MAGELLAN FILMED ENTERTAINMENT INC
8-K/A, 2001-01-04
NON-OPERATING ESTABLISHMENTS
Previous: TD WATERHOUSE TRUST, 24F-2NT, 2001-01-04
Next: AMERICAN ENTERPRISE MVA ACCOUNT, 424B3, 2001-01-04




                       SECURITIES  AND  EXCHANGE  COMMISSION

                               WASHINGTON  DC  20549

                                    FORM  8-K/A

                                 CURRENT  REPORT

                     PURSUANT  TO  SECTION  13  OR  15(d)  OF  THE

                         SECURITIES  EXCHANGE  ACT  OF  1934

     Date  of  report  (Date  of  earliest  event  reported)  September 26, 2000
                                                             -------------------


                       Magellan Filmed Entertainment, Inc.
      --------------------------------------------------------------------
                Exact  Name  of  Registrant  as  Specified  in  Charter)


           Nevada                         0-29011             52-2048394
      --------------------------------------------------------------------
      (State  or  other  Jurisdiction    (Commission        (IRS  Employer
            of  Incorporation)         File  Number)     Identification  No.)


                     8756  122nd  Avenue  NE  Kirkland,  WA  98033
      --------------------------------------------------------------------
              (Address  of  Principal  Executive  Offices)  (Zip  Code)


       Registrant's  telephone  number,  including  area  code  (425)  827-7817
                                                               ----------------

      --------------------------------------------------------------------
          (Former  Name  or  Former  Address,  if  Changed  Since  Last  Report)

                                        1




This  report  describes the terms and  conditions  of a Stock Exchange Agreement
dated as of September 26, 2000, and effective as of September 26, 2000.



ITEM  7.  FINANCIAL  STATEMENTS

     (1)  The  financial  statements  of  The Nickel Palace, Inc. for the period
ending  September  26,  2000  are  included  herein in reliance on the report of
Williams  &  Webster,  P.S., Certified Public Accountants our independent public
accountant.

                                        2



                         INDEPENDENT ACCOUNTANT'S REPORT


                             THE NICKEL PALACE, INC.
                          (A DEVELOPMENT STAGE COMPANY)
                               FINANCIAL STATEMENTS
                               SEPTEMBER 26, 2000









                              WILLIAMS & WEBSTER PS
                          CERTIFIED PUBLIC ACCOUNTANTS
                        BANK OF AMERICA FINANCIAL CENTER
                           W 601 RIVERSIDE, SUITE 1940
                                SPOKANE, WA 99201
                                 (509) 838-5111



                                        3






                             THE NICKEL PALACE, INC.

                                TABLE OF CONTENTS

                               September 26, 2000



INDEPENDENT  AUDITOR'S  REPORT                              1

FINANCIAL  STATEMENTS

     Balance  Sheet                                         2

     Statement  of  Operations                              3

     Statement  of  Stockholders'  Equity                   4

     Statement  of  Cash  Flows                             5


NOTES  TO  FINANCIAL  STATEMENTS                            6






                                        4





Board  of  Directors
The  Nickel  Palace,  Inc.
Kirkland,  WA


                          INDEPENDENT AUDITOR'S REPORT
                          ----------------------------

We  have  audited  the  accompanying balance sheet of The Nickel Palace, Inc. (a
development  stage company), as of September 26, 2000 and the related statements
of operations, stockholders' equity and cash flows for the period from March 24,
2000  (inception)  to  September  26,  2000.  These financial statements are the
responsibility of the Company's management.  Our responsibility is to express an
opinion  on  these  financial  statements  based  on  our  audit.

We conducted our audit in accordance with generally accepted auditing standards.
Those  standards require that we plan and perform the audit to obtain reasonable
assurance  about  whether  the  financial  statements  are  free  of  material
misstatement.  An audit includes examining, on a test basis, evidence supporting
the amounts and disclosures in the financial statements.  An audit also includes
assessing  the  accounting  principles  used  and  significant estimates made by
management,  as well as evaluating the overall financial statement presentation.
We  believe  that  our  audit  provides  a  reasonable  basis  for  our opinion.

In  our  opinion,  the financial statements referred to above present fairly, in
all  material  respects,  the  financial  position of The Nickel Palace, Inc. (a
development  stage  company)  as  of  September  26, 2000 and the results of its
operations  and its cash flows for the period from March 24, 2000 (inception) to
September 26, 2000, in conformity with generally accepted accounting principles.

