Attached files

file filename
EXCEL - IDEA: XBRL DOCUMENT - DYNAMIC VENTURES CORP.Financial_Report.xls
EX-4.1 - EXHIBIT 4.1 - DYNAMIC VENTURES CORP.exhibit4-1.htm
EX-31.1 - EXHIBIT 31.1 - DYNAMIC VENTURES CORP.exhibit31-1.htm
EX-10.1 - EXHIBIT 10.1 - DYNAMIC VENTURES CORP.exhibit10-1.htm
EX-10.3 - EXHIBIT 10.3 - DYNAMIC VENTURES CORP.exhibit10-3.htm
EX-32.2 - EXHIBIT 31.2 - DYNAMIC VENTURES CORP.exhibit32-2.htm
EX-10.2 - EXHIBIT 10.2 - DYNAMIC VENTURES CORP.exhibit10-2.htm
EX-32.1 - EXHIBIT 32.1 - DYNAMIC VENTURES CORP.exhibit32-1.htm
EX-31.2 - EXHIBIT 31.2 - DYNAMIC VENTURES CORP.exhibit31-2.htm
UNITED STATES SECURITIES AND EXCHANGE COMMISSION
Washington, DC 20549

FORM 10-Q

 
x
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the quarterly period ended September 30, 2011

OR

¨
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES ACT OF 1934

For the transition period from  ____________ to ____________

Commission File Number: 333-163913

DYNAMIC VENTURES CORP.
(Name of small business issuer in its charter)

Delaware
 
46-0521574
(State or other jurisdiction of incorporation or organization)
 
(IRS Employer Identification Number)
     
8776 E Shea Blvd.
   
Suite B3A-615, Scottsdale, AZ
 
85260
(Address of principal executive offices)
 
(Zip Code)

(480) 968-0207
Registrant’s telephone number, including area code


Indicate by check mark whether the issuer: (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes   x        No  ¨

Indicate by check mark whether the registrant has submitted electronically and posted on its corporate website, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files).  Yes   x       No  ¨

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated file, a non-accelerated file, or a smaller reporting company.  See the definitions of “large accelerated filer, “accelerated filer” and “smaller reporting company” in Rule 12b-2 of the Exchange Act.  (Check one):
 
 
Large accelerated filer                                 ¨
Accelerated filer                                 ¨
 
Non-Accelerated filer                                  ¨
Smaller reporting company               x
 
(Do not check if a smaller reporting company)
 

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act).   Yes  ¨       No  x
 
As of November 9 , 2011, the registrant had 52,882,392 shares of common stock outstanding.
 
 
 
 
Page - 1

 

DYNAMIC VENTURES CORP.
 
FORM 10-Q

TABLE OF CONTENTS

     
Page
 
PART I.—FINANCIAL INFORMATION
   
Item 1.
Financial Statements
   
 
Unaudited Condensed Consolidated Balance Sheet as of September 30, 2011 and Condensed Consolidated Balance Sheet as of December 31, 2010 
 
3
 
Unaudited Condensed Consolidated Statements of Operations for the Three Months Ended September 30, 2011 and 2010 and the Nine Months Ended September 30, 2011 and 2010 
 
4
 
Unaudited Condensed Consolidated Statements of Cash Flows for the Nine Months Ended September 30, 2011 and 2010  
 
5
 
Unaudited Condensed  Consolidated Statements of Changes in Equity for the Nine Months Ended September 30, 2011 and the Year Ended December 31, 2010 
 
6
Item 2.
Management’s Discussion and Analysis of Financial Information and Results of Operations
  13 
Item 3.
Quantitative and Qualitative Disclosures About Market Risks
  17 
Item 4.
Controls and Procedures
  17 
       
 
PART II—OTHER INFORMATION
   
Item 1.
Legal Proceedings
  17 
Item 1A.
Risk Factors
  17 
Item 2.
Unregistered Sales of Equity Securities and Use of Proceeds
  18 
Item 3.
Defaults Upon Senior Securities
  18 
Item 4.
Reserved and Removed
  18 
Item 5.
Other Information
  18 
Item 6.
Exhibits
  19 
   SIGNATURE   20 
 
 
 
Page - 2

 
 
 

PART I.—FINANCIAL INFORMATION

ITEM 1. FINANCIAL STATEMENTS

 
DYNAMIC VENTURES CORP AND SUBSIDIARIES
       
  CONDENSED CONSOLIDATED BALANCE SHEETS        
               
               
               
     
September 30,
   
December 31,
 
     
2011
   
2010
 
     
unaudited
   
audited
 
 
ASSETS
           
Current Assets:
             
Cash and cash equivalents
    $ 533,858     $ 155,513  
Accounts receivable, net
      1,257,026       165,436  
Inventory
      9,663       8,258  
Contracts in process
      30,244       15,393  
Prepaid job costs
      33,842       164,835  
Prepaid and other current assets
      159,246       10,475  
Total current assets
      2,023,879       519,910  
Property and Equipment, net
      48,946          
Total Assets
    $ 2,072,825     $ 519,910  
                   
LIABILITIES AND EQUITY (DEFICIT)
Current Liabilities:
                 
Accounts payable
    $ 1,403,650     $ 110,790  
Deferred income
      -       5,400  
Royalty payable – contracts
      -       29,609  
Customer deposits
      360,917       14,093  
Accrued liabilities
      19,651       4,451  
Convertible debt
      50,000          
Debenture payable
      416,666          
Note payable maturities within one year
      100,000          
Note payable – related party
      303,442       303,442  
Financing fees
      125,000          
                   
Total current liabilities
      2,779,326       467,785  
                   
                   
 Commitments and contingencies              
                   
 Note payable             100,000  
 Total Liabilities       2,779,326        567,785  
                   
                   
 Equity ( Deficit ):                  
                   
 Common stock, 0.0001 par value, 200,000,000 shares authorized, 52,882,392    and 50,000,000 shares issued and outstanding at September 30,2011 and December 31, 2010, respectively      
5,016
 
 
     
5,000
 
 
 
 Additional paid-in capital       129,911        120,027   
 Accumulated (deficit)       (841,428  )     (172,902  )
    Total ( deficit )       (706,501  )     (47,875  )
 Total Liabilities and Equity (Deficit )      $ 2,072,825        519,910   
 
The accompanying notes to financial statements are an integral part of these statements.
 
 
 
 
Page - 3

 
 
 

 
  DYNAMIC VENTURES CORP AND SUBSIDIARIES        
  CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS        
  ( unaudited )        
                         
   
For the Three Months Ended
   
For the Nine Months Ended
 
   
September 30,
   
September 30,
 
   
2011
   
2010
   
2011
   
2010
 
                         
REVENUE:
                       
  Contract revenue
  $ 4,735,848     $ 964,625     $ 6,052,950     $ 2,662,487  
    Total revenue
    4,735,848       964,625       6,052,950       2,662,487  
                                 
COST OF REVENUE:
                               
     Cost of contract revenue
    4,467,735       865,346       5,597,785       2,164,837  
          Total cost of revenue
    4,467,735       865,346       5,597,785       2,164,837  
                                 
GROSS MARGIN
    268,113       99,279       455,165       497,650  
                                 
OPERATING COSTS:
                               
     General and administrative
    555,396       181,229       1,045,901       506,726  
     Depreciation and amortization
    15,070               15,070       13,218  
          Total operating expenses
    570,466       181,229       1,060,971       519,944  
                                 
INCOME (LOSS) FROM OPERATIONS
    (302,353 )     (81,950 )     (605,806 )     (22,294 )
                                 
OTHER INCOME (EXPENSE)
    (49,354 )     3,117       (62,720 )     3,855  
                                 
LOSS BEFORE TAXES
    (351,707 )     (78,833 )     (668,526 )     (18,439 )
     Income tax expense
    -       -       -       -  
                                 
NET LOSS
  $ (351,707 )   $ (78,833 )   $ (668,526 )   $ (18,439 )
                                 
NET INCOME (LOSS) PER COMMON SHARE FROM
                               
 OPERATIONS:
                               
Basic & Diluted
  $ (0.01 )   $ (0.00 )   $ (0.01 )   $ (0.00 )
                                 
                                 
                                 
WEIGHTED AVERAGE COMMON SHARES OUTSTANDING
                               
Basic & Diluted
    50,968,932       38,564,356       50,360,867       28,443,223  
                                 

 
The accompanying notes to financial statements are an integral part of these statements.
 
