012
|
Conversion
|
6/25/2007
|
Common
|
144
|
6,000
|
New
Millennium Capital
|
Funding
|
Cash
|
.012
|
Conversion
|
7/06/2007
|
Common
|
144
|
375,500
|
AJW
Offshore
|
Funding
|
Cash
|
.0066
|
Conversion
|
7/06/2007
|
Common
|
144
|
75,000
|
AJW
Qualified Partners
|
Funding
|
Cash
|
.0066
|
Conversion
|
7/06/2007
|
Common
|
144
|
43,500
|
AJW
Partners
|
Funding
|
Cash
|
.0066
|
Conversion
|
7/06/2007
|
Common
|
144
|
6,000
|
New
Millennium Capital
|
Funding
|
Cash
|
.0066
|
Conversion
|
7/11/2007
|
Common
|
144
|
375,500
|
AJW
Offshore
|
Funding
|
Cash
|
.0039
|
Conversion
|
7/11/2007
|
Common
|
144
|
75,000
|
AJW
Qualified Partners
|
Funding
|
Cash
|
.0039
|
Conversion
|
7/11/2007
|
Common
|
144
|
43,500
|
AJW
Partners
|
Funding
|
Cash
|
.0039
|
Conversion
|
7/11/2007
|
Common
|
144
|
6,000
|
New
Millennium Capital
|
Funding
|
Cash
|
.0039
|
Conversion
|
7/11/2007
|
Common
|
144
|
208,409
|
Bastien
and Associates
|
Services
|
Consulting
|
.0607
|
Invoice
|
7/13/2007
|
Common
|
144
|
375,500
|
AJW
Offshore
|
Funding
|
Cash
|
.0038
|
Conversion
|
7/13/2007
|
Common
|
144
|
75,000
|
AJW
Qualified Partners
|
Funding
|
Cash
|
.0038
|
Conversion
|
7/13/2007
|
Common
|
144
|
43,500
|
AJW
Partners
|
Funding
|
Cash
|
.0038
|
Conversion
|
7/13/2007
|
Common
|
144
|
6,000
|
New
Millennium Capital
|
Funding
|
Cash
|
.0038
|
Conversion
|
7/15/2007
|
Common
|
144
|
1,000,000
|
Scorpion
Bay, LLC.
|
Funding
|
Cash
|
.0055
|
Interest
|
7/20/2007
|
Common
|
144
|
375,500
|
AJW
Offshore
|
Funding
|
Cash
|
.0034
|
Conversion
|
7/20/2007
|
Common
|
144
|
75,000
|
AJW
Qualified Partners
|
Funding
|
Cash
|
.0034
|
Conversion
|
7/20/2007
|
Common
|
144
|
43,500
|
AJW
Partners
|
Funding
|
Cash
|
.0034
|
Conversion
|
7/20/2007
|
Common
|
144
|
6,000
|
New
Millennium Capital
|
Funding
|
Cash
|
.0034
|
Conversion
|
7/24/2007
|
Common
|
144
|
375,500
|
AJW
Offshore
|
Funding
|
Cash
|
.003
|
Conversion
|
7/24/2007
|
Common
|
144
|
75,000
|
AJW
Qualified Partners
|
Funding
|
Cash
|
.003
|
Conversion
|
7/24/2007
|
Common
|
144
|
43,500
|
AJW
Partners
|
Funding
|
Cash
|
.003
|
Conversion
|
7/24/2007
|
Common
|
144
|
6,000
|
New
Millennium Capital
|
Funding
|
Cash
|
.003
|
Conversion
|
7/27/2007
|
Common
|
144
|
375,500
|
AJW
Offshore
|
Funding
|
Cash
|
.003
|
Conversion
|
7/27/2007
|
Common
|
144
|
75,000
|
AJW
Qualified Partners
|
Funding
|
Cash
|
.003
|
Conversion
|
7/27/2007
|
Common
|
144
|
43,500
|
AJW
Partners
|
Funding
|
Cash
|
.003
|
Conversion
|
7/27/2007
|
Common
|
144
|
6,000
|
New
Millennium Capital
|
Funding
|
Cash
|
.003
|
Conversion
|
8/01/2007
|
Common
|
144
|
375,500
|
AJW
Offshore
|
Funding
|
Cash
|
.0028
|
Conversion
|
8/01/2007
|
Common
|
144
|
75,000
|
AJW
Qualified Partners
|
Funding
|
Cash
|
.0028
|
Conversion
|
8/01/2007
|
Common
|
144
|
43,500
|
AJW
Partners
|
Funding
|
Cash
|
.0028
|
Conversion
|
8/01/2007
|
Common
|
144
|
6,000
|
New
Millennium Capital
|
Funding
|
Cash
|
.0028
|
Conversion
|
8/03/2007
|
Common
|
144
|
375,500
|
AJW
Offshore
|
Funding
|
Cash
|
.0024
|
Conversion
|
8/03/2007
|
Common
|
144
|
75,000
|
AJW
Qualified Partners
|
Funding
|
Cash
|
.0024
|
Conversion
|
8/03/2007
|
Common
|
144
|
43,500
|
AJW
Partners
|
Funding
|
Cash
|
.0024
|
Conversion
|
8/03/2007
|
Common
|
144
|
6,000
|
New
Millennium Capital
|
Funding
|
Cash
|
.0024
|
Conversion
|
8/07/2007
|
Common
|
144
|
375,500
|
AJW
Offshore
|
Funding
|
Cash
|
.0019
|
Conversion
|
8/07/2007
|
Common
|
144
|
75,000
|
AJW
Qualified Partners
|
Funding
|
Cash
|
.0019
|
Conversion
|
8/07/2007
|
Common
|
144
|
43,500
|
AJW
Partners
|
Funding
|
Cash
|
.0019
|
Conversion
|
8/07/2007
|
Common
|
144
|
6,000
|
New
Millennium Capital
|
Funding
|
Cash
|
.0019
|
Conversion
|
8/13/2007
|
Common
|
144
|
375,500
|
AJW
Offshore
|
Funding
|
Cash
|
.0016
|
Conversion
|
8/13/2007
|
Common
|
144
|
75,000
|
AJW
Qualified Partners
|
Funding
|
Cash
|
.0016
|
Conversion
|
8/13/2007
|
Common
|
144
|
43,500
|
AJW
Partners
|
Funding
|
Cash
|
.0016
|
Conversion
|
8/13/2007
|
Common
|
144
|
6,000
|
New
Millennium Capital
|
Funding
|
Cash
|
.0016
|
Conversion
|
8/16/2007
|
Common
|
144
|
375,500
|
AJW
Offshore
|
Funding
|
Cash
|
.0013
|
Conversion
|
8/16/2007
|
Common
|
144
|
75,000
|
AJW
Qualified Partners
|
Funding
|
Cash
|
.0013
|
Conversion
|
8/16/2007
|
Common
|
144
|
43,500
|
AJW
Partners
|
Funding
|
Cash
|
.0013
|
Conversion
|
8/16/2007
|
Common
|
144
|
6,000
|
New
Millennium Capital
|
Funding
|
Cash
|
.0013
|
Conversion
|
8/24/2007
|
Common
|
144
|
375,500
|
AJW
Offshore
|
Funding
|
Cash
|
.0013
|
Conversion
|
8/24/2007
|
Common
|
144
|
75,000
|
AJW
Qualified Partners
|
Funding
|
Cash
|
.0013
|
Conversion
|
8/24/2007
|
Common
|
144
|
43,500
|
AJW
Partners
|
Funding
|
Cash
|
.0013
|
Conversion
|
8/24/2007
|
Common
|
144
|
6,000
|
New
Millennium Capital
|
Funding
|
Cash
|
.0013
|
Conversion
|
8/24/2007
|
Common
|
144
|
2,728,858
|
Bastien
and Associates
|
Services
|
Consulting
|
.006
|
Invoice
|
8/24/2007
|
Common
|
144
|
1,000,000
|
Patrick
Winn
|
Services
|
Administrative
|
.006
|
CSG
|
8/24/2007
|
Common
|
144
|
1,000,000
|
Susan
Sanchez
|
Services
|
Administrative
|
.006
|
CSG
|
8/30/2007
|
Common
|
144
|
375,500
|
AJW
Offshore
|
Funding
|
Cash
|
.0013
|
Conversion
|
8/30/2007
|
Common
|
144
|
75,000
|
AJW
Qualified Partners
|
Funding
|
Cash
|
.0013
|
Conversion
|
8/30/2007
|
Common
|
144
|
43,500
|
AJW
Partners
|
Funding
|
Cash
|
.0013
|
Conversion
|
8/30/2007
|
Common
|
144
|
6,000
|
New
Millennium Capital
|
Funding
|
Cash
|
.0013
|
Conversion
|
9/10/2007
|
Common
|
144
|
1,000,000
|
Scorpion
Bay, LLC.
