Colorado
|
20-0003432
|
( State
or other jurisdiction
|
(IRS
Employer File Number)
|
of
incorporation)
|
Page
No.
|
||
Item
1. Financial Statements:
|
||
Consolidated
Balance Sheet - June 30, 2006
|
4
|
|
Consolidated
Statements of Operations -
Quarters
Ended
June 30, 2006 and 2005 and
SixMonths
ended June 30, 2006 and
2005
|
5
|
|
Consolidated
Statements of Cash Flows -
Six
Months Ended June 30, 2006 and 2005
|
6
|
|
Notes
to Condensed Consolidated Financial Statements
|
7
|
|
Item
2. Management's Discussion and Analysis or Plan of
Operations
|
17
|
|
Item
3. Controls and Procedures
|
23
|
|
PART
II: OTHER INFORMATION
|
||
Item
1.
Legal Proceedings
|
24
|
|
Item
2.
Unregistered Sales of Equity Securities and Use of
Proceeds
|
24
|
|
Item
3.
Defaults Upon Senior Securities
|
16
|
|
Item
4.
Submission of Matters to a Vote of Security Holders
|
24
|
|
Item
5.
Other Information
|
24
|
|
Item
6.
Exhibits
|
24
|
|
SIGNATURES
|
25
|
Across
America Real Estate Corp
|
||||
Consolidated
Balance Sheet
|
||||
(Unaudited)
|
||||
June
30, 2006
|
||||
Assets
|
||||
Cash
|
$
|
116,736
|
||
Restricted
cash
|
148,137
|
|||
Deposits
held by affiliates (Note 4)
|
560,478
|
|||
Accounts
Receivable:
|
||||
Related party (Note 2)
|
136,125
|
|||
Employee advance
|
916
|
|||
Property
and equipment, net of accumulated depreciation (Note
5)
|
29,518
|
|||
Real
estate held for sale (Note 2)
|
4,686,980
|
|||
Construction
in progress (Note 2)
|
1,713,157
|
|||
Land
held for development (Note 2)
|
5,948,395
|
|||
Current
tax asset (Note 7)
|
111,114
|
|||
Deferred
tax asset (Note 7)
|
4,708
|
|||
Deposits
|
64,129
|
|||
Total
assets
|
13,520,393
|
|||
Liabilities
and Shareholders' Equity
|
||||
Liabilities
|
||||
Accounts payable
|
$
|
13,656
|
||
Accrued liabilities
|
61,916
|
|||
Indebtedness to related party (Note 3)
|
10,292,121
|
|||
Note payable (Note 10)
|
2,968,490
|
|||
Capital lease obligation (Note 8)
|
11,448
|
|||
Security deposit
|
10,000
|
|||
Unearned revenue
|
128,183
|
|||
Total
liabilities
|
13,485,814
|
|||
Commitments
(Note 9)
|
-
|
|||
Shareholders'
equity
|
||||
Noncontrolling interest (Note 14)
|
3,292
|
|||
Preferred stock, $.10 par value; 1,000,000 shares
authorized,
|
||||
-0- shares issued and outstanding
|
-
|
|||
Common stock, $.001 par value; 50,000,000 shares
authorized,
|
||||
16,036,625 shares issued and outstanding
|
16,037
|
|||
Additional paid-in-capital
|
161,938
|
|||
Retained earnings
|
(146,688
|
)
|
||
Total
shareholders' equity
|
34,579
|
|||
Total
liabilities and shareholders' equity
|
$
|
13,520,393
|
Across
America Real Estate Corp
|
|||||||||||||
Consolidated
Statements of Operations
|
|||||||||||||
(Unaudited)
|
|||||||||||||
Three
Months Ended
|
|
Six
Months Ended
|
|
||||||||||
|
|
June
30,
|
|
June
30,
|