 
 
 
Page - 4

 
 
 
 
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(unaudited)
             
             
   
For the Nine Months Ended
 
   
September 30,
 
   
2011
   
2010
 
             
             
CASH FLOWS FROM ACTIVITIES:
           
Net loss
  $ (668,526 )   $ (18,439 )
Adjustments to reconcile net loss to net cash provided by (used in) operating activities:
             
 
Depreciation and amortization
  15,070       13,686  
 
Stock issued for services
  9,900          
 
Changes in operating assets and liabilities:
             
 
 Accounts receivable, net
  (1,091,590 )     98,376  
 
      Inventory
  (1,405 )     (17,953 )
 
 Contracts in process
   (14,851)       (21,902 )
 
 Prepaid job costs
  130,993       -  
 
 Prepaid  and other assets
 
  (36,759 )     (45,874 )
 
Accounts payable
 
  1,292,860       38,766  
 
Deferred income
  (5,400 )     18,663  
 
Royalty payable -contracts
  (29,609 )     (52,801 )
 
Customer deposits
  346,824       23,627  
                 
 
Accrued liabilities
   15,200       (5,037 )
                               Net cash provided by  (used  in) operating activities
  (37,293 )     31,112  
                 
CASH FLOWS FROM INVESTING ACTIVITIES:
               
Purchases of property and equipment
    (51,028 )     (1,595 )
Cash distribution
            (150,000 )
                                    Net cash  used in investing activities
  (51,028 )     (151,595 )
                 
CASH FLOWS FROM FINANCING ACTIVITIES:
               
Proceeds from note payable
            50,000  
Proceeds from issuance of convertible debt
  120,000          
Repayment of convertible debt
    (70,000 )        
Proceeds from issuance of debenture
    500,000          
Payment on debenture principal
    (83,334 )        
Advance from (repayment to) related party
            30,250  
                                    Net cash provided by financing activities
  466,666       80,250  
                                    Net increase (decrease) in cash and cash equivalents
  378,345       (40,233 )
                 
CASH AND CASH EQUIVALENTS, beginning of period
    155,513       280,649  
CASH AND CASH EQUIVALENTS, end of period
  $ 533,858     $ 240,416  
                 
                 
SUPPLEMENTAL CASH FLOW DISCLOSURE:
               
Stock issued for services
  $ 9,900          
Stock issued for financing expenses
  $ 125,000          
Contribution of expenss by member
          $ 37,065  
Purchase of FF&E with note
          $ 20,545  
Distribution of equity for expenses paid by company
        $ 12,495  
                 
Cash used for interest expense
  $ 45,044     $ -  
                 

The accompanying notes to financial statements are an integral part of these statements
 
 
 
 
Page - 5

 
 
 

DYNAMIC VENTURES CORP. AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENT OF CHANGES IN EQUITY
For The Nine Months Ended September 30, 2011 and The Year Ended December 31, 2010
( unaudited )

                               
                               
                               
                               
                               
   
Common Stock
                   
   
Shares
   
Value
   
Contributed Capital
   
Retained Earnings
   
Total
 
                               
MEMBERS' EQUITY BALANCE  as of
                             
       December 31, 2009 (combined)
              $ 1,744,201     $ (1,188,001 )   $ 556,200  
       Recapitalization, including stock dividend
    22,500,000     $ 2,250               (2,250 )     -  
       Reorganization
                    (1,176,001 )     1,176,001       -  
       Deemed distribution
                    (448,173 )     -       (448,173 )
      Shares  issued for Stock Exchange
    27,500,000       2,750               (1,750 )     1,000  
                                         
      Net income before reorganization
                            12,000       -  
      Net (loss) after reorganization
                            (168,902 )     -  
      Total net (loss)
                            (156,902 )     (156,902 )
                                         
STOCKHOLDERS' EQUITY BALANCE as of
                                       
       December 31, 2010 (consolidated)
    50,000,000     $ 5,000     $ 120,027     $ (172,902 )   $ (47,875 )
                                         
       Shares issued for services
    165,000       16       9,884               9,900  
       Net loss for the nine months ended
                                       
             September 30, 2011  (unaudited )
                            (668,526 )     (668,526 )
                                         
STOCKHOLDERS' EQUITY BALANCE as of
                                       
       September 30, 2011 (consolidated) ( unaudited )
    50,165,000     $ 5,016     $ 129,911     $ (841,428 )   $ (706,501 )
                                         

The accompanying notes to financial statements are an integral part of these statements

 
 
 
Page - 6

 

 

DYNAMIC VENTURES CORP. AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
 

1.  ORGANIZATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

Dynamic Ventures Corp. (the “Company”) was incorporated in the State of Delaware on December 22, 2008. The Company initially intended to engage in the manufacturing and distribution of a non-powered toothbrush with longitudinal to lateral motion conversion.  This never materialized and the Company became a shell public company.

Bundled Builder Solutions Inc. (“Bundled Builder” or “BBSI”) was incorporated on August 29, 2008 under the laws of the state of Delaware. Bundled Builder was formed to provide construction services through the combination of trade contractors and management integrated into one organization.  It acquired Floor Art, LLC (“Floor Art") and Builder Design Center, LLC (“BDC") in an asset purchase transaction effective March 31, 2010. These companies have common ownership and all significant intercompany accounts and transactions have been eliminated in presenting the combined/consolidated results.  Floor Art’s primary business is installation of flooring. BDC develops software for use by builders and designers.  Both subsidiaries have been in business for over five years.  

Additionally, Bundled Builder provides construction management services and general contracting for residential and commercial construction for land owners throughout the United States and Native American communities.

Bundled Builder also provides construction management and installation of engineered building systems using structured insulated panels’ construction (SIPS) for commercial projects throughout the United States.

On August 2, 2010, the Company entered into a share exchange agreement with BBSI whereby the Company obtained all of the issued and outstanding shares of BBSI, in exchange for the issuance of 22,500,000 common shares of the Company (originally 4,500,000 shares adjusted for a 5:1 stock split).   The transaction resulted in BBSI becoming a wholly-owned subsidiary of the Company.  As a result of the share exchange, the Company intends to carry on the business of BBSI as its primary business.
 
Prior to the closing of the share exchange, there were no options or warrants to purchase shares of capital stock of the Company or BBSI outstanding and  the Company  has not adopted an equity incentive plan or otherwise reserved shares for issuance as incentive awards to officers, directors, employees and other qualified persons in the future.
 