|
Funding
|
Cash
|
.003
|
Interest
|
9/11/2007
|
Common
|
144
|
375,500
|
AJW
Offshore
|
Funding
|
Cash
|
.0013
|
Conversion
|
9/11/2007
|
Common
|
144
|
75,000
|
AJW
Qualified Partners
|
Funding
|
Cash
|
.0013
|
Conversion
|
9/11/2007
|
Common
|
144
|
43,500
|
AJW
Partners
|
Funding
|
Cash
|
.0013
|
Conversion
|
9/11/2007
|
Common
|
144
|
6,000
|
New
Millennium Capital
|
Funding
|
Cash
|
.0013
|
Conversion
|
9/18/2007
|
Common
|
144
|
375,500
|
AJW
Offshore
|
Funding
|
Cash
|
.0015
|
Conversion
|
9/18/2007
|
Common
|
144
|
75,000
|
AJW
Qualified Partners
|
Funding
|
Cash
|
.0015
|
Conversion
|
9/18/2007
|
Common
|
144
|
43,500
|
AJW
Partners
|
Funding
|
Cash
|
.0015
|
Conversion
|
9/18/2007
|
Common
|
144
|
6,000
|
New
Millennium Capital
|
Funding
|
Cash
|
.0015
|
Conversion
|
9/19/2007
|
Common
|
144
|
375,500
|
AJW
Offshore
|
Funding
|
Cash
|
.0016
|
Conversion
|
9/19/2007
|
Common
|
144
|
75,000
|
AJW
Qualified Partners
|
Funding
|
Cash
|
.0016
|
Conversion
|
9/19/2007
|
Common
|
144
|
43,500
|
AJW
Partners
|
Funding
|
Cash
|
.0016
|
Conversion
|
9/19/2007
|
Common
|
144
|
6,000
|
New
Millennium Capital
|
Funding
|
Cash
|
.0016
|
Conversion
|
9/25/2007
|
Common
|
144
|
375,500
|
AJW
Offshore
|
Funding
|
Cash
|
.0018
|
Conversion
|
9/25/2007
|
Common
|
144
|
75,000
|
AJW
Qualified Partners
|
Funding
|
Cash
|
.0018
|
Conversion
|
9/25/2007
|
Common
|
144
|
43,500
|
AJW
Partners
|
Funding
|
Cash
|
.0018
|
Conversion
|
9/25/2007
|
Common
|
144
|
6,000
|
New
Millennium Capital
|
Funding
|
Cash
|
.0018
|
Conversion
|
9/25/2007
|
Common
|
144
|
2,800,000
|
Scorpion
Bay, LLC.
|
Funding
|
Cash
|
.00357
|
Interest
|
10/01/2007
|
Common
|
144
|
375,500
|
AJW
Offshore
|
Funding
|
Cash
|
.0018
|
Conversion
|
10/01/2007
|
Common
|
144
|
75,000
|
AJW
Qualified Partners
|
Funding
|
Cash
|
.0018
|
Conversion
|
10/01/2007
|
Common
|
144
|
43,500
|
AJW
Partners
|
Funding
|
Cash
|
.0018
|
Conversion
|
10/01/2007
|
Common
|
144
|
6,000
|
New
Millennium Capital
|
Funding
|
Cash
|
.0018
|
Conversion
|
10/05/2007
|
Common
|
144
|
144,000
|
AJW
Offshore
|
Funding
|
Cash
|
.00176
|
Conversion
|
10/05/2007
|
Common
|
144
|
72,000
|
AJW
Qualified Partners
|
Funding
|
Cash
|
.00176
|
Conversion
|
10/05/2007
|
Common
|
144
|
21,600
|
AJW
Partners
|
Funding
|
Cash
|
.00176
|
Conversion
|
|
10/05/2007
|
Common
|
144
|
2,400
|
New
Millennium Capital
|
Funding
|
Cash
|
.00176
|
Conversion
|
|
10/10/2007
|
Common
|
144
|
144,000
|
AJW
Offshore
|
Funding
|
Cash
|
.00176
|
Conversion
|
|
10/10/2007
|
Common
|
144
|
72,000
|
AJW
Qualified Partners
|
Funding
|
Cash
|
.00176
|
Conversion
|
|
10/10/2007
|
Common
|
144
|
21,600
|
AJW
Partners
|
Funding
|
Cash
|
.00176
|
Conversion
|
|
10/10/2007
|
Common
|
144
|
2,400
|
New
Millennium Capital
|
Funding
|
Cash
|
.00176
|
Conversion
|
|
10/17/2007
|
Common
|
144
|
144,000
|
AJW
Offshore
|
Funding
|
Cash
|
.00176
|
Conversion
|
|
10/17/2007
|
Common
|
144
|
72,000
|
AJW
Qualified Partners
|
Funding
|
Cash
|
.00176
|
Conversion
|
|
10/17/2007
|
Common
|
144
|
21,600
|
AJW
Partners
|
Funding
|
Cash
|
.00176
|
Conversion
|
|
10/17/2007
|
Common
|
144
|
2,400
|
New
Millennium Capital
|
Funding
|
Cash
|
.00176
|
Conversion
|
|
10/23/2007
|
Common
|
144
|
75,000
|
AJW
Qualified Partners
|
Funding
|
Cash
|
.00172
|
Conversion
|
|
10/23/2007
|
Common
|
144
|
22,000
|
AJW
Partners
|
Funding
|
Cash
|
.00172
|
Conversion
|
|
10/23/2007
|
Common
|
144
|
3,000
|
New
Millennium Capital
|
Funding
|
Cash
|
.00172
|
Conversion
|
|
10/25/2007
|
Common
|
144
|
75,000
|
AJW
Qualified Partners
|
Funding
|
Cash
|
.00168
|
Conversion
|
|
10/25/2007
|
Common
|
144
|
22,000
|
AJW
Partners
|
Funding
|
Cash
|
.00168
|
Conversion
|
|
10/25/2007
|
Common
|
144
|
3,000
|
New
Millennium Capital
|
Funding
|
Cash
|
.00168
|
Conversion
|
|
10/25/2007
|
Common
|
144
|
4,100,000
|
Scorpion
Bay, LLC.