The  accompanying  financial  statements  have  been prepared in conformity with
generally  accepted accounting principles, which contemplate continuation of the
Company as a going concern.  As discussed in Note 2, the Company has been in the
development stage since its inception on March 24, 2000, has no revenues and has
no  working  capital.  These factors raise substantial doubt about the Company's
ability  to  continue  as  a  going  concern. Management's plans regarding those
matters  also  are described in Note 2.  The financial statements do not include
any  adjustments  that  might  result  from  the  outcome  of  this uncertainty.


S/Williams & Webster, P.S.
--------------------------
Williams  &  Webster,  P.S.
Certified  Public  Accountants
Spokane,  Washington

December  18,  2000

                                        5



<TABLE>
<CAPTION>

                             THE NICKEL PALACE, INC.
                          (A DEVELOPMENT STAGE COMPANY)
                                  BALANCE SHEET
                               SEPTEMBER 26, 2000



ASSETS
<S>                                                          <C>
   CURRENT ASSETS
      Cash                                                   $
                                                             -----------
         Total Current Assets                                         -
                                                             -----------

   OTHER ASSETS
      Note receivable - related party                         1,000,000
                                                             -----------
         Total Current Assets                                 1,000,000
                                                             -----------

      TOTAL ASSETS                                           $1,000,000
                                                             ===========



LIABILITIES & STOCKHOLDERS' EQUITY

   CURRENT LIABILITIES
      Total Current Liabilities                              $
                                                             -----------

   LONG-TERM DEBT
      Convertible debt                                        1,000,000
                                                             -----------

         Total Liabilities                                    1,000,000

   COMMITMENTS AND CONTINGENCIES                                      -
                                                             -----------

   STOCKHOLDERS' EQUITY
      Common stock, 10,000,000 shares authorized, $0.001
         par value; 1,000,000 shares issued and outstanding       1,000
      Additional paid-in-capital                                  9,000
      Deficit accumulated during development stage              (10,000)
                                                             -----------
      TOTAL STOCKHOLDERS' EQUITY                                      -
                                                             -----------

      TOTAL LIABILITIES AND
         STOCKHOLDERS' EQUITY                                $1,000,000
                                                             ===========

</TABLE>
                                        6



<TABLE>
<CAPTION>

                             THE NICKEL PALACE, INC.
                          (A DEVELOPMENT STAGE COMPANY)
                             STATEMENT OF OPERATIONS
        FOR THE PERIOD MARCH 24, 2000 ( INCEPTION) TO SEPTEMBER 26, 2000



REVENUES                                           $
                                              -----------
<S>                                           <C>
EXPENSES
   Consulting services provided by directors       9,290
   Licenses and permits                              710
                                              -----------
      TOTAL EXPENSES                              10,000
                                              -----------

LOSS FROM OPERATIONS                             (10,000)
                                              -----------

LOSS BEFORE INCOME TAXES                         (10,000)

INCOME TAXES                                           -
                                              -----------

NET LOSS                                        -$10,000
                                              ===========

   NET LOSS PER COMMON SHARE,
      BASIC AND DILUTED                              ($0)
                                              ===========

   WEIGHTED AVERAGE NUMBER OF
      COMMON STOCK SHARES OUTSTANDING,
      BASIC AND DILUTED                        1,000,000
                                              ===========

</TABLE>
                                        7



<TABLE>
<CAPTION>

                                    THE NICKEL PALACE, INC.
                                 (A DEVELOPMENT STAGE COMPANY)
                               STATEMENT OF STOCKHOLDERS' EQUITY
               FOR THE PERIOD MARCH 24, 2000 ( INCEPTION) TO SEPTEMBER 26, 2000




                                             Number
                                            of Shares
                                            ---------
<S>                                         <C>        <C>       <C>     <C>         <C>
Issuance of common stock for services
   and in reimbursement of expenses
   at approximately $0.01 per share         1,000,000  $10,000   $       $           $ 10,000

Conversion of par value from $0.01 to
   $0.001 per share                                 -   (9,000)   9,000          -          -

Loss for period ending, September 26, 2000          -        -        -    (10,000)   (10,000)
                                            ---------  --------  ------  ----------  ---------

Balance, September 26, 2000                 1,000,000  $ 1,000   $9,000   -$10,000   $
                                            =========  ========  ======  ==========  =========