Basis of Presentation – While legally the Company acquired BBSI, for financial presentation purposes this is considered a “reverse acquisition” where BBSI is considered the acquirer. Therefore the accompanying interim, unaudited consolidated financial statements include the activity for BBSI on a consolidated basis.  Operations of the Company are included from August 2, 2010 and forward, as a result of its acquisition for financial reporting purposes.
 
The accompanying unaudited condensed consolidated financial statements have been prepared pursuant to the rules and regulations of the Securities and Exchange Commission (“SEC”) and consequently do not include all disclosures normally required by U.S. generally accepted accounting principles.   However, in the opinion of management, the accompanying unaudited interim condensed consolidated financial statements include all adjustments, consisting of only normal recurring adjustments, necessary to present fairly the Company’s financial position as of September 30, 2011 and December 31, 2010, and the results of their operations for the three month and nine month periods ended September 30, 2011 and September 30, 2010, respectively, and their cash flows for the nine month periods ended September 30, 2011, and September 30, 2010, respectively.  These results are not necessarily indicative of the results expected for the calendar year ending December 31, 2011.  Certain information and note disclosures normally included in financial statements have been condensed or omitted pursuant to the rules and regulations of the SEC.  These condensed consolidated financial statements should be read in conjunction with the audited consolidated financial statements and notes thereto included in our Annual Report on Form 10-K for the year ended December 31, 2010.
  
Use of Estimates – The preparation of consolidated financial statements in conformity with accounting principles generally accepted in the United States of America requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the dates of the financial statements, and the reported amounts of revenues and expenses during the reporting periods.  Actual results could differ from these estimates.
 
 
 
Page - 7

 

 
Principles of Combination – The interim consolidated financial statements include the accounts of the Company and its subsidiaries.  All significant inter-company accounts and transactions have been eliminated in consolidation.
 
Cash and Cash Equivalents - The Company considers all highly-liquid investments purchased with an original maturity of three months or less on the purchase date to be cash equivalents.  Deposits at each institution are insured in limited amounts by the Federal Deposit Insurance Corporation (FDIC). At times, cash and cash equivalents may exceed amounts insured by the FDIC

Valuation of Accounts Receivable – The Company accrues for revenue based on the completion of work.  Billings are due within 30 days. Accounts receivable are reviewed to determine which are doubtful of collection.  In making the determination of the appropriate allowance for doubtful accounts, the Company considers specific accounts, analysis of accounts receivable agings, changes in customer payment terms, historical write-offs, changes in customer demand and relationships, concentrations of credit risk and customer credit worthiness.  The allowance for doubtful accounts totaled $35,000 at September 30, 2011 and December 31, 2010.  
 
Property and Equipment – Property and equipment are stated at cost and depreciated using the straight-line method over estimated useful lives of three to seven years.  Upon retirement or sale, the costs of assets disposed of and the related accumulated depreciation are removed from the accounts and any resulting gain or loss is recognized.  Repairs and maintenance charges are expensed as incurred.  Depreciation expense was $2,082 for the three months and nine months ended September 30, 2011.  Depreciation expense was $NIL for the three months ended September 30, 2010 and $8,340 for the nine months ended September 30, 2010.
 
Inventory – Inventory consists of carpet and carpet pad which are valued at the lower of cost or market.  There was no allowance for inventory obsolescence at September 30, 2011 and December 31, 2010.
 
Long-Lived Assets – The Company evaluates potential impairment of long-lived assets, in accordance with Financial Accounting Standards Board (FASB) Accounting Standards Codification (ASC) 360-10, Accounting for the Impairment or Disposal of Long-Lived Assets, which requires the Company to (a) recognize an impairment loss only if the carrying amount of a long-lived asset is not recoverable from its undiscounted cash flows and (b) measure an impairment loss as the difference between the carrying amount and fair value of the asset. The Company believes that long-lived assets in the accompanying balance sheets are appropriately valued at September 30, 2011 and December 31, 2010, and no impairment has been recorded for the three and nine month periods ended September 30, 2011 and 2010.
 
Revenue Recognition – The Company derives revenue from BBSI and its subsidiaries for their product lines.
 
The Company recognizes revenue for Floor Art in accordance with ASU 605-35-50, Accounting for Performance of Construction-Type and Certain Product-Type Contracts.  Under this rule, the Company can perform work under a fixed-price contract or a time-and-materials contract.  As these jobs are short in nature, revenue is recognized at the completion of the project.  For contracts in progress but not completed, costs incurred are accumulated until completion of the contract.  These costs consist of labor and materials which was $11,592 at September 30, 2011 and $15,393 at December 31, 2010, respectively.

BDC is providing a software resource for builders and designers to use in the design center selection process.  To access the software, there is a fee billed at the beginning of the contract period which extends, generally, a period of six months. As the billing and collection of fees are collected up front, the Company has deferred revenue for the portion of revenue received, but not earned.  The deferred revenue is recognized on a straight-line basis over the term of the agreement.   At September 30, 2011 and December 31, 2010 deferred revenues amounted to $NILand $5,400, respectively.

The Company recognizes revenue for BBSI construction management projects in Native American communities and for general contracting in accordance with ASU 605-35-50, Accounting for Performance of Construction-Type and Certain Product-Type Contracts.  Under this rule, the Company can perform work under a fixed-price contract or a time-and-materials contract.  As these jobs are longer in nature, revenue is recognized as a percentage of completion based on the percentage of costs paid on the total cost of the project.  For contracts in progress but not completed, costs incurred are charged to costs of contract revenues at the same time the revenues are recognized. The BBSI contract for the North Dakota project is a cost plus contract. Revenue is recognized  equal to the costs incurred plus the related fee as the costs are incurred..  For the nine months ended September 30, 2011, the Company had recorded revenues of $5,293,317 and costs of contract revenues of $4,985,243 for general contracting.  There was no construction in progress for Native American communities at September 30, 2011.   As of September 30, 2010, the Company had recorded revenues of $389,618 and costs of contract revenues of $367,985 for the Native American communities.  There was no construction in progress for general contracting at December 31, 2010.

The Company recognizes revenue for BBSI engineered building systems’ projects in accordance with ASU 605-35-50, Accounting for Performance of Construction-Type and Certain Product-Type Contracts.  Under this rule, the Company can perform work under a fixed-price contract or a time-and-materials contract.  As these jobs are longer in nature, revenue is recognized as a percentage of completion based on the percentage of costs paid on the total cost of the project. For contracts in progress, costs incurred but not yet expensed to cost of sales are reflected as contracts in progress. These costs consist of labor and materials which was $18,652 at September 30, 2011 and $NIL at December 31, 2010, respectively.
 
 
 
Page - 8

 
 
 
Income (Loss) per Common Share - Basic income (loss) per share is computed by dividing the net income (loss) attributable to the common stockholders by the weighted average number of shares of common stock outstanding during the period.  The 22,500,000 (adjusted for the 5:1 stock split) shares issued for the August 2, 2010 stock exchange described in paragraph 1 are considered outstanding for the entire 3 month and nine month periods ending September 30, 2011 and 2010.  Dynamic Ventures Corp. shares issued prior to the stock exchange agreement totaling 27,500,000 (adjusted for the 5:1 stock split) are considered outstanding from August 2, 2010, the effective date of the stock exchange agreement.  Fully diluted loss per share is computed similar to basic loss per share except that the denominator is increased to include the number of additional common shares that would have been outstanding if the potential common shares had been issued and if the additional common shares were dilutive.  There were no dilutive financial instruments issued or outstanding for the periods ended September 30, 2011 or September 30, 2010.
 