|
Funding
|
Cash
|
.00357
|
Interest
|
|
10/25/2007
|
Common
|
144
|
5,000,000
|
Scorpion
Bay, LLC.
|
Funding
|
Cash
|
.0033
|
Interest
|
|
10/25/2007
|
Common
|
144
|
5,000,000
|
Dolphin
Communities
|
Funding
|
Cash
|
.0033
|
Interest
|
|
10/25/2007
|
Common
|
S8
|
2,768,000
|
Patrick
Winn
|
Services
|
Administrative
|
.003
|
CSG
|
|
10/25/2007
|
Common
|
S8
|
3,446,000
|
Susan
Sanchez
|
Services
|
Administrative
|
.003
|
CSG
|
|
10/30/2007
|
Common
|
144
|
75,000
|
AJW
Qualified Partners
|
Funding
|
Cash
|
.00168
|
Conversion
|
|
10/30/2007
|
Common
|
144
|
22,000
|
AJW
Partners
|
Funding
|
Cash
|
.00168
|
Conversion
|
|
10/30/2007
|
Common
|
144
|
3,000
|
New
Millennium Capital
|
Funding
|
Cash
|
.00168
|
Conversion
|
|
11/02/2007
|
Common
|
144
|
75,000
|
AJW
Qualified Partners
|
Funding
|
Cash
|
.00168
|
Conversion
|
|
11/02/2007
|
Common
|
144
|
22,000
|
AJW
Partners
|
Funding
|
Cash
|
.00168
|
Conversion
|
|
11/02/2007
|
Common
|
144
|
3,000
|
New
Millennium Capital
|
Funding
|
Cash
|
.00168
|
Conversion
|
|
11/05/2007
|
Common
|
144
|
75,000
|
AJW
Qualified Partners
|
Funding
|
Cash
|
.00168
|
Conversion
|
|
11/05/2007
|
Common
|
144
|
22,000
|
AJW
Partners
|
Funding
|
Cash
|
.00168
|
Conversion
|
|
11/05/2007
|
Common
|
144
|
3,000
|
New
Millennium Capital
|
Funding
|
Cash
|
.00168
|
Conversion
|
|
11/07/2007
|
Common
|
144
|
75,000
|
AJW
Qualified Partners
|
Funding
|
Cash
|
.0017
|
Conversion
|
|
11/07/2007
|
Common
|
144
|
22,000
|
AJW
Partners
|
Funding
|
Cash
|
.0017
|
Conversion
|
|
11/07/2007
|
Common
|
144
|
3,000
|
New
Millennium Capital
|
Funding
|
Cash
|
.0017
|
Conversion
|
|
11/08/2007
|
Common
|
144
|
77,379
|
AJW
Qualified Partners
|
Funding
|
Cash
|
.0017
|
Conversion
|
|
11/08/2007
|
Common
|
144
|
18,829
|
AJW
Partners
|
Funding
|
Cash
|
.0017
|
Conversion
|
|
11/08/2007
|
Common
|
144
|
3,792
|
New
Millennium Capital
|
Funding
|
Cash
|
.0017
|
Conversion
|
|
11/12/2007
|
Common
|
144
|
100,000
|
AJW
Qualified Partners
|
Funding
|
Cash
|
.0017
|
Conversion
|
|
11/14/2007
|
Common
|
144
|
100,000
|
AJW
Qualified Partners
|
Funding
|
Cash
|
.0017
|
Conversion
|
|
11/20/2007
|
Common
|
144
|
100,000
|
AJW
Qualified Partners
|
Funding
|
Cash
|
.00176
|
Conversion
|
|
11/26/2007
|
Common
|
144
|
100,000
|
AJW
Qualified Partners
|
Funding
|
Cash
|
.00176
|
Conversion
|
|
11/27/2007
|
Common
|
144
|
100,000
|
AJW
Qualified Partners
|
Funding
|
Cash
|
.00176
|
Conversion
|
|
11/29/2007
|
Common
|
144
|
100,000
|
AJW
Qualified Partners
|
Funding
|
Cash
|
.0018
|
Conversion
|
|
12/06/2007
|
Common
|
144
|
100,000
|
AJW
Qualified Partners
|
Funding
|
Cash
|
.0018
|
Conversion
|
|
12/11/2007
|
Common
|
144
|
100,000
|
AJW
Qualified Partners
|
Funding
|
Cash
|
.0018
|
Conversion
|
|
12/13/2007
|
Common
|
144
|
100,000
|
AJW
Qualified Partners
|
Funding
|
Cash
|
.0018
|
Conversion
|
12/13/2007
|
Common
|
S8
|
2,500,000
|
Petrucelli
& Associates
|
Services
|
Legal
|
.004
|
CMEG
|
12/13/2007
|
Common
|
S8
|
2,500,000
|
Chris
Flannery
|
Services
|
Legal
|
.004
|
CMEG
|
12/18/2007
|
Common
|
144
|
100,000
|
AJW
Qualified Partners
|
Funding
|
Cash
|
.005
|
Conversion
|
12/18/2007
|
Common
|
144
|
20,000,000
|
John
Kozmur
|
Services
|
Contractual
|
.007
|
CSG
|
12/18/2007
|
Common
|
144
|
20,000,000
|
Jeff
Zuckerman
|
Services
|
Contractual
|
.007
|
CSG
|
12/21/2007
|
Common
|
144
|
57,742
|
AJW
Qualified Partners
|
Funding
|
Cash
|
.002
|
Conversion
|
12/21/2007
|
Common
|
144
|
42,258
|
AJW
Qualified Partners
|
Funding
|
Cash
|
.002
|
Conversion
|
12/31/2007
|
Common
|
144
|
4,700,000
|
Scorpion
Bay, LLC
|
Services
|
Consulting
|
.00424
|
Fee
|
12/31/2007
|
Common
|
144
|
10,000,000
|
Scorpion
Bay, LLC
|
Services
|
Consulting
|
.0033
|
Fee
|
12/31/2007
|
Common
|
144
|
4,792,369
|
Michael
Ellis
|
Services
|
Administrative
|
.0045
|
CSG
|
12/31/2007
|
Common
|
144
|
238,413
|
Chris
Davis Intl.
|
Services
|
Consulting
|
.005
|
CFG
|
12/31/2007
|
Common
|
144
|
145,833
|
Craig
Prater
|
Services
|
Consulting
|
.005
|
CEM
|
12/31/2007
|
Common
|
144
|
1,000,000
|
Lewis
Consulting Group
|
Services
|
Consulting
|
.005
|
CSG
|
Date
|
Title
|
Exemption
|
Amount
|
Name
|
Type
|
Consideration
|
Price
|
Note
|
12/31/07
|
Series
A
|
4.2
|
10,000,000
|
Scorpion
Bay
|
Services
|
Consulting
|
.001
|
CSG
|
12/31/07
|
Series
A
|
4.2
|
4,401,090
|
The
Atwell Group
|
Services
|
Administrative
|
.001
|
CMEG
|
12/31/07
|
Series
B
|
4.2
|
2,750,000
|
Scorpion
Bay
|
Services
|
Consulting
|
.001
|
CSG
|
12/31/07
|
Series
B
|
4.2
|
980,957
|
The
Atwell Group
|
Services
|
Administrative
|
.001
|
CMEG
|
|
o
|
Plan
of Operation. This section provides a brief description of
Camelot’s plan of operation for fiscal year
2008.
|
|
o
|
Overview. This section
provides a general description of our corporate structure and what the
management will focus on in 2008.
|
|
o
|
Cash requirements. This
section provides a discussion of how long Camelot can satisfy its cash
requirements and the need, if any, to raise additional funds in
2008.
|
|
o
|
Research and
Development. This section discusses the research and development
activities of Camelot.
|
|
o
|
Equipment. This section
looks at if there will be any major equipment purchases in
2008.
|
|
o
|
Change in Employees.