</TABLE>
                                        8



<TABLE>
<CAPTION>

                             THE NICKEL PALACE, INC.
                          (A DEVELOPMENT STAGE COMPANY)
                             STATEMENT OF CASH FLOWS
        FOR THE PERIOD MARCH 24, 2000 ( INCEPTION) TO SEPTEMBER 26, 2000



CASH FLOWS FROM OPERATING ACTIVITIES
<S>                                                    <C>   <C>
   Net loss                                                   -$10,000
   Payment of expenses from issuance of stock                   10,000
                                                             ---------
Net cash provided (used) in operating activities                     -
                                                             ---------

CASH FLOWS FROM INVESTING ACTIVITIES                                 -
                                                             ---------

CASH FLOWS FROM FINANCING ACTIVITIES                                 -
                                                             ---------

Change in cash                                                       -

Cash, beginning of period                                            -
                                                             ---------

Cash, end of period                                          $
                                                             =========

Supplemental cash flow disclosures:

   Interest paid                                             $
                                                             =========
   Income taxes paid                                         $
                                                             =========

Non-cash transactions:

   Stock issued in payment of consulting and other expenses  $  10,000
                                                             =========

</TABLE>
                                        9




                             THE NICKEL PALACE, INC.
                        (A DEVELOPMENT STAGE ENTERPRISE)
                          NOTES TO FINANCIAL STATEMENTS
                               SEPTEMBER 26, 2000




NOTE  1  -  ORGANIZATION  AND  DESCRIPTION  OF  BUSINESS

The  Nickel  Palace, Inc. (the Company) was incorporated on March 24, 2000 under
the  laws  of  the State of Nevada. The Company is involved in the entertainment
industry,  and has adopted a business plan to pursue production and distribution
of film properties and scripts.  The Company has not yet generated any operating
revenues from its planned activities.  The Company's fiscal year-end is December
31.  The  Company  is  located  in  Kirkland,  Washington.


NOTE  2  -  SUMMARY  OF  SIGNIFICANT  ACCOUNTING  POLICIES

This  summary  of  significant accounting policies of The Nickel Palace, Inc. is
presented  to  assist  in understanding the Company's financial statements.  The
financial  statements and notes are representations of the Company's management,
which  is  responsible  for  their  integrity and objectivity.  These accounting
policies  conform  to  generally  accepted  accounting  principles and have been
consistently  applied  in  the  preparation  of  the  financial  statements.

Development  Stage  Activities
------------------------------
The Company has been in the development stage since its formation in March 2000,
and  has  not realized any significant revenues from its planned operations.  It
is  primarily  engaged in the production and distribution of film properties and
scripts.

Going  Concern
--------------
The  accompanying  financial  statements  have  been  prepared assuming that the
Company  will  continue  as  a  going  concern.

As  shown  in  the accompanying financial statements, the Company incurred a net
loss of $10,000 for the period from March 24, 2000 (inception) through September
26,  2000.  At  September  26,  2000,  the  Company  has had no revenues, has no
working  capital  and has an accumulated deficit during the development stage of
$10,000.  The  future  of  the  Company  is  dependent  upon  future  profitable
operations  from the commercial success of its film production and distribution.
Management  has established plans designed to increase the capitalization of the
Company  and  is  actively  seeking  additional  capital that will provide funds
needed  to  fund  the  growth  of  the  Company  in order to fully implement its
business  plans.

The  financial  statements  do  not  include  any  adjustments  relating  to the
recoverability  and  classification  of  recorded  assets,  or  the  amounts and
classification  of  liabilities that might be necessary in the event the Company
cannot  continue  in  existence.

Fair  Value  of  Financial  Instruments
---------------------------------------
The  carrying  amounts  for  notes  receivable  and  convertible  notes  payable
approximate  their  fair  value.

                                       10




NOTE  2  -  SUMMARY  OF  SIGNIFICANT  ACCOUNTING  POLICIES  (CONTINUED)

Accounting  Method
------------------
The  Company's  financial  statements  are  prepared using the accrual method of
accounting.

Cash  and  Cash  Equivalents
----------------------------
For  purposes  of  the Statement of Cash Flows, the Company considers short-term
debt  securities  purchased  with  a maturity of three months or less to be cash
equivalents.