Income Taxes – Income taxes are accounted for under the asset and liability method.  Deferred tax assets and liabilities are determined based on temporary differences between the bases of certain assets and liabilities for income tax and financial reporting purposes.  The deferred tax assets and liabilities are classified according to the financial statement classification of the assets and liabilities generating the differences.
 
The Company maintains a valuation allowance with respect to deferred tax assets.  The Company establishes a valuation allowance based upon the potential likelihood of realizing the deferred tax asset and taking into consideration the Company’s financial position and results of operations for the current period.  Future realization of the deferred tax benefit depends on the existence of sufficient taxable income within the carry-forward period under the Federal tax laws.

The Financial Accounting Standards Board issued new guidance on accounting for uncertainty in income taxes, effective for the year ended December 31, 2009.  Management evaluated the Company’s tax positions and concluded that the Company had taken no uncertain tax positions that require adjustment to the condensed consolidated financial statements to comply with the provisions of this guidance.  The Company’s policy is to recognize interest and penalties related to uncertain tax positions in income tax expense.  As of September 30, 2011, and September 30, 2010, the Company made no provision for interest or penalties related to uncertain tax positions.

Loans from Related Parties - Directors and Stockholders - As of September 30, 2011 and December 31, 2010, loans from related parties amounted to $303,442 and represented working capital advances from principal officers and directors who are also stockholders of the Company.  The loans are unsecured, non-interest bearing, and due on demand. 

2.  COMMON STOCK AND EQUITY

On July 31, 2011, the Company entered into a Securities Purchase Agreement with TCA Global Master Credit Fund. LP (TCA) wherein TCA agreed to purchase certain senior secured redeemable debentures from the Company.   See Note 5 below.  As part of this agreement, the Company is required to pay a loan fee totaling $125,000 and as such issued 2,717,392 shares of Rule 144 stock as payment for the fee.  Terms of the agreement require the Company to issue additional shares on March 31, 2012, such that the total market value of the shares issued for the loan fee equals $125,000 on March 31, 2012, or pay TCA the difference between the March 31, 2012 value of the 2,717,392 shares and $125,000 in cash.  Terms of the agreement also require TCA to return shares to the Company if the value of shares issued to TCA exceeds $125,000 on March 31, 2012 such that the total value of shares retained by TCA at March 31, 2012 is $125,000.  As a result of unknown value of this future valuation, the issued shares are reflected as issued and outstanding; however, the Company has reflected the $125,000 as a liability and not equity on the balance sheet as of September 30, 2011.  Additionally, the statement of changes in equity does not reflect the 2,717,392 shares issued related to this transaction.

On April 15, 2011, the Company signed an agreement with Carpe DM, Inc. (“Carpe DM”) for services related to investor relations.  Terms of the agreement called for the Company to issue to Carpe DM 75,000 shares of Rule 144 stock by April 22, 2011.  If both parties agreed to an extension then 180,000 common shares of Rule 144 stock would be issued on June 22, 2011.  If the parties agreed to an additional extension then 180,000 common shares of rule 144 stock would be issued on October 22, 2011.  The Company reserved 435,000 shares of its authorized but unissued shares for this agreement.   The 75,000 shares were issued on May 25, 2011 per agreement between both parties.  Market value at the time of issuance was $.06 per share resulting in a $4,500 expense recorded in second quarter of 2011.    The June 22, 2011 extension for the additional 180,000 shares was not exercised, and the reservation of 435,000 shares has been cancelled.

A new agreement with Carpe DM, Inc. was signed on July 14, 2011. Under the new agreement, 90,000 common shares of the authorized but unissued shares were issued on September 22, 2011 for investor relations services through December 14, 2011.  Market value at time of issuance was $.06 per share resulting in a $5,400 expense recorded in third quarter of 2011.

 
 
Page - 9

 
 
 
3.  RELATED PARTY TRANSACTIONS

As a result of BBSI’s buyout of Floor Art and BDC, there was a net deemed distribution to the majority owner of $448,173.  The transaction resulted in a note due to the majority owner of $303,442 for working capital advances. The balance due the majority owner as of September 30, 2011 and December 31, 2010 is $303,442.  This amount is unsecured, non-interest bearing, and due upon demand.

In August of 2010, the Company hired JENAL Consulting, Inc. (“JENAL”) to provide the Company with marketing of the engineered building systems.  The owner of JENAL is the wife of Al Cain, a stockholder. For the three month and nine month periods ended September 30, 2011 the Company paid JENAL $56,393 and $139,889, respectively, for such services .  For the three month and nine month periods ended September 30, 2010 the Company paid JENAL $21,332 and $21,332, respectively, for such services. 


4. COMMITMENTS AND CONTINGENCIES

The Company has an office space lease with a non-affiliated entity.  The lease is month-to-month and can be cancelled at anytime.  The total rent expense under this agreement was $12,000 and $44,000 for the three months and nine months ended September 30, 2011, respectively.  The total rent expense under this agreement was $18,500 and $32,000 for the three months and nine months ended September 30, 2010, respectively

On September 1, 2011, the Company entered into an agreement with Builder MT to purchase and install software totaling $69,460.  Terms call for a down payment of $17,365 and monthly payments of $8,682 for six months.  Total amounts paid for the three months and nine months ended September 30, 2011 was $26,048.  Costs are capitalized in Property and Equipment.
 
Litigation – From time to time, the Company may be subject to various investigations, claims and legal proceedings covering a wide range of matters that arise in the ordinary course of business activities.  The Company is not currently aware of any legal proceedings or claims that will have, individually or in the aggregate, a material effect on the Company’s financial condition, results of operations or cash flows.

5.  NOTES PAYABLE

The Company entered into the following notes payable for working capital with a bank: on August 27, 2010 for $50,000; on October 29, 2010 for $25,000; and on November 17, 2010 for $25,000. Terms of the notes call for repayment by August 27, 2012, with interest accrued at 18% per year.  Interest expense was $4,500 and $13,500 for the three months and nine ended September 30, 2011, respectively.   Interest expense was $846 for both the three months and nine months ended September 30, 2010.  Principal due in 2011 is $NIL and Principal due in 2012 is $100,000.

Convertible DebtThe Company entered into the following three convertible notes with an independent third party: on January 7, 2011 for the principal amount of $35,000; on February 24, 2011 for the  principal amount of $35,000;  and on April 27, 2011 for the  principal amount of $50,000.  Each note has an annual interest rate of 8%.  Maturity dates are October 11, 2011, November 28, 2011, and January 30, 2012, respectively. After 180 days from the note date, the lender is entitled to convert the principal and accrued interest into common stock of the Company at a discount based on the 10 day average close price prior to the conversion. The benefit from the conversion at below market will be accounted for at the time of the actual conversion. The agreement entitles the Company to prepay the principal of the note, including a prepayment fee, prior to conversion by the lender.  On July 6, 2011, the Company paid the note dated January 7, 2011 in full. No conversion of shares was exercised by the lender. Per the agreement, the reservation of 960,217 shares which had been required to be reserved for the January 7, 2011 note was cancelled.   On August 29, 2011, the Company paid the note dated February 24, 2011 in full. No conversion of shares was exercised by the lender. Per the agreement, the reservation of 1,189,263 shares which had been required to be reserved for the February 24, 2011 note was cancelled.   Interest expense for the three months and  nine months ended September 30, 2011, including the prepayment fees, was $36,367 and $39,377, respectively.    Per the remaining note dated April 27, 2011,  as of September 30, 2011, the Company has reserved 5,047,446 shares of its 147,117,608 authorized but unissued shares for this possible conversion.