|||||||||
2006
|
2005
|
2006
|
2005
|
||||||||||
Revenue:
|
|||||||||||||
Sales
|
$
|
-
|
$
|
-
|
$
|
1,723,000
|
$
|
-
|
|||||
Rental
income from related party (Note 3)
|
143,917
|
42,651
|
268,995
|
42,651
|
|||||||||
Management
fees
|
-
|
-
|
27,000
|
-
|
|||||||||
Total
revenue
|
143,917
|
42,651
|
2,018,995
|
42,651
|
|||||||||
Operating
expenses:
|
|||||||||||||
Cost
of
Sales
|
-
|
-
|
1,462,852
|
-
|
|||||||||
Selling,
general and administrative
|
348,639
|
165,368
|
630,494
|
245,750
|
|||||||||
Total
Operating expenses
|
348,639
|
165,368
|
2,093,346
|
245,750
|
|||||||||
Loss
from operations
|
(204,722
|
)
|
(122,717
|
)
|
(74,351
|
)
|
(203,099
|
)
|
|||||
Non-operating
expense:
|
|||||||||||||
Interest
Expense
|
(142,568
|
)
|
(34,861
|
)
|
(235,886
|
)
|
(43,047
|
)
|
|||||
Loss
before income taxes and
noncontrolling
interest
|
(347,290
|
)
|
(157,578
|
)
|
(310,237
|
)
|
(246,146
|
)
|
|||||
|
|
||||||||||||
Income
tax benefit
|
123,367
|
142,398
|
|||||||||||
Loss
before noncontrolling interest
|
(223,923
|
)
|
(157,578
|
)
|
(167,839
|
)
|
(246,146
|
)
|
|||||
|
|||||||||||||
Noncontrolling
interest in income of consolidated
subsidiaries
|
10,611
|
583
|
(89,490
|
)
|
2,498
|
||||||||
Net
loss
|
$
|
(213,312
|
)
|
$
|
(156,995
|
)
|
$
|
(257,329
|
)
|
$
|
(243,648
|
)
|
|
Basic
and diluted loss per share
|
$
|
(0.01
|
)
|
$ |
(0.01
|
)
|
$ |
(0.02
|
)
|
$ |
(0.02
|
)
|
|
|
|||||||||||||
Basic
and diluted weighted average common shares
outstanding
|
16,036,625
|
16,036,625
|
16,036,625
|
16,036,625
|
Across
America Real Estate Corp.
|
|||||||
Statements
of Cash Flows
|
|||||||
(Unaudited)
|
|||||||
Six
Months Ended
|
|||||||
June
30,
|
|||||||
2006
|
2005
|
||||||
Cash
flows from operating activities:
|
|||||||
Net
loss
|
$
|
(257,329
|
)
|
$
|
(243,648
|
)
|
|
Cash
restricted for project development
|
110,681
|
(550,352
|
)
|
||||
Adjustments
to reconcile net income to net cash used by
operating
activities:
|
|||||||
Depreciation
|
3,613
|
521
|
|||||
Changes in current assets and current liabilities:
|
|||||||
Construction
in
progress
|
(545,342
|
)
|
854,730
|
||||
Real
estate held for sale
|
168,810
|
(2,022,546
|
)
|
||||
Land
held for development
|
(953,977
|
)
|
(6,891,544
|
)
|
|||
Accounts
receivable
|
(31,416
|
)
|
—
|
||||
Accounts
payable and accrued liabilities
|
(131,872
|
)
|
38,084
|
||||
Income
tax assets and liabilities
|
(165,440
|
)
|
—
|
||||
Indebtedness
to
related party
|
150,000
|
—
|
|||||
Net
cash used in operating activities
|
(1,652,272
|
)
|
(8,814,755
|
)
|
|||
Cash
flows from investing activities:
|
|||||||
Payments
for
deposits
|
(45,270
|
)
|
(10,082
|
)
|
|||
Payments
for
property and equipment
|
(3,942
|
)
|
—
|
||||
Issuance
of
notes receivable
|
(80,318
|
)
|
—
|
||||
Unearned
revenue