Provision  for  Taxes
---------------------
At  September  26,  2000,  the  Company  had net operating loss carryforwards of
approximately  $10,000.  These  operating  losses  may  be offset against future
taxable  income  through  2020,  however, there is no assurance that the Company
will  have  income in the future.  Accordingly, the potential tax benefit of the
net  operating  loss carryforward is offset by a valuation allowance of the same
amount.

Use  of  Estimates
------------------
The  process  of  preparing  financial  statements  in conformity with generally
accepted  accounting  principles  requires  the use of estimates and assumptions
regarding  certain  types  of assets, liabilities, revenues, and expenses.  Such
estimates  primarily  relate to unsettled transactions and events as of the date
of  the  financial statements.  Accordingly, upon settlement, actual results may
differ  from  estimated  amounts.

Impaired  Asset  Policy
-----------------------
In  March  1995,  the  Financial  Accounting  Standards Board issued a statement
titled "Accounting for Impairment of Long-lived Assets."  In complying with this
standard,  the  Company  reviews its long-lived assets quarterly to determine if
any  events  or changes in circumstances have transpired which indicate that the
carrying  value  of  its  assets may not be recoverable.  The Company determines
impairment  by  comparing  the  undiscounted  future  cash flows estimated to be
generated  by its assets to their respective carrying amounts.  The Company does
not  believe  any  adjustments are needed to the carrying value of its assets at
September  26,  2000.

Compensated  Absences
---------------------
Currently,  the  Company  has  no  employees;  therefore,  no  policy  regarding
compensated  absences has been established.  The Company will establish a policy
to  recognize the costs of compensated absences at the point in time that it has
employees.

                                       11




NOTE  2  -  SUMMARY  OF  SIGNIFICANT  ACCOUNTING  POLICIES  (CONTINUED)

Derivative  Instruments
-----------------------
In  June  1998  the  Financial  Accounting  Standards  Board issued Statement of
Financial  Accounting  Standards  ("SFAS")  No.  133, "Accounting for Derivative
Instruments  and  Hedging Activities."  This standard establishes accounting and
reporting  standards  for  derivative  instruments, including certain derivative
instruments  embedded  in  other  contracts,  and  for  hedging  activities.  It
requires  that  an  entity  recognize  all  derivatives  as  either  assets  or
liabilities  in  the  balance sheet and measure those instruments at fair value.

At  September  26,  2000,  the  Company has not engaged in any transactions that
would  be  considered  derivative  instruments  or  hedging  activities.

Basic  and  Diluted  Loss  per  Share
-------------------------------------
Basic  loss  per  share  is  computed  by  dividing the net loss by the weighted
average  number  of  shares outstanding during the period.  The weighted average
number  of  shares  is calculated by taking the number of shares outstanding and
weighting  them  by the amount of time that they were outstanding.  Diluted loss
per share is computed by dividing the net loss by the weighted average number of
basic  shares  outstanding  increased  by  the  number  of  shares that would be
outstanding  assuming  conversion of the convertible debt.  Diluted net loss per
share  is  the same as basic net loss per share as inclusion of the common stock
equivalents  would  be  antidilutive.


NOTE  3  -  NOTE  RECEIVABLE  -  RELATED  PARTY

The  Company holds a note receivable from Rennie's Landing, LLC, a related party
in which the Company holds a 50% interest.  Rennie's Landing, LLC owns the right
to,  and  has  completed the filming of, the movie Rennie's Landing.  This note,
dated  September  26,  2000,  is due on demand but after December 31, 2000.  The
note  is  uncollateralized and currently bears interest at 8.5%.  After December
31,  2000,  the  note's  interest  changes  to 12% per annum until paid in full.


NOTE  4  -  CONVERTIBLE  DEBT

During  the  period  ended  September  26,  2000,  the Company sold in a private
placement  to  accredited investors $1,000,000 of convertible subordinated debt,
which  is  due  and  payable September 22, 2002.  The debt bears interest at the
rate  of 8% per annum payable at maturity.  This debt is convertible into shares
of  Company  common stock at a conversion price equal to asset book value, or if
the  shares of common stock are traded on an exchange, 70% of the average lowest
closing  bid  price of the common stock as reported on  such exchange for any of
the  five  consecutive trading days immediately preceding the date of receipt by
the  Company of each notice of conversion.  See Note 7.  The funds from the sale
of  the  convertible  debt were used to fund the operations of Rennie's Landing,
LLC.  See  Note  3.