On October 27, 2011, the Company paid in full the note dated April 27, 2011.  No conversion of shares was exercised by the lender. The reservation of 5,047,446 shares which had been required to be reserved for this note was cancelled.

Debenture payable – On July 31, 2011, the Company entered into a Securities Purchase Agreement with TCA Global Master Credit Fund LP   ( TCA) wherein TCA agreed to purchase up to $1,000,000 of certain senior secured redeemable debentures from the Company for a period of 12 months at 12% per annum.  Per this agreement, the Company issued a senior secured redeemable debenture in the amount of $500,000 on July 31, 2011 with a maturity date of August 1, 2012.   See Note 2 above.
 
 
 
Page - 10

 

 
6. LIQUIDITY

For the nine months ended September 30, 2011, the Company incurred a net loss of $668,526, generated $378,345 cash flow as a result of cash used by operating activities of $37,293, cash used in investing activities of $51,028, and cash provided by financing activities of $466,666, and has an accumulated deficit of $841,428. Cash on hand at September 30, 2011 was $533,858.
 
 
Cash and borrowings from inception to date have been sufficient to provide the operating capital necessary to operate.  The Company has historically financed operations primarily by cash flows generated through operations and cash infusions from officers and outside investors in exchange for debt and/or common stock.  Although the Company must ultimately re-achieve profitable operations and periodically adjust its business plan based on cash on hand during the coming year, the Company projects cash from existing projects in process along with cash infused through debt will provide adequate funding throughout 2011. There is no assurance the Company will achieve profitable operations.

7.  PRODUCT LINE REPORTING

The Company has five active product lines:  Floor Art, Native American Housing, General Contracting, Engineered Building Systems, and BDC.  Management evaluates operating performance of these product lines.  The Company does not identify and allocate operating costs to its product line below the gross profit level.  Additionally, the product lines share many common costs, including, but not limited to: IT support, office and administrative expenses.  Therefore, the following table of operating results does not allocate costs to its product line below the gross profit level:

         
Three Months Ended September 30, 2011
             
   
Floor Art
   
Native American Housing
   
General Contracting
   
Engineered Building Systems
   
BDC
   
Unallocated
   
Consolidated
 
                                           
Revenues
  $ 102,765     $ -     $ 4,347,570     $ 285,513     $ -     $ -     $ 4,735,848  
Cost of revenues
    78,690       -       4,113,095       275,950       -       -     $ 4,467,735  
Gross margin
    24,075       -       234,475       9,563       -       -       268,113  
Operating costs
    -       -       -               -       570,466       570,466  
Income (loss) from operations
    24,075       -       234,475       9,563       -       (570,466 )     (302,353 )
Other income (expense)
    -       -       -               -       (49,354 )     (49,354 )
Income (loss) before taxes
  $ 24,075     $ -     $ 234,475     $ 9,563     $ -     $ (619,820 )   $ (351,707 )


     
Nine Months Ended September 30, 2011
   
   
Floor Art
Native American Housing
General Contracting
Engineered Building Systems
BDC
Unallocated
Consolidated
                 
Revenues
 
 $     458,719
 $        -
 $  5,293,318
 $     285,513
 $ 15,400
 $                 -
 $         6,052,950
Cost of revenues
        336,592
          -
     4,985,243
        275,950
          -
                   -
           5,597,785
Gross margin
        122,127
          -
        308,075
           9,563
    15,400
                   -
              455,165
Operating costs
                 -
          -
                -
 
          -
        1,060,971
           1,060,971
Income (loss) from operations
        122,127
          -
        308,075
9,563
    15,400
       (1,060,971)
             (605,806)
Other income (expense)
                 -
          -
                -
 
          -
            (62,720)
               (62,720)
Income (loss) before taxes
 $     122,127
 $        -
 $     308,075
 $9,563
 $ 15,400
 $    (1,123,691)
 $          (668,526)

The Company has yet to allocate its assets to each respective product line, therefore, the Company is currently unable to provide asset information with respect to each of its product lines.


 
Page - 11

 


8.  RECENTLY ISSUED ACCOUNTING PRONOUNCEMENTS

In September 2011, the FASB issued Accounting Standards Update (“ASU”) No. 2011-09, Compensation- Retirement Benefits – Multiemployer Plans to increase disclosures about an employer’s participation in a multiemployer plan.  The amendments in this update are effective for annual fiscal years ending after December 15, 2011.  The Company does not have a multiemployer plan and the adoption of this update is not expected to have a significant impact on the Company’s consolidated financial statements

In June 2011, the FASB issued Accounting Standards Update (“ASU”) No. 2011-05, “Comprehensive Income” (Topic 220), Presentation of Comprehensive Income to increase the prominence of items reported in other comprehensive income and to eliminate the option to present components of other comprehensive income as part of the statement of changes in stockholders’ equity.

The amendments require that all non-owner changes in stockholders’ equity be presented either in a single continuous statement of comprehensive income or in two separate but consecutive statements. The amendments in this update are effective for fiscal years, and interim periods within those years, beginning after December 15, 2011. Management believes that the adoption of these amendments will not have any impact on the Company’s consolidated financial statements.

In May 2011, the FASB issued an amendment to ASC 820, Fair Value Measurements and Disclosure, to clarify previously issued amendments to require reporting entities to separately disclose the amounts and business rationale for significant transfers in and out of Level 1 and Level 2 fair value measurements and separately present information regarding purchase, sale, issuance, and settlement of Level 3 fair value measures on a gross basis.  This standard, for which the Company is currently assessing the impact, is effective during interim and annual periods beginning after December 15, 2011.  The adoption of this standard is not expected to have a significant impact on the Company’s consolidated financial statements.  

The Company has implemented all new accounting pronouncements that are in effect. These pronouncements did not have any material impact on the condensed consolidated financial statements unless otherwise disclosed, and the Company does not believe that there are any other new accounting pronouncements that have been issued that might have a material impact on its financial position or results of operations.

9. CONCENTRATION OF CREDIT RISK AND SIGNIFICANT CUSTOMERS

The Company’s customers are U.S. customers, for which the Company performs ongoing credit evaluations but generally does not require collateral to support receivables.  General Contracting has one customer which began operations in March of 2011.  Accounts receivable for this customer was $1,092,527 at September 30, 2011. The Company has received a deposit from this customer of $350,000.  Floor Art has four major customers which accounted for 86% of Floor Art’s revenues for the nine months ended September 30, 2010, and 54% of Floor Art’s revenue for the nine months ended September 30, 2011. Accounts receivable for Floor Art’s four major customers was $763 and $163,769 at September 30, 2011 and December 31, 2010, respectively. Native American housing has only one customer whose accounts receivable was $NIL and $1,450 at September 30, 2011 and December 31, 2010, respectively.  Engineered building systems, which began operations in July of 2011, has one customer. Accounts receivable for this customer was $88,789 at September 30, 2011.  Although the Company has a limited number of customers, operations were expanded in 2011 to add General Contracting and Engineered Building Systems and to add the Native American housing in 2010.

We are subject to concentrations of credit risk from our cash and cash equivalents.  Our cash in bank deposit accounts from time to time may exceed federally insured limits.