This section discusses if there will be any significant change in the
number of employees.
|
|
o
|
Results
of Operations. This section provides an analysis of Camelot’s results of
operations for the two years ending December 31,
2007.
|
|
o
|
Liquidity and Capital
Resources. This section provides an analysis of Camelot’s cash
flows for the two years ended December 31, 2007, as well as a
discussion of the Company’s outstanding debt and commitments that existed
as of December 31, 2007. Included in the analysis of outstanding debt
is a discussion of the amount of financial capacity available to fund the
Company’s future commitments, as well as a discussion of other financing
arrangements.
|
|
o
|
Sources of Revenue.
This section examines expected sources of
revenues.
|
|
o
|
Recent Financings. This
section discusses financing transactions of Camelot during
2007.
|
|
o
|
Off-Balance
Sheet Arrangements. This section discloses any off-balance sheet
arrangements that have or are reasonably likely to have a current or
future effect on Camelot’s financial
condition.
|
|
o
|
Critical
Accounting Estimates. This section identifies those accounting estimates
that are considered important to the Company’s results of operations and
financial condition, require significant judgment and require estimates on
the part of management in
application.
|
|
o
|
Critical
Accounting Policies. This section identifies those accounting policies
that are considered important to the Company’s results of operations and
financial condition, require significant judgment and require estimates on
the part of management in application. All of the Company’s significant
accounting policies, including those considered to be critical accounting
policies, are summarized in Note 1 to the accompanying financial
statements.
|
|
o
|
Caution
Concerning Forward-Looking Statements. This section provides a description
of the use of forward looking
information appearing in this report, including in MD&A and the
financial statements. Such information is based on management’s current
expectations about future events, which are inherently susceptible to
uncertainty and changes in circumstances. Refer “Risk Factors” in
Part I of this report, for a discussion of the risk factors
applicable to the Company.
|
|
1.
|
Education;
which leads to
|
|
2.
|
Infrastructure;
which leads to
|
|
3.
|
Utilization;
which leads to
|
|
4.
|
Opportunity;
which leads to
|
|
5.
|
Success
|
|
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, on June 5, 2007 the Investors
purchased Notes aggregating
$400,000.
|
Price
Decreases By
|
||||
12/31/2007
|
25%
|
50%
|
75%
|
|
Average
Common Stock Price (as defined above)
|
$0.0035
|
$0.002625
|
$0.00175
|
$0.000875
|
Conversion
Price (40% Discount)
|
$0.0021
|
$0.001575
|
$0.00105
|
$0.000525
|
100%
Conversion Shares
|
449,396,190
|
599,194,921
|
898,792,381
|
1,797,584,762
|
·
|
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
|
|
·
|
Mobile
and other forms of Digital Media
|
|
·
|
Syndicated
television licensing
|
|
·
|
internet
Protocol TV (IPTV)
|
Cumulative
During Development
|
Year
Ended December 31,
|
|||||||||||||||
Stage
|
2007
|
2006
|
%
Change
|
|||||||||||||
Net
Revenues
|
$ | 58,568 | $ | 0 | $ | 0 |
(0%)
|
Cumulative
During Development
|
Year
Ended December 31,
|
|||||||||||||||
Stage
|
2007
|
2006
|
%
Change
|
|||||||||||||
Cost
of Services
|
$ | 95,700 | $ | 0 | $ | 0 |
(0%)
|
Cumulative
During Development
|
Year
Ended December 31,
|
|||||||||||||||
Stage
|
2007
|
2006
|
%
Change
|
|||||||||||||
Sales
& Marketing Expenses
|
$ | 53,959 | $ | 0 | $ | 0 |
(0%)
|
Cumulative
During Development
|
Year
Ended December 31,
|
|||||||||||||||
Stage
|
2007
|
2006
|
%
Change
|
|||||||||||||
Research
& Development Expenses
|
$ | 252,550 | $ | 0 | $ | 0 |
(0%)
|
Cumulative
During
Development
|
Year
Ended December 31,
|
||||||||||||||||||
Stage
|
2007
|
2006
|
%
Change
|
||||||||||||||||
General
& Administrative Expenses
|
$ | 12,011,651 | $ | 1,864,178 | $ | 1,554,907 | 20% |
Cumulative
During Development
|
Year
Ended December 31,
|
|||||||||||||||
Stage
|
2007
|
2006
|
%
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
|
2007
|
2006
|
%
Change
|
|||||||||||||
Net
income (loss)
|
$ | (16,276,446 | ) | $ | (2,103,235 | ) | $ | (2,348,351 | ) |
(10%)
|
||||||
Net
income (loss) per share
|
$ | (0.02 | ) | $ | (0.02 | ) | ||||||||||
Weighted
average shares outstanding
|
123,164,025 | 94,012,109 |
Name
|
Age
|
Position
|
Date
of Appointment
|
|||
Robert
P. Atwell
|
54
|
President,
Chief Executive Officer, Chairman
|
March
19, 2003
|
|||
George
Jackson
|
47
|
Secretary,
Chief Financial Officer, Director
|
April
1, 2005
|
|||
Joe
Petrucelli
|
41
|
Director
|
February
19, 2008
|
|||
Tim
Wilson
|
59
|
Director
|
February
19, 2008
|
|||
Jeff
Zuckerman
|
38
|
Director
|
February
19, 2008
|
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
|
2007
|
$
|
250,000
|
0
|
0
|
0
|
0
|
0
|
0
|
$
|
250,000
|
|||||||||||||||
Executive
Officer
|
2006
|
$
|
250,000
|
0
|
0
|
0
|
0
|
0
|
0
|
$
|
250,000
|
|||||||||||||||
|
||||||||||||||||||||||||||
George
Jackson, (2)
Secretary,
Chief
|
2007
|
$
|
100,000
|
0
|
0
|
0
|
0
|
0
|
0
|
$
|
100,000
|
|||||||||||||||
Financial
Officer
|
2006
|
$
|
100,000
|
0
|
0
|
0
|
0
|
0
|
0
|
$
|
100,000
|
|||||||||||||||
Michael
Ellis, (3)
Chief
Operating
|
2007
|
$
|
70,000
|
0
|
70,000
|
0
|
0
|
0
|
0
|
$
|
140,000
|
|||||||||||||||
Officer
|
2006
|
$
|
200,000
|
0
|
0
|
0
|
0
|
0
|
0
|
$
|
200,000
|
Name
of Beneficial
Owner
|
Shares
Beneficially
Owned
|
Percent
|
The
Atwell Group, Inc. (1)
130
Vantis, Suite 140
Aliso
Viejo, CA 92656
|
57,586,071
|
26%
|
Scorpion
Bay, LLC (2)
130
Vantis, Suite 140
Aliso
Viejo, CA 92656
|
48,062,973
|
21%
|
Jeff
Zuckerman (3)
130
Vantis, Suite 140
Aliso
Viejo, CA 92656
|
20,586,000
|
9%
|
John
Kocmur (4)
12526
High Bluff Drive. Suite 190
San
Diego, CA 92130
|
20,000,000
|
9%
|
TOTAL
5% Stockholders as a Group
|
146,235,044
|
65%
|
(1)
Includes all shares owned and or under the control of Beneficial Owner.