NOTE  5  -  YEAR  2000  ISSUES

Like other companies, The Nickel Palace, Inc. could be adversely affected if the
computer systems it, or its suppliers or customers, uses do not properly process
and  calculate date-related information and data from the period surrounding and
including  January  1,  2000.  This  is commonly known as the "Year 2000" issue.
Additionally,  this  issue could impact non-computer systems and devices such as
production equipment, elevators, etc.  Any costs related to Year 2000 compliance
are expensed as incurred.  At this time, there have been no known effects to the
Company  in  regards  to  the  Year  2000  issue.

                                       12

NOTE  6  -  COMMON  STOCK  AND  ADDITIONAL  PAID-IN  CAPITAL

Upon  formation  the  Company was authorized to issue 1,000,000 shares of common
stock  with a par value of $0.01 per share.  The Company issued 1,000,000 shares
of  its  common  stock  to  officers  and  directors  only.  There was no public
offering  of any securities.  The above referenced shares were issued in payment
of  services  in the amount of $9,290 and repayment of advances used for payment
of permits and fees in the amount of $710.  All shares have equal voting rights,
are  non-assessable  and  have  one  vote  per  share.  Voting  rights  are  not
cumulative  and,  therefore,  the  holders  of more than 50% of the common stock
could,  if  they  choose  to  do  so, elect all of the directors of the Company.

On  June  20,  2000,  the  Company's  board  of  directors voted to increase the
capitalization  of  the Company by increasing the number of authorized shares of
common  stock  to  10,000,000  and decreasing the par value to $0.001 per share.


NOTE  7  -  SUBSEQUENT  EVENTS

Subsequent  to  the date of these financial statements, the Company was acquired
by and merged with Magellan Filmed Entertainment, Inc. ("Magellan").  As part of
the  merger,  the  convertible debentures with conversion rights were assumed by
Magellan  and  the  conversion  feature was revised to reflect conversion rights
into  the stock of Magellan.  Subsequent to September 26, 2000 Magellan received
notice  of  conversion  by  several  of  the  convertible  debt  holders.  These
conversions  amounted  to  $433,900  of  the  issued  convertible  debt and were
effective  at  various  dates  between  October  4,  2000  and December 7, 2000.

                                       13




     (2) Pro Forma Financial Information. The Pro Forma Financial Information of
The Nickel Palace, Inc., and Magellan Filmed Entertainment required by this Item
7(b) are included herein.


                       MAGELLAN FILMED ENTERTAINMENT, INC.
                          (A Development Stage Company)

          UNAUDITED PRO FORMA CONDENSED COMBINED FINANCIAL INFORMATION


Introduction  to Unaudited Pro Forma Condensed Combined Financial Information of
Magellan Filmed Entertainment, Inc.  ("Magellan")

The  following  unaudited  pro forma condensed combined financial statements are
presented  for  illustrative purposes only and are not necessarily indicative of
the  combined  results  of  operations  for  future  periods  or  the results of
operations  that  actually  would  have  been realized had The Nickel Palace and
Magellan been a combined company during the specified periods. The unaudited pro
forma  condensed  combined  financial  statements,  including related notes, are
qualified in  their  entirety by reference to, and should be read in conjunction
with,  the historical financial statements and related notes thereto of Magellan
included in Form  8-k  filed on April 3, 2000 and of The Nickel Palace, included
elsewhere in this filing.

The  following  unaudited pro forma condensed combined financial statements give
effect  to the  acquisition  of The Nickel Palace as a merger accounted for as a
purchase.  The pro  forma  condensed  combined financial statements are based on
the respective historical audited and unaudited financial statements and related
notes of The Nickel Palace and  Magellan.

The  Nickel  Palace  was  incorporated  in March, 2000.  The pro forma condensed
combined statement of operations for the year ended December 31,1999 assumes the
acquisition  took place January 1, 1999 and combines The Nickel Palace's audited
statement of operations for the period ended September 26, 2000 with  Magellan's
audited  statement  of  operations  for  the  year ended December 31, 1999.  The
unaudited  pro  forma  condensed  combined  statement of operations for the nine
months  ended  September  30, 2000 assumes the acquisition took place January 1,
1999  and  includes  Magellan's  unaudited  statement of operations for the nine
months  ended  September 30, 2000, which includes The Nickel Palace's operations
from  inception  (March  24,  2000) through September 26, 2000 combined with the
adjustments  which  would  apply  assuming the merger had occurred on January 1,
1999.