10.  SUBSEQUENT EVENTS

On October 27, 2011, the Company paid in full the note dated April 27, 2011 referred to in Note 5.  No conversion of shares was exercised by the lender. The reservation of 5,047,446 shares which had been required to be reserved for this note was cancelled.

On October 25, 2011, the Company through its wholly owned subsidiary Bundled Builder Solutions, Inc. (BBSI) together with its joint venture partner, Builders Investment Group, LLC (BIG I), formed Builders Investment Group II, LLC (BIG II), an Arizona limited liability company for the purposes of holding, owning, protecting, maintaining, developing, enhancing, rehabilitating, and selling residential real estate.  BBSI and BIG I are each 50% members of BIG II.


 
Page - 12

 


ITEM 2. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL INFORMATION AND RESULTS OF OPERATIONS

FORWARD-LOOKING STATEMENTS

This Management's Discussion and Analysis of Financial Condition and Results of Operations (MD&A) contains forward-looking statements that involve known and unknown risks, significant uncertainties and other factors that may cause our actual results, levels of activity, performance or achievements to be materially different from any future results, levels of activity, performance or achievements expressed, or implied, by those forward-looking statements.  You can identify forward-looking statements by the use of the words may, will, should, could, expects, plans, anticipates, believes, estimates, predicts, intends, potential, proposed, or continue or the negative of those terms.  These statements are only predictions. In evaluating these statements, you should consider various factors which may cause our actual results to differ materially from any forward-looking statements.  Although we believe that the exceptions reflected in the forward-looking statements are reasonable, we cannot guarantee future results, levels of activity, performance or achievements.  Therefore, actual results may differ materially and adversely from those expressed in any forward-looking statements.  We undertake no obligation to revise or update publicly any forward-looking statements for any reason.

RESULTS OF OPERATIONS

Liquidity and Capital Resources

Our balance sheet as of September 30, 2011 reflects cash in the amount of $533,858.  Cash from operations, issuance of stock and borrowings from inception to date have been sufficient to provide necessary operating capital to date.  The net loss for the three months and nine months ended September 30, 2011 amounted to $351,707 and $668,526, respectively.  As of September 30, 2011 our accumulated deficit was $841,428.

Cash increased for the nine months ended September 30, 2011 by $378,345 as a result of cash used by operating activities of $37,293, cash used in investing activities of $51,028, and cash provided by financing activities of $466,666 from proceeds of the convertible notes and debenture. (See Note 5 above).  The net loss for the nine months ended September 30, 2011 of $668,526 was covered by activity on the North Dakota project which generated an increase in customers’ deposits and an increase in accounts payable in excess of the increase in accounts receivable and financing proceeds.

Cash decreased for the nine months ended September 30, 2010 by $40,233 as a result of cash provided by operating activities of $31,112, cash used in investing activities of $151,595, and cash provided by financing activities of $80,250.  The 2010 net loss for the nine months ended September 30, 2010 of $18,439 was offset by a decrease in accounts receivable and an increase in accounts payable.
  
We expect to require a total of approximately $2,700,000 to fully carry out our business plan over the next twelve months beginning October 2011 as set out in this table:

Description
Estimated Expense
Marketing our services
$100,000
Payment of notes payable, accounts payable, and accrued liabilities
$700,000
General and administrative expenses 
$1,700,000
Professional fees 
$150,000
Investor relations expenses
$50,000
Total
$2,700,000

We intend to meet our cash requirements for the next 12 months through operations and external sources: a combination of debt financing and equity financing through private placements.  We are currently not in good short-term financial standing.  We will not have enough positive internal operating cash flow until we can generate substantial revenues, which may take the next year to fully realize. Although the Company must ultimately re-achieve profitable operations and periodically adjust its business plan based on cash on hand during the coming year, the Company projects cash from existing projects in process along with cash infused through debt and equity will provide adequate funding throughout 2012. There is no assurance we will achieve profitable operations or obtain the debt and equity funding necessary.
 
 
 
Page - 13

 

 
We have historically financed our operations primarily by cash flows generated through operations and cash infusions from officers and outside investors in exchange for debt and/or common stock. In January, February, and April of 2011 we obtained a total of $120,000 in convertible debt financing. (See Note 5 above). In July of 2011, we entered into a $1,000,000 Securities Purchase Agreement for debenture financing  To date, we have issued $500,000 of debentures applicable to this agreement. (See Note 5 above). There is no guarantee that we will be successful in raising any additional capital.  There can be no assurance that we will be able to raise these funds on terms acceptable to us, if at all.

Operating Results for the Three Months Ended September 30, 2011 versus September 30, 2010

The operating results are compared for operations of BBSI since prior to the Share Exchange Agreement, the Company was a development stage company with no operations.  

After the Share Exchange Agreement, BBSI became the primary operating company.

Total sales increased 391% for the three months ended September 30, 2011 compared to the three months ended September 30, 2010. For the three months ended September 30, 2011, BBSI had sales of $4,735,848 as follows: Floor Art  - $102,765, representing approximately 2% of the revenue, General Contracting  - $4,347,570, representing approximately 92% of the revenue, and Engineered Building Systems -  $285,513, representing approximately 6% of the revenue.  There was a gross margin of $268,113 (5.7%) as follows: Floor Art  - $24,075 (23.4%), General Contracting  - $234,475 (5.4%) and Engineered Building Systems  - $9,563 (3.3%).  There were expenses of $619,820 and a net loss of $351,707.  There were no revenues or costs for Native American Housing for the three months ended September 30, 2011 as there were no units under construction during this period. BDC had no sales activity or costs of sales during the three months ended September 30, 2011.

Results for the comparable three months ended September 30, 2010, were sales of $964,625 as follows: Floor Art  - $572,007, representing approximately 59% of the revenue, Native American Housing  - $389,618, representing approximately 40% of the revenue, and BDC  - $3,000, representing less than 1% of the revenue.  There was a gross margin of $99,279 (10.3%) as follows: Floor Art  - $74,646 (13%), Native American Housing - $21,633 (5.6%) and BDC - $3,000 (100%).  There were expenses of $178,112 and a net loss of $78,833.  General Contracting and Engineered Building Systems activity had not yet begun in the third quarter of 2010.
 
 
Activity began in March of 2011 on the North Dakota project, which generated the sales in General Contracting.  Activity in Engineered Building Systems began in July of 2011.   Both Floor Art and BDC are focused in the homebuilding market.  Floor Art’s and BDC’s decrease in sales for the three months ended September 30, 2011 compared to the three months ended September 30, 2010, is due to the decline in the homebuilding market for this time period.  Until the homebuilding market improves, additional sales for Floor Art will come primarily from installing finishes for BBSI’s General Contracting projects.  There were no new projects for the Native American housing during the three months ended September 30, 2011.

Floor Art’s margins increased from 13% in the three months ended September 30, 2010 to 23.4% in the three months ended September 30, 2011. Revenues attributable to insurance company projects and custom projects which generate higher margins increased while revenues from homebuilder clients which generate lower margins decreased.  The gross profit for General Contracting comes from the cost plus contract for the North Dakota project.

Expenses, including other income and expenses, increased 248% for the three months ended September 30, 2011 versus the three months ended September 30, 2010 to $619,820 from $178,112 due to increased payroll costs for the start up of the North Dakota project, increased sales and marketing expenses increased financing expenses and the one-time expenses incurred resulting from the abandonment of the Bossier hotel project.  Additionally, the Company expensed costs previously capitalized on the abandoned Bossier hotel project totaling $127,928 in September 2011, which resulted in an increase of  expenses for the nine months ended September 30, 2011 by an additional 72% from approximately 176% without such one-time expense. Our general and administrative expenses consist of payroll and related payroll taxes, employer’s portion of employee health insurance costs, legal and accounting fees, bank charges, travel, meals and entertainment, office rent and maintenance, communication expenses (internet, fax, and telephone), courier, postage costs, office supplies.

Operating Results for the Nine Months Ended September 30, 2011 versus September 30, 2010

The operating results are compared for operations of BBSI since prior to the Share Exchange Agreement, the Company was a development stage company with no operations.  

After the Share Exchange Agreement, BBSI became the primary operating company.

Total sales increased 127% for the nine months ended September 30, 2011 compared to the nine months ended September 30, 2010. For the nine months ended September 30, 2011, BBSI had sales of $6,052,950 as follows: Floor Art $458,719 representing approximately 7.6% of the revenue, General Contracting $5,293,318 representing approximately 87.5% of the revenue, Engineered Building Systems 285,513 representing approximately 4.7% of the revenue, and BDC $15,400 representing less than 1% of the revenue.  There was a gross margin of $455,165 (7.5%) as follows: Floor Art $122,127 (26.7%), General Contracting $308,075 (5.8%), Engineered Building Systems $9,563 (3.3%) and BDC $15,400 (100%). There were expenses of $1,123,691 and a net loss of $668,526 for the nine months ended September 30, 2011, which included a one- time expenses of $127,928  incurred in third quarter of 2011 in connection our abandonment of the Bossier hotel project. There were no revenues or costs for Native American Housing for the nine months ended September 30, 2011 as there were no units under construction during this period.
 
 
 
Page - 14

 

 
Results for the comparable nine months ended September 30, 2010, were sales of $2,662,487 as follows: Floor Art - $2,263,859, representing approximately 85% of the revenue, Native American housing - $389,618, representing approximately 15% of the revenue, and BDC - $9,000, representing less than 1% of the revenue. There was a gross margin of $497,650 (18.7%) as follows: Floor Art - $467,017 (20.6%), Native American housing - $21,633 (5.6%), and BDC - $9,000 (100%).  There were expenses of $516,089 and a net loss of $ 18,439.  General Contracting activity had not yet begun in the third quarter of 2010.

General Contracting sales were generated by the North Dakota project. Most of the year-to-date sales are in the third quarter of 2011 as activity began in March of 2011 and a portion of the second quarter was used for start-up time. Both Floor Art and BDC are focused in the homebuilding market.  Floor Art’s decrease in sales for the nine months ended September 30, 2011 compared to the nine months ended September 30, 2010, is due to the decline in the homebuilding market for this time period. Additionally, there was a temporary surge in sales for the nine months ended September 30, 2010 due to the Federal tax credit plan for purchasers of new homes which was not in effect for the nine months ended September 30, 2011. The small increase in sales in BDC for the comparable periods is not indicative of an upward trend in BDC’s sales.  BDC sales are trending down as a result of the decline in the homebuilding market.  Until the homebuilding market improves, additional sales for Floor Art will come primarily from installing finishes for BBSI’s General Contracting projects and Native American Housing.

Floor Art’s margins increased from 20.6% in the nine months ended September 30, 2010 to 26.7% in the nine months ended September 30, 2011. Revenues attributable to insurance company projects and custom projects which generate higher margins increased while revenues from homebuilder clients which generate lower margins decreased. The gross profit for General Contracting comes from the cost plus contract for the North Dakota project.

Expenses, including other income and expenses, increased approximately 118% for the nine months ended September 30, 2011 versus the nine months ended September 30, 2010 to $1,123,691 from $516,089 due to increased payroll costs for the start up of the North Dakota project, increased sales and marketing expenses and increased financing expenses. Additionally, the Company expensed costs previously capitalized on the abandoned Bossier hotel project totaling $127,928 in September, 2011, which resulted in an increase of  expenses for the nine months ended September 30, 2011 by an additional 25% from approximately 93% without such one-time expense. Our general and administrative expenses consist of payroll and related payroll taxes, employer’s portion of employee health insurance costs, legal and accounting fees, bank charges, travel, meals and entertainment, office rent and maintenance, communication expenses (internet, fax, and telephone), courier, postage costs, office supplies.

Related Party Transactions

In August of 2010, the Company hired JENAL Consulting, Inc. (“JENAL”) to provide the Company with marketing of the SIPS panel construction system.  The owner of JENAL is the wife of Al Cain, a stockholder. For the three month and nine month periods ended September 30, 2011 the Company paid JENAL $56,393 and $139,889, respectively, for such services.   For the three month and nine month periods ended September 30, 2010 the Company paid JENAL $21,332 and $21,332, respectively, for such services. 

Quarterly Developments

The Company signed a subcontract agreement totaling $570,970 with Morcon Construction Company, Inc. on July 13, 2011, to provide and install SIPS panels for the Children’s Learning Adventure building in Pearland, Texas.  Construction activity began in July.  The Company is supplying and installing structured insulated panels for the building shell and interior walls.

On July 31, 2011, the Company entered into a Securities Purchase Agreement with TCA Global Credit Master Fund, LP (TCA) whereby TCA agreed to purchase from the Company certain senior secured redeemable debentures from the Company.   As part of this agreement, the Company issued 2,717,392 shares of Rule 144 stock as payment for loan fees of $125,000.  Terms of the agreement require the Company to issue additional shares on March 31, 2012, such that the total market value of the shares issued for the loan fee equals $125,000 on March 31, 2012, or pay TCA the difference between the March 31, 2012 value of the 2,717,392 shares and $125,000 in cash.

On August 25, 2011, Larry Luke was appointed to the Board of Directors.
 
 
 
Page - 15

 

 
On August 31, 2011, the Company closed on a $500,000 Senior Secured Debenture.  See Note 2 and Note 5 above.

During the quarter ended September 30, 2011, the Company decided to abandon the Bossier hotel project and all previously capitalized costs were expensed.


Subsequent Developments

On October 27, 2011, the Company paid in full the note dated April 27, 2011 referred to in Note 5.  No conversion of shares was exercised by the lender. The reservation of 5,047,446 shares which had been required to be reserved for this note was cancelled.

On October 25, 2011, the Company through its wholly owned subsidiary Bundled Builder Solutions, Inc. (BBSI) together with its joint venture partner, Builders Investment Group, LLC (BIG I), formed Builders Investment Group II, LLC (BIG II), an Arizona limited liability company for the purposes of holding, owning, protecting, maintaining, developing, enhancing, rehabilitating, and selling residential real estate.  BBSI and BIG I are each 50% members of BIG II.


Off-Balance Sheet Arrangements

We have no significant off-balance sheet arrangements that have or are reasonably likely to have a current or future effect on our financial condition, changes in financial condition, revenues or expenses, results of operations, liquidity, capital expenditures or capital resources that are material to stockholders.

Future Financings

We will continue to rely on equity sales of our common shares in order to continue to fund our business operations. Issuances of additional shares will result in dilution to existing stockholders. There is no assurance that we will achieve any additional sales of the equity securities or arrange for debt or other financing to fund our operations and other activities.

Critical Accounting Policies

Our financial statements and accompanying notes have been prepared in accordance with United States generally accepted accounting principles applied on a consistent basis. The preparation of financial statements in conformity with U.S. generally accepted accounting principles requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities, the disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting periods.
 
We regularly evaluate the accounting policies and estimates that we use to prepare our financial statements. A complete summary of these policies is included in the notes to our consolidated financial statements included in our Form 10-K for the year ended December 31, 2010, and our quarterly filings of Forms 10-Q for first, second, and third quarters of 2011.  In general, management's estimates are based on historical experience, information from third party professionals, and various other assumptions that are believed to be reasonable under the facts and circumstances. Actual results could differ from those estimates made by management

Recently Issued Accounting Pronouncements

In September 2011, the FASB issued Accounting Standards Update (“ASU”) No. 2011-09, Compensation- Retirement Benefits – Multiemployer Plans to increase disclosures about an employer’s participation in a multiemployer plan.  The amendments in this update are effective for annual fiscal years ending after December 15, 2011.  The Company does not have a multiemployer plan and the adoption of this update is not expected to have a significant impact on the Company’s consolidated financial statements

In June 2011, the FASB issued Accounting Standards Update (“ASU”) No. 2011-05, “Comprehensive Income” (Topic 220), Presentation of Comprehensive Income to increase the prominence of items reported in other comprehensive income and to eliminate the option to present components of other comprehensive income as part of the statement of changes in stockholders’ equity.

The amendments require that all non-owner changes in stockholders’ equity be presented either in a single continuous statement of comprehensive income or in two separate but consecutive statements. The amendments in this update are effective for fiscal years, and interim periods within those years, beginning after December 15, 2011. Management believes that the adoption of these amendments will not have any impact on the consolidated financial statements.
 
 
 
Page - 16

 

 
In May 2011, the FASB issued an amendment to ASC 820, Fair Value Measurements and Disclosure, to clarify previously issued amendments to require reporting entities to separately disclose the amounts and business rationale for significant transfers in and out of Level 1 and Level 2 fair value measurements and separately present information regarding purchase, sale, issuance, and settlement of Level 3 fair value measures on a gross basis.  This standard, for which the Company is currently assessing the impact, is effective during interim and annual periods beginning after December 15, 2011.  The adoption of this standard is not expected to have a significant impact on the Company’s consolidated financial statements.  

The Company has implemented all new accounting pronouncements that are in effect. These pronouncements did not have any material impact on the financial statements unless otherwise disclosed, and the Company does not believe that there are any other new accounting pronouncements that have been issued that might have a material impact on its financial position or results of operations.

ITEM 3.   QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

We are a smaller reporting company as defined by Rule 12b-2 of the Securities Exchange Act of 1934 and are not required to provide the information under this item.

ITEM 4.   CONTROLS AND PROCEDURES

Disclosure Controls and Procedures

We maintain disclosure controls and procedures, as defined in Rule 13a-15(e) promulgated under the Securities Exchange Act of 1934 (the "Exchange Act"), that are designed to ensure that information required to be disclosed by us in the reports that we file or submit under the Exchange Act is recorded, processed, summarized and reported within the time periods specified in the Securities and Exchange Commission's rules and forms and that such information is accumulated and communicated to our management, including our Chief Executive Officer and Chief Financial Officer, as appropriate to allow timely decisions regarding required disclosure.

We carried out an evaluation, under the supervision and with the participation of our management, including our Chief Executive Officer and Chief Financial Officer, of the effectiveness of the design and operation of our disclosure controls and procedures as of September 30, 2011. Based on the evaluation of these disclosure controls and procedures, and in light of the fact that we still do not have an audit committee with a financial expert, our Chief Executive Officer and Chief Financial Officer concluded that our disclosure controls and procedures are still  not effective.

Changes in Internal Control and Financial Reporting
 
Our management, including our Chief Executive Officer and Chief Financial Officer, has also evaluated our internal control over financial reporting, and there have been no significant changes in our internal controls or in other factors that could significantly affect those controls subsequent to the date of our last evaluation.
 
 
The Company has added Larry Luke to the Board of Directors and additional professional consultants to augment the financial and disclosure reporting for the Company. There has not yet been a full evaluation of the effect of this change on the reporting weaknesses identified in the annual report for the year ended December 31, 2010.
 

 
PART II - OTHER INFORMATION
 

ITEM 1.  LEGAL PROCEEDINGS

We know of no material, existing or pending legal proceedings against our company, nor are we involved as a plaintiff in any material proceeding or pending litigation. There are no proceedings in which our director, officer or any affiliates, or any registered or beneficial shareholder, is an adverse party or has a material interest adverse to our interest.

ITEM 1A.  RISK FACTORS

We are a smaller reporting company as defined by Rule 12b-2 of the Securities Exchange Act of 1934 and are not required to provide the information under this item.
 
 
 
Page - 17

 

 
ITEM 2.  UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS

On July 31, 2011, the Company issued a note in the principal amount of $500,000 to one investor in accordance with the terms of a Securities Purchase Agreement  As part of this agreement the Company issued 2,717,392 shares of Rule 144 stock as payment for loan fees of $125,000.  The issuance was not a public offering as defined in Section 4(2) of the Securities Act of 1933 because the issuance was made to an insubstantial number of persons and because of the manner of the offering. In addition, the investor had the necessary investment intent as required by Section 4(2) since it agreed to, and received, securities bearing a legend stating that such securities are restricted. This restriction ensured that these securities will not be immediately redistributed into the market and therefore be part of a public offering. This issuance was done with no general solicitation or advertising by the Company. Based on an analysis of the above factors, the Company met the requirements to qualify for exemption under Section 4(2) of the Securities Act of 1933 for this transaction.

On September 22, 2011 the Company issued 90,000 common shares to one entity for investor relations services through December 14, 2011. The issuance was not a public offering as defined in Section 4(2) of the Securities Act of 1933 because the issuance was made to an insubstantial number of persons and because of the manner of the offering. In addition, the investor had the necessary investment intent as required by Section 4(2) since it agreed to, and received, securities bearing a legend stating that such securities are restricted. This restriction ensured that these securities will not be immediately redistributed into the market and therefore be part of a public offering. This issuance was done with no general solicitation or advertising by the Company. Based on an analysis of the above factors, the Company met the requirements to qualify for exemption under Section 4(2) of the Securities Act of 1933 for this transaction.


ITEM 3.  DEFAULTS UPON SENIOR SECURITIES

None.

ITEM 4.  [REMOVED AND RESERVED]


ITEM 5.  OTHER INFORMATION
 
 
 
Page - 18

 

 
ITEM 6. EXHIBITS
 
 
 Exhibit  
 4.1 Senior Secured Redeemable Debenture dated as of July 31, 2011 in the amount of $500,000*
 10.1
 10.2
 10.3 Security Agreement, made as of July 31, 2011, by and between Bundled Builder Solutions, Inc. and TCA Global Credit Master Fund, LP*
 31.1
 31.2 Certification of Principal Financial Officer pursuant to Rule 13a-14(a)/15d-14(a) *
 32. Certification pursuant to Section 1350 of the Sarbanes-Oxley Act of 2002 *
 32.2
*Filed herewith
 
 
 
Page - 19

 
 

 SIGNATURE

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned.
 
   
DYNAMIC VENTURES CORP.
 
By: 
/s/  Paul Kalkbrenner
 
Paul Kalkbrenner
 
Chief Executive Officer
 
(Principal Executive Officer)
 
 
Date: November 15, 2011
 
 
   
   By:
/s/  Mark Summers
 
Mark Summers
 
Chief Financial Officer
 
(Principal Financial and Accounting Officer)
 
 
Date: November 15, 2011

 
 
Page - 20