Robert P. Atwell is the owner of The Atwell Group,
Inc.
|
||
(2)
Includes all shares owned and or under the control of Beneficial Owner.
Timothy Wilson is the owner of Scorpion Bay, LLC.
|
||
(3)
Includes all shares owned and or under the control of Beneficial
Owner.
|
||
(4)
Includes all shares owned and or under the control of Beneficial
Owner.
|
Name
of Beneficial Owner
|
Shares
Beneficially Owned
|
Percent
(6)
|
Robert
P. Atwell (1)
Chairman,
President, CEO
130
Vantis, Suite 140
Aliso
Viejo, CA 92656
|
57,586,071
|
26%
|
Timothy
Wilson (2)
Director
130
Vantis, Suite 140
Aliso
Viejo, CA 92656
|
48,062,973
|
21%
|
Jeff
Zuckerman (3)
Director
130
Vantis, Suite 140
Aliso
Viejo, CA 92656
|
20,586,000
|
9%
|
George
Jackson (4)
Secretary,
CFO
130
Vantis, Suite 140
Aliso
Viejo, CA 92656
|
3,559,955
|
2%
|
Joseph
Petrucelli (5)
130
Vantis, Suite 140
Aliso
Viejo, CA 92656
Director
|
2,750,000
|
1%
|
Totals:
|
132,544,999
|
59%
|
Note
(1): Includes direct and indirect affiliate
ownership.
|
||
Note
(2): Includes direct and indirect affiliate
ownership.
|
||
Note
(3): Includes direct and indirect affiliate
ownership.
|
||
Note
(4): Includes direct and indirect affiliate
ownership.
|
||
Note
(5): Includes direct and indirect affiliate
ownership.
|
||
Note
(6): Based on 229,506,332 shares outstanding as of
12/31/07.
|
Name
of Beneficial Owner
|
Series
A Preferred
Shares
Beneficially Owned
|
Percent
|
Robert
P. Atwell (1)
Chairman,
President, CEO
130
Vantis, Suite 140
Aliso
Viejo, CA 92656
|
9,501,090
|
49%
|
Timothy
Wilson (2)
Director
130
Vantis, Suite 140
Aliso
Viejo, CA 92656
|
10,000,000
|
51%
|
Totals:
|
19,501,090
|
100%
|
Note
(1): Includes shares held directly and indirectly. Converts to 38,004,360
common shares. Equals 475,054,500 votes.
|
||
Note
(2): Includes shares held directly and indirectly. Converts to 40,000,000
common shares. Equals 500,000,000 votes.
|
Name
of Beneficial Owner
|
Series
B Preferred
Shares
Beneficially Owned
|
Percent
|
Robert
P. Atwell (1)
Chairman,
President, CEO
130
Vantis, Suite 140
Aliso
Viejo, CA 92656
|
6,080,957
|
70%
|
Timothy
Wilson (2)
Director
130
Vantis, Suite 140
Aliso
Viejo, CA 92656
|
2,570,000
|
30%
|
Totals:
|
8,650,957
|
100%
|
Note
(1): Includes shares held directly and indirectly. Converts to 60,809,570
common shares. Equals 6,080,957,000 votes.
|
||
Note
(2): Includes shares held directly and indirectly. Converts to 45,000,000
common shares. Equals 2,570,000,000 votes.
|
Name
of Beneficial Owner (1)
|
Total
Votes
|
Percent
|
Robert
P. Atwell
Chairman,
President, CEO
130
Vantis, Suite 140
Aliso
Viejo, CA 92656
|
6,613,597,571
|
67.105%
|
Timothy
Wilson
Director
130
Vantis, Suite 140
Aliso
Viejo, CA 92656
|
3,118,062,973
|
31.637%
|
Jeff
Zuckerman
Director
130
Vantis, Suite 140
Aliso
Viejo, CA 92656
|
20,586,000
|
00.208%
|
John
Kocmur
12526
High Bluff Drive. Suite 190
San
Diego, CA 92130
|
20,000,000
|
00.202%
|
George
Jackson
Secretary,
CFO
130
Vantis, Suite 140
Aliso
Viejo, CA 92656
|
3,559,955
|
00.036%
|
Joseph
Petrucelli
130
Vantis, Suite 140
Aliso
Viejo, CA 92656
Director
|
2,750,000
|
00.027%
|
All
Other Common Stockholders (2)
|
76,961,333
|
00.785%
|
Totals:
|
9,855,517,832
|
100%
|
Note
(1): Includes direct and indirect affiliate
ownership.
|
||
Note
(2): As of 12/31/07, there were 224,506,332 common shares outstanding.
Management and 5% Beneficial Owners owned 152,544,999 common
shares.
|
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
|
Entry
Into a Material Definitive Agreement with New Millennium Capital Partners
II LLC, AJW Qualified Partners, LLC, AJW Offshore, Ltd. and AJW Partners,
LLC
|
Incorporated
by reference to Form 8-K filed on January 4, 2007
|
||
4.2
|
|
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
|
4.3
|
|
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
|
4.4
|
|
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
|
4.5
|
|
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
|
4.6
|
Structuring
Agreement with Lionheart
|
Incorporated
by reference as Exhibit 4.7 to Form 8-K filed on January 4,
2007
|
||
4.7
|
Change
in Registrant’s Certifying Accountant
|
Incorporated
by reference to Form 8-K filed on January 31,
2007
|
||
4.8
|
Change
in Registrant’s Certifying Accountant
|
Incorporated
by reference to Form 8-K/A-1 filed on January 31,
2007
|
||
4.9
|
Entry
Into a Material Definitive Agreement with New Millennium Capital Partners
II LLC, AJW Qualified Partners, LLC, AJW Offshore, Ltd. and AJW Partners,
LLC
|
Incorporated
by reference to Amendment No. 1 to Form 8-K filed on January 31,
2007
|
||
4.10
|
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
|
||
4.11
|
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
|
||
4.12
|
Entry
Into a Material Definitive Agreement
|
Incorporated
by reference to Amendment No. 2 to Form 8-K filed on February 2,
2007
|
||
4.13
|
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
|
||
4.14
|
SB-2
Registration
|
Incorporated
by reference to SB-2 Registration Statement Form SB-2 filed on February 2,
2007
|
||
4.15
|
SB-2
Registration
|
Incorporated
by reference to SB-2 Registration Statement Form SB-2/A filed on May 11,
2007
|
||
4.16
|
SB-2
Registration
|
Incorporated
by reference to SB-2 Registration Statement Form SB-2/2A filed on May 31,
2007
|
||
4.17
|
Departure
of Directors
|
Incorporated
by reference to Form 8-K filed on July 31, 2007
|
||
4.18
|
Departure
of Directors
|
Incorporated
by reference to Form 8-K filed on August 31, 2007
|
||
4.19
|
S-8
Registration
|
Incorporated
by reference to Form S-8 filed on October 19,
2007
|
||
4.20
|
2007
Stock Option Plan
|
Incorporated
by reference as Exhibit 4.1 to Form S-8 filed on October 19,
2007
|
||
REPORT
OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM - McKennon, Wilson
& Morgan LLP
|
F-2
|
REPORT
OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM - Malone & Bailey,
P.C.
|
F-3
|
BALANCE
SHEETS AS OF DECEMBER 31, 2007 and 2006
|
F-4
|
STATEMENTS
OF OPERATIONS FOR 2007, 2006 AND FOR INCEPTION TO DECEMBER 31,
2007
|
F-5
|
STATEMENTS
OF STOCKHOLDERS' DEFICIT FOR INCEPTION TO DECEMBER 31,
2007
|
F-6
- F-7
|
STATEMENTS
OF CASH FLOWS FOR 2007, 2006 AND FOR INCEPTION TO DECEMBER 31,
2007
|
F-8
|
NOTES
TO FINANCIAL STATEMENTS
|
F-9
TO F-17
|
Camelot
Entertainment Group, Inc.
|
||||||||
(A
Development Stage Company)
|
||||||||
Balance
Sheets
|
||||||||
December
31,
|
December
31,
|
|||||||
2007
|
2006
|
|||||||
ASSETS
|
||||||||
Current
assets:
|
||||||||
Cash
|
$ | 122 | $ | 435,533 | ||||
Prepaid
expenses
|
6,424 | 6,424 | ||||||
Total
current assets
|
6,546 | 441,957 | ||||||
School
district deposit
|
50,000 | - | ||||||
Deferred
financing costs
|
54,984 | 74,744 | ||||||
Loan
receivable
|
- | 17,500 | ||||||
Scripts
costs
|
79,700 | 75,800 | ||||||
Deposit
|
- | 10,000 | ||||||
Total
other assets
|
184,684 | 178,044 | ||||||
Total
assets
|
$ | 191,230 | $ | 620,001 | ||||
LIABILITIES
AND STOCKHOLDERS' DEFICIT
|
||||||||
Current
liabilities:
|
||||||||
Accounts
payable and accrued liabilities
|
$ | 176,999 | $ | 140,625 | ||||
Accrued
expenses to related parties
|
350,000 | - | ||||||
Note
payable to related party (Notes 4 and 6)
|
300,000 | 250,000 | ||||||
Stockholder
advances
|
134,757 | 186,000 | ||||||
Total
current liabilities
|
961,756 | 576,625 | ||||||
Long-term
liabilities (Notes 4 and 8)
|
||||||||
Derivative
liabilities - Series A and B convertible preferred stock conversion
feature
|
726,223 | - | ||||||
Secured
convertible notes payable, net of discount $647,762 and
$598,497
|
295,970 | 1,521 | ||||||
Derivative
liability - conversion feature
|
542,661 | 538,890 | ||||||
Derivative
liabilities - warrants
|
50,759 | 698,390 | ||||||
Total
long-term liabilities
|
1,615,613 | 1,238,801 | ||||||
Total
liabilities
|
2,577,369 | 1,815,426 | ||||||
Series A and B convertible preferred stock (Note 8) | 28,152 | - | ||||||
Stockholders'
deficit:
|
||||||||
Common
stock; par value $.001 per share; authorized
|
||||||||
300,000,000
shares; 255,339,665 and 106,655,743 shares
|
||||||||
issued
and 224,506,332 and 106,655,743 shares outstanding,
respectively
|
224,506 | 106,656 | ||||||
Series A
convertible preferred stock; par value $.001 per share
|
||||||||
authorized
25,000,000 shares, 19,501,090 and 5,100,000 issued and
outstanding, respectively
|
- | 5,100 | ||||||
Series B
convertible preferred stock; par value $.001 per share
|
||||||||
authorized
10,000,000 shares, 8,650,957 and 5,100,000 issued and outstanding,
respectively
|
- | 5,100 | ||||||
Subscription
receivable
|
- | (258,072 | ) | |||||
Additional
paid-in capital
|
13,637,649 | 13,119,002 | ||||||
Deficit
accumulated during the development stage
|
(16,276,446 | ) | (14,173,211 | ) | ||||
Total
stockholders' deficit
|
(2,414,291 | ) | (1,195,425 | ) | ||||
Total
liabilities and stockholders' deficit
|
$ | 191,230 | $ | 620,001 | ||||
The
accompanying notes are an integral part of these financial
statements.
|
Camelot
Entertainment Group, Inc.
|
||||||||||||
(A
Development Stage Company)
|
||||||||||||
Statements
of Operations
|
||||||||||||
From
|
||||||||||||
Inception
on
|
||||||||||||
April
21, 1999
|
||||||||||||
For
the Year Ended,
|
For
the Year Ended,
|
through
|
||||||||||
December
31,
|
December
31,
|
December
31,
|
||||||||||
2007
|
2006
|
2007
|
||||||||||
Revenue
|
$ | - | $ | - | $ | 58,568 | ||||||
Operating
expenses:
|
||||||||||||
Costs
of services
|
- | - | 95,700 | |||||||||
Sales
and marketing
|
- | - | 53,959 | |||||||||
Research and
development
|
- | - | 252,550 | |||||||||
General and
administrative
|
1,864,178 | 1,554,907 | 12,011,651 | |||||||||
Impairment
of assets
|
- | - | 2,402,338 | |||||||||
Impairment
of investments in other companies
|
- | - | 710,868 | |||||||||
Total
expenses
|
1,864,178 | 1,554,907 | 15,527,066 | |||||||||
Operating
loss
|
(1,864,178 | ) | (1,554,907 | ) | (15,468,498 | ) | ||||||
Other
income (expense):
|
||||||||||||
Interest
expense
|
(717,537 | ) | (822,925 | ) | (1,549,756 | ) | ||||||
Gain
on derivative liabilities
|
478,480 | 29,480 | 486,308 | |||||||||
Gain
on extinguishment of debt
|
- | - | 255,500 | |||||||||
Total
other income (expense)
|
(239,057 | ) | (793,445 | ) | (807,948 | ) | ||||||
Net
loss
|
$ | (2,103,235 | ) | $ | (2,348,352 | ) | $ | (16,276,446 | ) | |||
Basic
and diluted loss per common share
|
$ | (0.02 | ) | $ | (0.02 | ) | ||||||
Weighted
average number of
|
||||||||||||
shares
outstanding
|
123,164,025 | 94,012,109 | ||||||||||
The
accompanying notes are an integral part of these financial
statements.
|
Camelot
Entertainment Group, Inc.
|
||||||||||||||||||||||||||||||||
(A
Development Stage Company)
|
||||||||||||||||||||||||||||||||
Statements
of Stockholders' Deficit
|
||||||||||||||||||||||||||||||||
Deficit
|
||||||||||||||||||||||||||||||||
Accumulated
|
||||||||||||||||||||||||||||||||
Additional
|
During
the
|
Total
|
||||||||||||||||||||||||||||||
Common
Stock
|
Preferred
Stock
|
Paid-In
|
Development
|
Subscription
|
Stockholders'
|
|||||||||||||||||||||||||||
Shares
|
Amount
|
Shares
|
Amount
|
Capital
|
Stage
|
Receivable
|
Deficit
|
|||||||||||||||||||||||||
Balance
at January 1, 2004
|
33,856,433 | $ | 33,857 | - | $ | - | $ | 5,464,539 | $ | (6,059,442 | ) | $ | - | $ | (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
|
- | - | - | - | - | (116,069 | ) | (116,069 | ) | |||||||||||||||||||||||
Share
issued for services
|
24,009,000 | 24,009 | - | - | 1,085,500 | - | 1,109,509 | |||||||||||||||||||||||||
Share
issued for financing
|
7,604,562 | 7,605 | - | - | 221,460 | - | (316,003 | ) | (86,938 | ) | ||||||||||||||||||||||
Advances
offset sub accounts receivable
|
- | - | - | - | 174,000 | 174,000 | ||||||||||||||||||||||||||
Shares
issued for debt
|
1,000,000 | 1,000 | - | - | 39,000 | - | - | 40,000 | ||||||||||||||||||||||||
Shares
issued for amount due
|
1,589,927 | 1,590 | - | - | 47,000 | - | - | 48,590 | ||||||||||||||||||||||||
Value
of option exercised
|
- | - | - | - | 351,000 | - | - | 351,000 | ||||||||||||||||||||||||
Net
loss
|
- | - | - | - | - | (1,265,278 | ) | - | (1,265,278 | ) | ||||||||||||||||||||||
Balance
at December 31, 2004
|
74,951,209 | 74,952 | - | - | 7,408,347 | (7,324,720 | ) | (258,072 | ) | (99,493 | ) | |||||||||||||||||||||
Shares
issued for consulting services
|
4,000,000 | 4,000 | - | - | 216,000 | - | - | 220,000 | ||||||||||||||||||||||||
Shares
issued for officers' salaries
|
2,276,033 | 2,276 | - | - | 187,568 | - | - | 189,844 | ||||||||||||||||||||||||
Shares
issued to Eagle for expenses paid
|
1,848,723 | 1,848 | - | - | 79,078 | - | - | 80,926 | ||||||||||||||||||||||||
Shares
issued for consulting services
|
233,547 | 233 | - | - | 9,767 | - | - | 10,000 | ||||||||||||||||||||||||
Shares
issued for officers' salaries
|
3,538,263 | 3,538 | - | - | 171,462 | - | - | 175,000 | ||||||||||||||||||||||||
Shares
issued to Eagle for expenses paid
|
1,452,662 | 1,453 | - | - | 118,219 | - | - | 119,672 | ||||||||||||||||||||||||
Shares
issued to Eagle, 20% of shares issued
|
1,762,271 | 1,762 | - | - | 120,991 | - | - | 122,753 | ||||||||||||||||||||||||
Shares
issued for shareholder loans
|
3,586,881 | 3,587 | - | - | 256,354 | - | - | 259,941 | ||||||||||||||||||||||||
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 | ||||||||||||||||||||||||
Net
loss
|
- | - | - | - | - | (4,500,139 | ) | - | (4,500,139 | ) | ||||||||||||||||||||||
Balance
at December 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 officers' salaries
|
5,191,538 | 5,192 | - | - | 464,808 | - | - | 470,000 | ||||||||||||||||||||||||
Shares
issued for consulting services
|
2,009,787 | 2,010 | - | - | 179,078 | - | - | 181,088 | ||||||||||||||||||||||||
Shares
issued to Eagle for expenses paid
|
1,201,329 | 1,201 | - | - | 113,120 | - | - | 114,321 | ||||||||||||||||||||||||
Shares
issued to Eagle for expenses paid
|
1,270,772 | 1,271 | - | - | 116,911 | - | - | 118,182 | ||||||||||||||||||||||||
Shares
issued to Eagle, 20% of shares issued
|
1,832,728 | 1,833 | - | - | 168,611 | - | - | 170,444 | ||||||||||||||||||||||||
Shares
issued to Scorpion Bay LLC
|
1,500,000 | 1,500 | - | - | 133,650 | - | - | 135,150 | ||||||||||||||||||||||||
Imputed
interest on shareholder loan
|
- | - | - | - | 19,238 | - | 19,238 | |||||||||||||||||||||||||
Net
loss
|
- | - | - | - | - | (2,348,352 | ) | - | (2,348,352 | ) | ||||||||||||||||||||||
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 | ) | |||||||||||||||||||||
Shares
issued to Nucore
|
5,000,000 | 5,000 | - | - | 495,000 | - | (500,000 | ) | - | |||||||||||||||||||||||
Shares
issued for interest on note payable - Scorpion
|
7,000,000 | 7,000 | - | - | 332,000 | - | - | 339,000 | ||||||||||||||||||||||||
Shares
issued for expenses paid - Atwell
|
401,957 | 402 | - | - | 15,676 | - | - | 16,078 | ||||||||||||||||||||||||
Shares
issued for services
|
1,250,000 | 1,250 | - | - | 48,750 | - | - | 50,000 | ||||||||||||||||||||||||
Shares
issued for conversion of notes payable - NIR
|
1,250,750 | 1,251 | - | - | 28,173 | - | - | 29,424 | ||||||||||||||||||||||||
Derivatives
liability relieved by conversions of note payable
|
- | - | - | - | 48,399 | - | - | 48,399 | ||||||||||||||||||||||||
Imputed
interest on shareholders loans
|
- | - | - | - | 2,246 | - | - | 2,246 | ||||||||||||||||||||||||
Shares
issued for services - Bastien & Associates
|
208,409 | 208 | - | - | 1,875 | - | - | 2,083 | ||||||||||||||||||||||||
Shares
issued for services - Bastien & Associates
|
2,728,858 | 2,729 | - | - | 19,647 | - | - | 22,376 | ||||||||||||||||||||||||
Shares
issued for conversion of notes payable - NIR
|
9,000,000 | 9,000 | - | - | 3,755 | - | - | 12,755 | ||||||||||||||||||||||||
Shares
issued for interest on notes payable - Scorpion Bay LLC
|
1,000,000 | 1,000 | - | - | 2,100 | - | - | 3,100 | ||||||||||||||||||||||||
Shares
issued for interest on notes payable - Scorpion Bay LLC
|
1,000,000 | 1,000 | - | - | 4,500 | - | - | 5,500 | ||||||||||||||||||||||||
Shares
issued to Scorpion Bay LLC
|
2,800,000 | 2,800 | - | - | 7,000 | - | - | 9,800 | ||||||||||||||||||||||||
Shares
issued for services - Patrick Winn
|
1,000,000 | 1,000 | - | - | 2,800 | - | - | 3,800 | ||||||||||||||||||||||||
Shares
issued for services - Susan Sanchez
|
1,000,000 | 1,000 | - | - | 2,800 | - | - | 3,800 | ||||||||||||||||||||||||
Cancelled
subscription receivable
|
- | - | - | - | (258,072 | ) | - | 258,072 | - | |||||||||||||||||||||||
Shares
issued to Scorpion Bay, LLC
|
9,100,000 | 9,100 | - | - | 22,037 | - | - | 31,137 | ||||||||||||||||||||||||
Shares
issued for Services - Patrick Winn
|
2,768,000 | 2,768 | - | - | 6,366 | - | - | 9,134 | ||||||||||||||||||||||||
Shares
issued for Services - Susan Sanchez
|
3,446,000 | 3,446 | - | - | 7,926 | - | - | 11,372 | ||||||||||||||||||||||||
Preferred
Stock - Series A
|
- | - | 14,401,090 | 14,401 | 175,693 | - | - | 190,094 | ||||||||||||||||||||||||
Shares
issued to Dolpin Communities - Interest
|
5,000,000 | 5,000 | - | - | 3,772 | - | - | 8,772 | ||||||||||||||||||||||||
Preferred
Stock - Series B
|
- | - | 3,550,957 | 3,551 | 113,631 | - | - | 117,182 | ||||||||||||||||||||||||
Shares
issued for conversion of notes payable - NIR
|
3,020,000 | 3,020 | - | - | 2,515 | - | - | 5,535 | ||||||||||||||||||||||||
Shares
issued for legal services - Chris Flannery
|
2,500,000 | 2,500 | - | - | 7,500 | - | - | 10,000 | ||||||||||||||||||||||||
Shares
issued to John Kozmur - investment
|
20,000,000 | 20,000 | - | - | 40,000 | - | - | 60,000 | ||||||||||||||||||||||||
Shares
issued to Jeff Zuckerman - investment
|
20,000,000 | 20,000 | - | - | 40,000 | - | - | 60,000 | ||||||||||||||||||||||||
Shares
issued to Joseph Petrucelli - legal services
|
2,500,000 | 2,500 | - | - | 7,500 | - | - | 10,000 | ||||||||||||||||||||||||
Shares
issued to Chris Davis - services
|
238,413 | 238 | - | - | 954 | - | - | 1,192 | ||||||||||||||||||||||||
Shares
issued to Michael Ellis - services
|
4,792,369 | 4,792 | - | - | 65,208 | - | - | 70,000 | ||||||||||||||||||||||||
Shares
issued to Lewis Consulting - services
|
1,000,000 | 1,000 | - | - | 4,000 | - | - | 5,000 | ||||||||||||||||||||||||
Shares
issued to Craig Prater - services
|
145,833 | 146 | - | - | 583 | - | - | 729 | ||||||||||||||||||||||||
Shares
issued to Scorpion Bay, LLC
|
14,700,000 | 14,700 | - | - | 38,228 | - | - | 52,928 | ||||||||||||||||||||||||
Cancelled
subscription receivable to Nucore
|
(5,000,000 | ) | (5,000 | ) | - | - | (495,000 | ) | - | 500,000 | - | |||||||||||||||||||||
Derivative
liability - Preferred Stock Series A & B
|
- | - | - | (28,152 | ) | (278,915 | ) | - | - | (307,067 | ) | |||||||||||||||||||||
Net
loss
|
- | - | - | - | - | (2,103,235 | ) | - | (2,103,235 | ) | ||||||||||||||||||||||
Balance
at December 31, 2007
|
224,506,332 | $ | 224,506 | 28,152,047 | $ | - | $ | 13,637,649 | $ | (16,276,446 | ) | $ | - | $ | (2,414,291 | ) | ||||||||||||||||
The
accompanying notes are an integral part of these financial
statements.
|
CAMELOT
ENTERTAINMENT GROUP, INC.
|
||||||||||||
(A
Development Stage Company)
|
||||||||||||
Statement's
of Cash Flows
|
||||||||||||
From
|
||||||||||||
Inception
on
|
||||||||||||
April
21, 1999
|
||||||||||||
For
Year Ended
|
through
|
|||||||||||
December
31,
|
December
31,
|
December
31,
|
||||||||||
2007
|
2006
|
2007
|
||||||||||
OPERATING
ACTIVITIES
|
||||||||||||
Net
loss for the period
|
$ | (2,103,235 | ) | $ | (2,348,352 | ) | $ | (16,276,446 | ) | |||
Adjustments
to reconcile net loss to cash used in operating
activities:
|
||||||||||||
Amortization
of deferred financing costs and discounts on notes payable
|
294,447 | 1,777 | 296,224 | |||||||||
Imputed
interest on related party advances
|
2,246 | 19,238 | 21,484 | |||||||||
Loss
or (Gain) on derivative liabilities
|
(478,480 | ) | 637,281 | 158,801 | ||||||||
Common
Stock issued for interest expenses
|
430,309 | 135,150 | 565,459 | |||||||||
Common
stock issued per dilution agreement
|
- | 170,444 | 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 | |||||||||
Stock
issued for services
|
657,494 | 651,088 | 3,191,429 | |||||||||
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 | |||||||||
Impairment
of note receivable
|
17,500 | - | 17,500 | |||||||||
Change
in assets and liabilities:
|
||||||||||||
(increase)
decrease in prepaids and other current assets
|
- | (15,108 | ) | (24,358 | ) | |||||||
Increase
(decrease) in accounts payable and accrued liabilities
|
36,374 | 173,287 | 384,140 | |||||||||
Increase
(decrease) in due to officers
|
350,000 | - | 350,000 | |||||||||
Cash
used in operating activities
|
(793,345 | ) | (575,195 | ) | (1,960,097 | ) | ||||||
Cash
flows from investing activities:
|
||||||||||||
Purchase
of fixed assets
|
- | - | (6,689 | ) | ||||||||
Purchase
of scripts and deposits
|
(43,900 | ) | (67,000 | ) | (129,700 | ) | ||||||
Cash
used in investing activities
|
(43,900 | ) | (67,000 | ) | (136,389 | ) | ||||||
Cash
flows from financing activities:
|
||||||||||||
Contributed
capital
|
- | - | 25,500 | |||||||||
Proceeds
from related party note payable
|
300,000 | 429,182 | 1,316,613 | |||||||||
Payments
on related party debt
|
- | (125,000 | ) | (125,000 | ) | |||||||
Payment
on notes payable
|
(250,000 | ) | (4,477 | ) | (254,477 | ) | ||||||
Proceeds
from note payable
|
400,000 | 850,000 | 1,255,998 | |||||||||
Deferred
financing costs
|
(13,000 | ) | (75,000 | ) | (88,000 | ) | ||||||
Advances
from stockholder
|
235,125 | - | 235,125 | |||||||||
Payments
on stockholder advances
|
(270,291 | ) | - | (270,291 | ) | |||||||
Cash
provided by financing activities
|
401,834 | 1,074,705 | 2,095,468 | |||||||||
Increase
(decrease) in cash
|
(435,411 | ) | 432,510 | (1,018 | ) | |||||||
Cash
at beginning of period
|
435,533 | 3,023 | 1,140 | |||||||||
Cash
at the end of the period
|
$ | 122 | $ | 435,533 | $ | 122 | ||||||
Supplemental
cash flow information:
|
||||||||||||
Non-cash
investing and financing transactions:
|
||||||||||||
Stock
issued for related party liabilities
|
16,078 | 232,503 | 248,581 | |||||||||
Creation
of additional debt discount
|
320,315 | 600,000 | 920,315 | |||||||||
Stock
issued for debt conversion
|
56,448 | - | 56,448 | |||||||||
Derivative
liability relieved by conversion of debt
|
48,399 | - | 48,399 | |||||||||
The
accompanying notes are an integral part of these financial
statements.
|
1.
|
BASIS
OF PRESENTATION AND SIGNIFICANT ACCOUNTING
POLICIES
|
·
|
Camelot
Film and Media Group, consisting principally of feature film, television,
home video, and digital media production and
distribution;
|
·
|
Camelot
Studio Group, consisting principally of site acquisition, design,
development and operation of Camelot Studio locations domestically and
internationally;
|
·
|
Camelot
Production Services Group, consisting principally of consulting,
education, finance, production support and technology
services.
|
1.
|
BASIS
OF PRESENTATION AND SIGNIFICANT ACCOUNTING POLICIES –
continued
|
1.
|
BASIS
OF PRESENTATION AND SIGNIFICANT ACCOUNTING POLICIES –
continued
|
2.
|
GOING
CONCERN
|
3. |
INVESTMENT
|
4.
|
NOTES
PAYABLE
|
4.
|
NOTES
PAYABLE – continued
|
4.
|
NOTES
PAYABLE – continued
|
5.
|
INCOME
TAXES
|
6.
|
RELATED PARTY
TRANSACTIONS
|
6.
|
RELATED PARTY
TRANSACTIONS –
continued
|
7.
|
COMMITMENTS
|
8.
|
STOCKHOLDERS'
DEFICIT
|
8.
|
STOCKHOLDERS
DEFICIT – continued
|
8.
|
STOCKHOLDERS
DEFICIT – continued
|
9.
|
GENERAL AND
ADMINISTRATIVE EXPENSES
|
10.
|
SUBSEQUENT
EVENTS
|