                                       14


<TABLE>
<CAPTION>

                                MAGELLAN FILMED ENTERTAINMENT, INC.
                                   (A Development Stage Company)
                    UNAUDITED PRO FORMA CONDENSED COMBINED FINANCIAL INFORMATION
                                    YEAR ENDED DECEMBER 31, 1999


                                      Historical     Historical     Pro Forma
                                      Magellan      Nickel Palace   Adjustments         Pro Forma
                                     Dec 31, 199    Sep 26, 2000
                                     -------------  ------------  -------------       ------------
<S>                                  <C>            <C>           <C>            <C>  <C>
Revenue

   Sales                             $          -   $             $          -        $

Cost of Merchandise sold
                                       -----------  ------------    ---------------   ------------

     Gross Margin
                                       -----------  ------------    ---------------   ------------

Expenses
   Interest                                                            612,903   (2)      612,903
   Depreciation and Amortization
   Selling and Administration               5,000        10,000                            15,000
                                     -------------  -----------   -------------       ------------
                                            5,000        10,000        612,903            627,903
                                     -------------  ------------  -------------       ------------

Loss from Operations                       (5,000)      (10,000)       612,903           (627,000)

Other income and Expense
   Other income
                                      ------------  ------------  ------------        ------------

Net loss                             $     (5,000)  $   (10,000)  $   (612,903)       $  (627,903)
                                     =============  ============  =============       ============

Earnings (loss) per common share              nil   $    (0.010)  $     (0.022)       $    (0.012)
                                     =============  ============  =============       ============

Weighted average shares outstanding     25,000,000    1,000,000     27,806,450   (1)   53,806,450
                                     =============  ============  =============       ============

</TABLE>

                                       15


<TABLE>
<CAPTION>

                                MAGELLAN FILMED ENTERTAINMENT, INC.
                                 (A Development Stage Company)
                  UNAUDITED PRO FORMA CONDENSED COMBINED FINANCIAL INFORMATION
                              NINE MONTHS ENDED SEPTEMBER 30, 2000

                                      Historical     Historical     Pro Forma
                                      Magellan     Nickel Palace    Adjustments         Pro Forma
                                     -------------  ------------  -------------       ------------
<S>                                  <C>            <C>           <C>            <C>  <C>
Revenue

   Interest                          $         550  $             $                   $       550

Expenses
   Interest and loan fees                 471,860                                         471,860

   Depreciation and Amortization
   Selling and Administration             393,414                                         393,414
   Reverse merger consulting fees         125,200                                         125,200
                                     -------------  -----------   -------------       ------------
                                          990,474                                         990,474
                                     -------------  ------------  -------------       ------------

Net Loss from Continued Operations       (989,924)                                       (989,924)

Loss from Discontinued Operations         297,832                                         297,832
                                      ------------  ------------  ------------        ------------
Net Loss before minority interest      (1,287,756)                                     (1,287,756)
                                      ------------  ------------  ------------        ------------

Income allocated to minority interest         (77)                                            (77)
                                      ------------  ------------  ------------        ------------

Net Loss pre-tax                       (1,287,833)                                     (1,287,833)

Income taxes                                    -
                                      ------------  ------------  ------------        ------------

Net loss after tax                   $ (1,287,833)  $             $                   $(1,287,833)
                                     =============  ============  =============       ============

Earnings (loss) per common share     $     (0.032)                $      0.012       $     (0.020)
                                     =============  ============  =============       ============
Loss per common share Discontinued
     Operations                            (0.007)                       0.002             (0.005)
                                     =============  ============  =============       ============

Weighted average shares outstanding    40,161,768                   25,806,450  (1)    65,968,218
                                     =============  ============  =============       ============

</TABLE>

                                       16




                        MAGELLAN FILMED ENTERTAINMENT, INC.
                          (A Development Stage Company)

      Notes to Unaudited Pro Forma Condensed Combined Financial Statements


A.     Basis  of  Presentation
       -----------------------

The  following is a summary of the general corporate and business history of the
Company since its inception, December, 1999.

     The  Company  was  formed in December, 12999 under the corporate name North
     Coast Productions, Inc. ("North Coast").

     Under a Share exchange Agreement and Plan of Merger between North Coast and
     The  Storm High Performance Sound Corporation ("Storm"), the Company became
     a successor to storm effective April 5, 2000 under Storm's corporate name.