|
128,183
|
—
|
|||||
Proceeds
from
repayment of notes receivable
|
10,000
|
80,000
|
|||||
Net
cash provided by investing activities
|
8,653
|
69,918
|
|||||
Cash
flows from financing activities:
|
|||||||
Distributions
received from members, net
|
37,132
|
—
|
|||||
Proceeds
from
related party loans (Note 3)
|
2,805,452
|
8,366,081
|
|||||
Repayment
of
related party loans (Note 3)
|
(1,078,811
|
)
|
(1,215,042
|
)
|
|||
Proceeds
from
note payable (Note 3)
|
746,294
|
1,231,042
|
|||||
Repayment
of
note payable (Note 3)
|
(929,403
|
)
|
—
|
||||
Repayment
of
lease obligation
|
(805
|
)
|
—
|
||||
Net
cash provided by financing activities
|
1,579,859
|
8,382,081
|
|||||
Net
change in cash
|
(63,760
|
)
|
(362,756
|
)
|
|||
Cash,
beginning of period
|
180,496
|
527,390
|
|||||
Cash,
end of period
|
$
|
116,736
|
$
|
164,634
|
|||
Supplemental
disclosure of cash flow information:
|
|||||||
Cash
paid during the period for:
|
|||||||
Income
taxes
|
$
|
27,921
|
$
|
1,000
|
|||
Interest
|
$
|
225,181
|
$
|
—
|
Name
of Subsidiary
|
Ownership
|
CCI
Southeast, LLC ("CCISE")
|
100.00%
|
AARD-Belle
Creek, LLC (“Belle Creek")
|
100.00%
|
CCI
Corona, LLC ("CCI Corona")
|
100.00%
|
Eagle
Palm I, LLC ("Eagle")
|
100.00%
|
AARD-Greeley-Lot
3, LLC ("Greeley")
|
100.00%
|
Riverdale
Carwash Lot 3A, LLC ("Riverdale")
|
100.00%
|
Across
America Real Estate Exchange, Inc.
|
100.00%
|
Across
America Financial Services, Inc.
|
100.00%
|
Cross
Country Properties II, LLC ("CCPII")
|
80.00%
|
AARD-Stonegate,
LLC ("Stonegate")
|
51.00%
|
AARD-Charmar-Olive
Branch, LLC ("Olive Branch")
|
51.00%
|
AARD-Cypress
Sound, LLC ("Cypress Sound")
|
51.00%
|
AARD-TSD-CSK
Firestone, LLC ("Firestone")
|
51.00%
|
South
Glen Eagles Drive, LLC("West Valley")
|
51.00%
|
119th
and Ridgeview, LLC ("Ridgeview")
|
51.00%
|
53rd
and Baseline, LLC ("Baseline")
|
51.00%
|
Hwy
278 and Hwy 170, LLC ("Bluffton")
|
51.00%
|
State
and 130th, LLC ("American Fork")
|
51.00%
|
Clinton
Keith and Hidden Springs, LLC (“Murietta”)
|
51.00%
|
Hwy
46 and Bluffton Pkwy, LLC (“Bluffton 46”)
|
51.00%
|
AARD
Bader Family Dollar Flat Shoals, LLC
|
51.00%
|
AARD
Econo Lube Stonegate, LLC
|
51.00%
|
AARD
Bader Family Dollar MLK, LLC
|
51.00%
|
L-S
Corona Pointe, LLC ("L-S Corona")
|
50.01%
|
Cross
Country Properties III, LLC ("CCPIII")
|
50.00%
|
(5)
|
Property
and Equipment
|
Equipment
|
$
|
20,443
|
||
Furniture
and fixtures
|
5,938
|
|||
Computers
and related equipment
|
9,255
|
|||
Less
accumulated depreciation
|
(6,118
|
)
|
||
$
|
29,518
|
|||
Current:
|
||||
Federal
|
$
|
(118,731
|
)
|
|
State
|
(18,959
|
)
|
||
(137,690
|
)
|
|||
Deferred:
|
||||
Federal
|
(4,060
|
)
|
||
State
|
(648
|
)
|
||
(4,708
|
)
|
|||
Total
income tax provision
|
$
|
(142,398
|
)
|
Tax
at US federal statutory rates
|
$
|
(95,814
|
)
|
|
State
income taxes, net of federal
|
(15,300
|
)
|
||
(111,114
|
)
|
|||
Change
in beginning deferred balance
|
(31,284
|
)
|
||
Total
income tax benefit
|
$
|
(142,398
|
)
|
Deferred
tax assets:
|
||||
Deferred
revenue
|
$
|
42,955
|
||
Deferred
tax liability:
|
||||
Depreciation
|
(33,747
|
)
|
||
Prepaid
expense
|
(4,500
|
)
|
||
Net
deferred income tax asset
|
$
|
4,708
|
2006
|
$24,876
|
2006
|
$
133,284
|
2007
|
500,314
|
2008
|
500,314
|
2009
|
500,314
|
2010
|
500,314
|
2006
|
$
1,386
|
2007
|
2,772
|
2008
|
2,772
|
2009
|
2,772
|
2010
|
2,079
|
$11,781 |
Less imputed interest | ___333 |
$11,448 |
|
||||||||||||||||
Balance
|
Earnings
allocated to
|
Earnings
disbursed/ accrued for |
Balance
|
|||||||||||||
January
1, 2006
|
Noncontrolling
Interest
|
Noncontrolling
Interest
|
June
30, 2006
|
|||||||||||||
Firestone
|
$
|
-
|
$
|
(97,283
|
) |
$
|
97,283
|
$
|
-
|
|||||||
Cypress
|
4,594
|
-
|
-
|
4,594
|
||||||||||||
Stonegate
|
(9,843
|
) |
1,578
|
- |
(8,265
|
) | ||||||||||
Bluffton
|
478
|
2,024
|
- |
2,502
|
||||||||||||
Bluffton
46
|
-
|
60
|
- |
60
|
||||||||||||
Laveen
|
-
|
298
|
- |
298
|
||||||||||||
West
Valley
|
-
|
298
|
- |
298
|
||||||||||||
American
Fork
|
269
|
3,536
|
- |
3,805
|
||||||||||||
|
||||||||||||||||
Total
|
$
|
(4,502
|
) |
$
|
(89,489
|
) |
$
|
97,283
|
$
|
3,292
|
* |
actual
or anticipated fluctuations in our operating
results;
|
* |
changes
in financial estimates by securities analysts
or our failure to perform in
line with such estimates;
|
* |
changes
in market valuations of other real estate
oriented companies, particularly
those that market services such as ours;
|
* |
announcements
by us or our competitors of significant
innovations, acquisitions,
strategic partnerships, joint ventures
or capital commitments;
|
* |
introduction
of technologies or product enhancements
that reduce the need for our
services;
|
* |
the
loss of one or more key customers; and
|
* |
departures
of key personnel.
|
21 | List of Subsidiaries |
31.1
|
Certification
of Chief Executive Officer pursuant to
Rule
13a-14(a)/15(d)-14(a)
|
31.2
|
Certification
of Chief Financial Officer pursuant to
Rule
13a-14(a)/15(d)-14(a)
|
32.1
|
Certification
of Chief Executive Officer pursuant to
18 U.S.C. Section 1350, as adopted
pursuant to Section 906 of the Sarbanes-Oxley
Act of
2002
|
32.2
|
Certification
of Chief Financial Officer pursuant to
18 U.S.C. Section 1350, as adopted
pursuant to Section 906 of the Sarbanes-Oxley
Act of
2002
|
|
|
ACROSS
AMERICA REAL ESTATE CORP. |
Date: August 14, 2006 | By: | /s/ Ann L. Schmitt |
Ann L. Schmitt |
||
President, Chief Executive Officer |
|
|
|
Date: August 14, 2006 | By: | /s/ James W Creamer III |
James W Creamer III |
||
Treasurer, Chief Financial Officer |