     Effective 1September 18, 2000, the Articles of the Company were amended and
     the 1corporate name was changed from storm to Magellan Filmed Entertainment
     Inc. ("Magellan").

     Under  a  Stock  Exchange Agreement between Magellan and The Nickel Palace,
     Inc.,  effective  September  26,  2000, Nickel Palace became a wholly-owned
     subsidiary of and was merged into Magellan.

The aforementioned matters were discolosed in previous filings.

The Nickel Palace was  incorporated  in  Nevada  on  March  12,  2000.  Its only
operations  since  incorporation  was the establishment of Rennie's Landing, LLC
in  which  it held a fifty percent interest. Since the establishment of Rennie's
Landing,  LLC,  Nickel  Palace  advanced $1,000,000 to Rennie's Landing, LLC for
the  production  of  the  movie  Rennie's  Landing  from  the  proceeds of an 8%
convertible debenture issued by The Nickel Palace.

The transaction is treated as a merger and has been accounted for as a purchase.
On September 22, 2000, Nickel Palace issued 8% series A subordinated convertible
redeemable  debentures  for  $1,000,000,  due  September 22, 2002.  The series A
debentures  are  convertible  into  common stock of Magellan, as a result of the
assumption  of the debt in the merger. The debt is convertible into common stock
at  62%  of  the average closing bid price of the common stock for the five days
immediately  preceding  the  date  of  notice  of conversion by the holder.  The
Company assumes for pro forma purposes that approximately 25,806,000 shares will
be  issued  upon full conversion of the Series A debentures based on the average
share  price  ($0.0625  per  share)  for  the 5 days prior to the merger.  As of
December 13, 2000, $433,900 of the debentures had been converted into 21,503,595
shares at an average conversion price of $0.020 per share.

The beneficial conversion feature related to the 38% conversion discount will be
accounted  for  in  accordance  with  Emerging  Issues  Task  Force  No.  98-5,
"Accounting  for  Convertible  Securities with Beneficial Conversion Features or
Contingently Adjustable Conversion Ratios." Therefore, the beneficial conversion
feature,  which  was  valued at approximately $612,903, will be accounted for as
additional  interest expense at the issue date, which is the date the debentures
first become convertible.

A pro forma balance sheet is not presented herein. The balance sheet of Magellan
filed  in  the Form 10-QSB for the quarter ended September 30, 2000 gives effect
to  the  merger  as  of  September  30,  2000.  The pro forma condensed combined
statement  of  operations  for  the  year  ended  December 31,1999  assumes  the
acquisition took place January 1, 1999 and combines Magellan's audited statement


                                       17

of  operations  for  the  year  ended December 31, 1999 with The Nickel Palace's
audited  statement  of  operations for the period ended September 26, 2000.  The
unaudited  pro  forma  condensed  combined statement of operations  for the nine
months  ended September 30, 2000 assumes the acquisition took  place  January 1,
1999  and  includes  Magellan's  unaudited  statement of operations for the nine
months  ended  September 30, 2000, which includes The Nickel Palace's operations
from  inception  (March 24,  2000)  through September 26, 2000 combined with the
adjustments which  would  apply  assuming  the merger had occurred on January 1,
1999.

B.     Pro  Forma  Adjustments

(1)   To assume the conversion as of January 1, 1999 of the Series A convertible
debentures  into  25,806,450 shares of common stock of Magellan.  Also to assume
the  issuance  as  of January 1, 1999 of 2,000,000 new shares in connection with
the merger between Magellan and The Nickel Palace
(2)     To record the additional interest expense from the beneficial conversion
feature.  The  recording  of  the  Series  A convertible debentures includes the
accounting  for  the additional interest expense of $612,903 from the beneficial
conversion  feature.  The  additional shares and the additional interest expense
are reflected as though the conversion was made at January 1, 1999.


                                    SIGNATURE

Pursuant to the  requirements  of the  Securities  and Exchange Act of 1934, the
registrant  has duly  caused  this  report  to be  signed  on its  behalf by the
undersigned, hereunto duly authorized.

Dated January 4, 2001                       Magellan Filmed Entertainment, Inc.


                                            By:  /s/ Patrick F. Charles
                                                 ------------------------
                                                 Patrick F. Charles, President


                                       18


© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission