SECURITIES AND EXCHANGE COMMISSION
  Washington, D.C. 20549
 
FORM 8-K/A
 
  (Amendment No. 1)
 
CURRENT REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
 
SECURITIES EXCHANGE ACT OF 1934
 
COMMISSION FILE NO.: 0-52356
 
Date of Report: June 1, 2008
 
SEAWAY VALLEY CAPITAL CORPORATION
 
 (Exact name of registrant as specified in its charter)

Delaware
20- 5996486
(State of other jurisdiction of incorporation or organization)
(IRS Employer Identification No.)
 
10-18 Park Street, 2d Floor , Gouverneur,NY
13642
(Address of principal executive offices)
(Zip Code)



(315) 287 -1122
(Registrant's telephone number including area code)






Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:
 
□  Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
 
□  Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
 
□  Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
 
□  Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))
 


Amendment No. 1
 
 
This amendment is being filed in order to include the financial statements of Harbor Acquisitions, LLC.
 

ITEM 2.01
COMPLETION OF ACQUISITION OF ASSETS
ITEM 5.02
ELECTION OF DIRECTOR; APPOINTMENT OF CERTAIN OFFICERS; COMPENSATORY ARRANGEMENTS OF CERTAIN OFFICERS
 
On June 1, 2008 Seaway Valley Capital Corporation acquired all of the assets of North Country Hospitality, Inc. (“NCHI”) by merging Harbor Acquisitions, LLC, a wholly-owned subsidiary of NCHI, into a wholly-owned subsidiary of Seaway Valley Capital Corporation.  The new subsidiary, which will operate under the tradename “North Country Hospitality,” is a holding company with several subsidiaries involved in the operation of hotels, restaurants and other businesses in northern New York State.  The acquisition was completed under the terms of an Amended and Restated Merger Agreement, which modified the Merger Agreement described in the Current Report dated April 17, 2008.
 
In exchange for the assets of NCHI, Seaway Valley Capital Corporation issued to NCHI 1,050,000 shares of a newly designated Series D Preferred Stock issued by Seaway Valley Capital Corporation.  Each Series D Preferred share has a liquidation preference of $5.00 (i.e. $5,250,000 in total).  The holder of Series D Preferred shares will be entitled to convert them into Seaway Valley Capital Corporation common stock.  The number of common shares to be issued on conversion of a share of Series D Preferred Stock will equal the $5.00 liquidation preference divided by 85% of the average closing bid price for the common stock for the five days preceding conversion.
 
Seaway Valley Capital Corporation also agreed that it will indemnify NCHI against liability for any of the debts of Harbor Acquisitions, LLC, which included all of the debts of NCHI as of the closing date.
 
At the time of the closing, Tom Scozzafava, who had been the sole member of the Board of Directors of Seaway Valley Capital Corporation, elected Christopher Swartz to serve as an additional member of the Board of Directors.  Seaway Valley Capital Corporation also entered into an employment and non-competition agreement with Mr. Swartz, under which he will be employed as Vice President and Chief Operating Officer of Seaway Valley Capital Corporation.  He will be paid a salary of $125,000 cash and $50,000 stock each year.  The term of the contract is one year with automatic renewals unless terminated.  If, however, Mr. Swartz’s employment is terminated prior to the third anniversary of the closing and he remains liable on his guarantees of any of NCHI’s debts, Seaway Valley Capital Corporation will be required to continue his salary until the guarantees are relieved or the three year period passes.  Prior to the closing, and for over five years previous, Mr. Swartz had been employed as the Chief Executive Officer of NCHI.
 
ITEM 9.01 FINANCIAL STATEMENTS AND EXHIBITS
 
Financial Statements - following signature.
 
Audited financial statements of Harbor Acquisitions, LLC for the years ended October 31, 2007 and 2006.
 
Unaudited financial statements of Harbor Acquisitions, LLC for the three months ended January 31, 2008 and 2007.
 
Seaway Valley Capital Corporation - Pro Forma Consolidated Financial Statements showing the pro forma effect of the acquisition of Harbor Acquisitions, LLC.
 
Exhibits
 
3-a
 
Certificate of Designation of Series D Preferred Stock.
 
10-a
Amended and Restated Merger Agreement dated June 1, 2008 among Seaway Valley Capital Corporation, North Country Hospitality, Inc. and Christopher Swartz.
 
10-b
Employment Agreement dated June 1, 2008 between Seaway Valley Capital Corporation, North Country Hospitality, Inc. and Christopher Swartz.
 


 
 

 

 
SIGNATURES
 
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 hereunto duly authorized.

Dated:  August 14, 2008
 
SEAWAY VALLEY CAPITAL CORPORATION
     
 
By:
  /s/ Thomas Scozzafava
   
     Thomas Scozzafava
   
     Chief Executive Officer


 
 

 

Harbor Acquisition, LLC
 

Financial Statements
 

For the Years Ending October 31, 2007 and October 31, 2006
 

C ontents
 

Independent Auditor’s Report
1
 
Financial Statements:
 
   
Balance Sheets
2
   
Statements of Operations
3
   
Statement of Retained Earnings
4
   
Statements of Cash Flows
5
   
Notes to Financial Statements
6 - 13

 


 
 

 

Gary E. Rowe Certified Public Accountant
 
22534 Wayside Drive
 
Watertown, N.Y. 13601 
315-782-5510
 
Independent Auditor’s Report
 


 
To the Board of Directors and Stockholders 
Harbor Acquisitions, LLC 24685 NYS Route #37
Watertown, NY 13601
 
 
I have audited the accompanying consolidated balance sheet of Harbor Acquisitions, LLC as of October 31, 2007 and October 31, 2006 and the related consolidated statements of operations, retained earnings, and cash flows for the years then ended. These financial statements are the responsibility of the Company ’s management. My responsibility is to express an opinion on these financial statements based on my audit.
 
I conducted my audit in accordance with generally accepted auditing standards. Those standards require that I 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 consolidated 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. I believe that my audit provides a reasonable basis for my opinion.
 
In my opinion, the consolidated financial statements referred to above present fairly, in all material respects, the financial position of Harbor Acquisitions, LLC as of October 31, 2007 and October 31, 2006 and the results of their operations and their cash flows for the years then ended in conformity with generally accepted accounting principles.
 

 
Gary E. Rowe, CPA
 
Watertown, NY
 
May 1, 2008
 
 
 
1

 


 
Harbor Acquisition, LLC
 
Balance Sheets
 
As of October 31, 2007 and October 31, 2006
 
   
October 31, 2007
   
October 31, 2006
 
Assets
           
Current assets:
           
Cash
  $ 127,796     $ 192,750  
Accounts receivable
    169,085       154,675  
Inventory
    50,914       40,963  
Prepaid expenses
    37,517       3,100  
Total current assets
    385,312       391,488  
Property and equipment, net
    7,589,215       4,877,410  
                 
Other assets:
               
Capitalized cost, net
    347,796       368,540  
Equity investment in related parties
    765,000       765,000  
Goodwill
    3,763,538       3,619,438  
Total other assets
    4,876,334       4,752,978  
                 
Total assets
    12,850,861       10,021,876  
                 
Liabilities and Member’s Equity
               
Current liabilities:
               
Accounts payable
    302,851       376,048  
Accrued expenses
    82,014       51,557  
Lines of credit
    122,106       122,109  
Current portion of long term debt
    3,235,163       442,018  
Total current liabilities
    3,742,134       991,732  
Long-term debt, less current portion
    3,426,277       3,307,863  
Total liabilities
    7,168,411       4,299,595  
                 
Member’s Equity:
    5,682,450       5,722,281  
                 
Total liabilities and stockholder’s equity
  $ 12,850,861     $ 10,021,876  

 
The accompanying notes are an integral part of the financial statements.
 
 
2

 

Harbor Acquisition, LLC
 
Statements of Operations
 
For the Years Ending October 31, 2007 and October 31, 2006

 
   
October 31, 2007
   
October 31, 2006
 
 
 
           
Revenues
           
Sales
  $ 5,221,052     $ 4,577,733  
Professional management and accounting fees
    675,000       450,000  
Rents
    68,725       76,270  
Total Revenues
    5,964,777       5,104,003  
Cost of sales
    1,867,354       1,722,217  
Gross Profit
    4,097,423       3,381,786  
Operating, General, and Administrative Expenses
               
Payroll expenses
    2,179,456       1,758,789  
General and administrative expenses
    1,596,764       1,088,973  
Depreciation
    353,719       311,957  
Total operating, general, and administrative expenses
    4,129,939       3,159,719  
Net loss from operations
    (32,516 )     222,067  
Interest expense
    (509,138 )     (223,952 )
Net profit (loss)
  $ ($541,654 )   $ ($1,885 )

 
The accompanying notes are an integral part of the financial statements.

 
3

 

Harbor Acquisition, LLC
 
Statement of Retained Earnings
 
For the Year Ending October 31, 2007

   
October 31, 2007
 
Beginning member’s equity
 
 
$5,722,281
Member contribution
 
 
501,823
Operating loss
 
 
(541,654)
Ending member’s equity
 
 
$5,682,450

 
The accompanying notes are an integral part of the financial statements.

 
4

 

 
Harbor Acquisition, LLC
 
Statements of Cash Flows
 
For the Years Ending October 31, 2007 and October 31, 2006
   
October 31, 2007
   
October 31, 2006
 
             
Operating activities:
           
Net loss
  $ (541,654 )   $ (1,885 )
Adjustments to reconcile net income to net cash provided (used) by operating activities:
               
Depreciation
    353,719       311,957  
Increase in:
               
Current assets
    (61,878 )     (9,560 )
Decrease in:
               
Current liabilities
    (42,740 )     (47,633 )
Net cash provided (used) by operating activities
    (292,553 )     252,879  
Investing activities:
               
Capitalized costs
    0       (77,255 )
Investments in related parties
    0       (765,000 )
Purchase of property and equipment
    (3,188,880 )     (1,091,592 )
Net cash used by investing activities
    (3,188,880 )     (1,933,847 )
Financing activities:
               
Net proceeds from notes payable
    2,529,432       1,132,032  
Investment by stockholders
    887,047       586,783  
Net cash provided by financing activities
    3,416,479       1,718,815  
Net decrease in cash
    (64,954 )     37,847  
Cash, beginning of year
    192,750       154,903  
Cash, end of year
  $ 127,796     $ 192,750  
      SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION
 
Cash payments for interest
  $ 509,138     $ 223,952  
 

The accompanying notes are an integral part of the financial statements.

 
5

 

Harbor Acquisition, LLC
 
Notes to Financial Statements
 
For the Years Ending October 31, 2007 and October 31, 2006

 
NOTE A - ORGANIZATION AND NATURE OF BUSINESS
 


 
Harbor Acquisition, LLC (the “Company”) was organized in the State of Florida on November 2, 2002 and is headquartered in Watertown, NY. The Company was also registered as a foreign business corporation in the State of New York on April 1, 2005. As a foreign business corporation, the Company will be able to conduct operations in New York State. Through an exchange of stock, the Company was acquired by North Country Hospitality, Inc. Since November 1, 2004, through a series of purchase agreements, Harbor Acquisition, Inc. had acquired the assets of the following entities:
 
·
CFB Enterprises, a bakery doing business as PPPI, Inc., that provides rolls to Jreck Sub franchisees along with other assorted breads and pastries to regional grocery stores.
·
Sackets Cantina, Inc. a restaurant located in Sackets Harbor, NY that specializes in Mexican cuisine.
·
Sackets Harbor Brewing Co., Inc. and Sackets Harbor Distribution Co., a fine dining restaurant  and  micro-brewery located in Sackets Harbor, NY and ERS Group, LLC which owns the real property that houses the operations of Sackets Harbor Brewing Co., Inc. and Sackets Harbor Distribution Co.
·
Red Hawk, Inc. and LLW Purchase, Inc. franchisees of Jreck Subs, a regional Submarine Fast Food Shop. Red Hawk has one location located on Washington St., Watertown, NY.  LLW Purchase, Inc. also has one location located on Broad St., Cape Vincent, NY.
·
M.G.I., LLC dba Goodfello’s, a restaurant located in Sackets Harbor, NY specializing in gourmet pizza.
·
NC of Liverpool, Inc., a Jreck Subs and Arthur Treacher’s franchisee.
·
NC of Clayton, Inc. a Jreck Subs franchisee.
 
On January 8, 2007 the Company purchased the former Harbor Master Restaurant from Christopher Swartz for $800,000 by assuming a $500,000 mortgage with Leo Coleman and $300,000 work of stock. On July 15, 2007, the Company purchased the assets of Alteri’s Bakery from Christopher Swartz for assumption of debt in the amount of $802,837 plus $448,000 of stock. The Company consolidated its bakery on Route 37 in Watertown, NY with the Alteri’s Bakery and ceased bakery operations at the Route 37 facility.. The Company’s corporate offices remain at this Route 37 location.
 

 
6

 

Harbor Acquisition, LLC
 
Notes to Financial Statements
 
For the Years Ending October 31, 2007 and October 31, 2006

 
NOTE B - SUMMARY OF SIGNFICANT ACCOUNTING POLICIES
 

The significant accounting policies of the Company are as follows:
 

Accounting Method
 
These financial statements are prepared in accordance with the accrual method of accounting, which recognizes income when earned and expenses when incurred. For presentation purposes some accounts have been reclassed.
 
Accounts Receivable
 
The Company considers accounts receivable to be fully collectible; accordingly, no allowance for doubtful accounts is required. If amounts should become uncollectible, they will be charged to operations when that determination is made.
 
Inventory
 
Inventories are valued at the lower of cost or market with cost being computed on the First-In First-Out Method (FIFO).
 
Property and Equipment
 
Property and equipment are recorded at cost. Maintenance and repairs are charged to operations as incurred. Betterments and renewals are capitalized. When property and equipment are sold or otherwise disposed of, the asset account and the related accumulated depreciation accounts are relieved, and any gain or loss is included in operations. Depreciation is calculated by the straight-line method over the estimated useful lives of the assets, generally ranging from 5 to 40 years. For income tax purposes, the Company uses accelerated methods of depreciation for certain assets. For the years ending October 31, 2007 and October 31, 2006, depreciation expense amounted to $353,719 and $311,957 respectively. Property and equipment is evaluated annually for impairment in value. As of October 31, 2007 and 2006, no property or equipment was determined to have an impaired value.
 
Revenue Recognition
 
Revenues from bakery products are recognized upon the sale of the products. The Company extends credit to its various customers based on the customer’s ability to pay. Revenues from the restaurants and the Jreck Subs Franchisee are recognized when the customer pays the guest check with the cashier.
 
Related Party Transactions
 
Christopher Swartz is a major stockholder and CEO of Harbor Acquisition, LLC and also a stockholder and CEO of Ultimate Franchise Systems, Inc., Obee’s Franchise Systems, Inc., All American Coffee & Beverage, Inc. and President of Jreck Subs. Harbor Acquisition, LLC is a franchisee of Jreck Subs and Ultimate Franchise Systems, Inc. is a significant shareholder of Harbor Acquisition, LLC Harbor Acquisition, LLC has purchased Alteri’s Bakery and the real estate in Sackets Harbor, NY that housed the former Harbor Master Restaurant from Christopher Swartz.
 

 
7

 

Harbor Acquisition, LLC
 
Notes to Financial Statements
 
For the Years Ending October 31, 2007 and October 31, 2006

 
Income Taxes
 
The company has no income tax expense for 2007 and 2006. When the company becomes profitable income tax expense will include federal and state taxes currently payable and deferred taxes arising from temporary differences between income for financial reporting purposes and income tax purposes. These differences consist primarily of the excess of deprecation for tax purposes over the amount for financial reporting purposes.
 
Use of Estimates
 
The preparation of financial statements in conformity with generally accepted accounting principles 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 date of the financial statements and the reported amounts of revenues and expenses during the period.   Actual results could differ from those estimates.
 
Goodwill
 
Goodwill represents the excess of cost over fair market value of net assets acquired and is being regularly examined for impairment using the discounted future cash flows method. Upon its inception, the Company adopted Statement of Financial Accounting Standard (“SFAS”) No. 142, “Goodwill and Other Intangible Assets.” Under SFAS No. 142 goodwill and intangible assets with indefinite lives are not to be amortized but are tested for impairment at least annually. Intangible assets with definite useful lives are to be amortized over the respective estimated useful lives or anticipated future cash flow streams when appropriate.   At least annually the Company tests for possible impairment of all intangible assets and more often whenever events or changes in circumstances, such as a reduction in operating cash flow or a dramatic change in the manner that the asset is intended to be used indicate that the carrying amount of the asset is not recoverable. If indicators exist, the Company compares the discounted cash flows related to the asset to the carrying value of the asset. If the carrying value is greater than the discounted cash flow amount, an impairment charge is recorded in the operating expense section in the statement of operations for amounts necessary to reduce the carrying value of the asset to fair market value. The Company has chosen the fourth quarter of its fiscal year to conduct its annual impairment test. If any such impairment exists, the related assets are written down to fair market value. Management has determined that there is no such impairment for the years ending October 31, 2007 and October 31, 2006.
 

 
8

 

Harbor Acquisition, LLC
 
Notes to Financial Statements
 
For the Years Ending October 31, 2007 and October 31, 2006
 
 
NOTE C - PROPERTY AND EQUIPMENT
 

Property and equipment are comprised of the following at October 31, 2007   and October 31, 2006:
 

   
2007
   
2006
 
Buildings/Building Improvements
  $ 7,337,523     $ 4,383,080  
Vehicles&equipment
    1,065,713       975,376  
      8,403,236       5,358,456  
Less accumulated depreciation
    (814,021 )     (481,046 )
Net property and equipment
  $ 7,589,215     $ 4,877,410  

 
NOTE D – NOTES PAYABLE
 

Notes and mortgages payable consist of the following at October 31, 2007 and October 31, 2006:

   
2007
   
2006
 
Note payable to various individuals with various interest rates and April 2008 and November 2008 maturity dates. Interest payments are required until matured.
  $ 3,052,485     $ 2,150,000  
As part of its purchases, the Company has assumed twelve notes and seven mortgages with Watertown Savings Bank consisting of various terms and interest rates. The notes and mortgages are personally guaranteed by Christopher Swartz.
    1,742,053       755,534  
Mortgage payable to Leo Coleman; interest of 10% with a monthly payment of $4,100.00 and maturity date of June 1, 2010. The note is secured by real estate located at 213 W. Main St., Sackets Harbor, NY and is personally guaranteed by Christopher Swartz.
    496,899       0  
Mortgage payable to Ronald A. Cornell and Eugene Scorzelli; interest of 9% being amortized as if it was a 30 year loan with a monthly payment of $3,379.41 and maturity date of March 1, 2020. The note is personally guaranteed by Christopher Swartz.
    370,713       377,563  
Mortgage payable to Haley Enterprises, Inc.; interest of 8% with a monthly payment of $2,315.45 and maturity date of June 5, 2022 and collateralized by real property located on Washington St., Watertown, NY. The note is personally guaranteed by Christopher Swartz.
    239,460       247,727  
As part of its purchase of Alteri’s Bakery, the Company has entered into three notes with Ida, Mark and Christine Alteri of various terms and an interest rate of 8.25%. The mortgages are personally guaranteed by Christopher Swartz.
    198,605       0  
 

 
9

 

Harbor Acquisition, LLC
 
Notes to Financial Statements
 
For the Years Ending October 31, 2007 and October 31, 2006
 

   
2007
   
2006
 
Note payable to various individuals with various interest rates and April 2008 and November 2008 maturity dates. Interest payments are required until matured.
  $ 3,052,485     $ 2,150,000  
As part of its purchases, the Company has assumed twelve notes and seven mortgages with Watertown Savings Bank consisting of various terms and interest rates. The notes and mortgages are personally guaranteed by Christopher Swartz.
    1,742,053       755,534  
Mortgage payable to Leo Coleman; interest of 10% with a monthly payment of $4,100.00 and maturity date of June 1, 2010. The note is secured by real estate located at 213 W. Main St., Sackets Harbor, NY and is personally guaranteed by Christopher Swartz.
    496,899       0  
Mortgage payable to Ronald A. Cornell and Eugene Scorzelli; interest of 9% being amortized as if it was a 30 year loan with a monthly payment of $3,379.41 and maturity date of March 1, 2020. The note is personally guaranteed by Christopher Swartz.
    370,713       377,563  
Mortgage payable to Haley Enterprises, Inc.; interest of 8% with a monthly payment of $2,315.45 and maturity date of June 5, 2022 and collateralized by real property located on Washington St., Watertown, NY. The note is personally guaranteed by Christopher Swartz.
    239,460       247,727  
As part of its purchase of Alteri’s Bakery, the Company has entered into three notes with Ida, Mark and Christine Alteri of various terms and an interest rate of 8.25%. The mortgages are personally guaranteed by Christopher Swartz.
    198,605       0  
Note payable to Allan and Susan Richmond; interest on this note is 7%. Interest accrues until the first anniversary of the note at which time a lump sum payment of $50,000 shall be made of which $12,250 represents interest and $37,750 is principal.
    175,000       175,000  
Note payable to Heathrow Equity Partners bearing an interest rate of 10%; due November 2007.
    100,000       0  
Mortgage payable to Jefferson County IDA; interest of 5% with a monthly payment of $1,429.57 and maturity date of November 1, 2014 and collateralized by real property located on Waterman Drive, Watertown, NY. The note is personally guaranteed by Christopher Swartz.
    91,660       0  
Mortgage payable to North Country Alliance; interest of 5% with a monthly payment of $1,331.00 and maturity date of October 1, 2009 and collateralized by real property located on Waterman Drive, Watertown, NY. The note is personally guaranteed by Christopher Swartz.
    87,077       0  
Mortgage payable to Watertown Local Development Corp.; interest of 5% with a monthly payment of $790.79 and maturity date of November 1, 2019 and collateralized by real property located on Waterman Drive, Watertown, NY. The note is personally guaranteed by Christopher Swartz.
    85,501       0  
Note payable to Ford Motor Co. Credit; interest rate of 8.81% with a monthly payment of $624 and collateralized by a 2006 Ford Van.
    21,692       27,079  
Note payable to General Electric Capital bearing an interest rate of 18.3%. The loan is payable in monthly installments of $639 and is collateralized by a Walk-In Freezer.
    295       7,726  
GMAC
    0       9,252  
Total notes and mortgages payable
  $ 6,661,440       3,749,881  
   Less current portion
    3,235,163       442,018  
Total long term notes and mortgages payable
  $ 3,426,277     $ 3,307,863  


 
10

 

Harbor Acquisition, LLC
 
Notes to Financial Statements
 
For the Years Ending October 31, 2007 and October 31, 2006
 
 
The  annual   maturities   of   long-term debt  for  the   five  years  subsequent   to  October  31,  2007  are  as follows:
 

2008
  $ 3,235,163  
2009
    214,198  
2010
    197,196  
2011
    184,782  
2012
    171,579  
Thereafter
    2,658,522  
    $ 6,661,440  

 
NOTE E -NEW ACCOUNTING PRONOUNCEMENTS
 
In February 2006, the FASB issued Statement No. 155, Accounting for Certain Hybrid Financial Instruments”   (“SFAS No. 155”), which amends FASB Statements No. 133 and 140. This Statement permits fair value remeasurement for any hybrid financial instrument containing an embedded derivative that would otherwise require bifurcation, and broadens a Qualified Special Purpose Entity’s (“QSPE”) permitted holdings to include passive derivative financial instruments that pertain to other derivative financial instruments. This Statement is effective for all financial instruments acquired, issued or subject to a remeasurement event occurring after the beginning of an entity’s first fiscal year beginning after September 15, 2006. This Statement has no current applicability to the Company’s financial statements. It is anticipated that the adoption of this Statement will not have a material impact on the Company’s financial position, results of operations, or cash flows.
 
In June 2006, the FASB issued Interpretation 48, Accounting for Uncertainty in Income Taxes”   (“FIN 48”), an interpretation of FASB Statement No. 109, Accounting for Income Taxes.”   FIN 48 clarifies the accounting and reporting for income taxes where interpretation of the law is uncertain. FIN 48 prescribes a comprehensive model for the financial statement recognition, measurement, presentation and disclosure of income tax uncertainties with respect to positions taken or expected to be taken in income tax returns. FIN 48 is effective for fiscal years beginning after December 15, 2007. This Statement has no current applicability to the Company’s financial statements. Management plans to adopt this Statement on November 1, 2008 and it is anticipated that the initial adoption of FIN 48 will not have a material impact on the Company’s financial position, results of operations, or cash flows.
 
In September 2006, the FASB issued Statement No. 157, Fair Value Measurements”   (“SFAS No. 157”). SFAS No. 157 addresses how companies should measure fair value when they are required to use a fair value measure for recognition or disclosure purposes under GAAP. SFAS No. 157 defines fair value, establishes a framework for measuring fair value and expands disclosures about fair value measurements. SFAS No. 157 is effective for fiscal years beginning after November 15, 2007, with earlier adoption permitted. Management is assessing the impact of the adoption of this Statement.
 

 
11

 

Harbor Acquisition, LLC
 
Notes to Financial Statements
 
For the Years Ending October 31, 2007 and October 31, 2006
 
In September 2006, the FASB issued Statement No. 158, Employers Accounting for Defined   Benefit Pension and Other Postretirement Plans”   (“SFAS No. 158”), an amendment of FASB Statements No. 87, 88, 106 and 132(R). SFAS No. 158 requires (a) recognition of the funded status (measured as the difference between the fair value of the plan assets and the benefit obligation) of a benefit plan as an asset or liability in the employer’s statement of financial position, (b) measurement of the funded status as of the employer’s fiscal year-end with limited exceptions, and (c) recognition of changes in the funded status in the year in which the changes occur through comprehensive income. The requirement to recognize the funded status of a benefit plan and the disclosure requirements are effective as of the end of the fiscal year ending after December 15, 2006. The requirement to measure the plan assets and benefit obligations as of the date of the employer’s fiscal year-end statement of financial position is effective for fiscal years ending after December 15, 2008. This Statement has no current applicability to the Company’s financial statements. Management plans to adopt this Statement on December 31, 2007 and it is anticipated the adoption of SFAS No. 158 will not have a material impact to the Company’s financial position, results of operations, or cash flows.
 
In February 2007, the FASB issued Statement No. 159 “ The Fair Value Option for Financial Assets and Financial Liabilities”   (SFAS 159). This statement permits companies to choose to measure many financial assets and liabilities at fair value. Unrealized gains and losses on items for which the fair value option has been elected are reported in earnings. SFAS 159 is effective for fiscal years beginning after November 15, 2007. The Company is currently assessing the impact of SFAS 159 on its financial statements.
 
In December 2007, the FASB issued SFAS No. 160, “ Non-controlling Interests in Consolidated Financial Statements an amendment of AR B No. 5 .” This Statement changes the accounting and reporting for non-controlling interests in consolidated financial statements. A non-controlling interest, sometimes referred to as a minority interest, is the portion of equity in a subsidiary not attributable, directly or indirectly, to a parent. Specifically, SFAS No. 160 establishes accounting and reporting standards that require (i) the ownership interests in subsidiaries held by parties other than the parent be clearly identified, labeled, and presented in the consolidated balance sheet within equity, but separate from the parent’s equity; (ii) the equity amount of consolidated net income attributable to the parent and to the non-controlling interest be clearly identified and presented on the face of the consolidated income statement (consolidated net income and comprehensive income will be determined without deducting minority interest, however, earnings-per-share information will continue to be calculated on the basis of the net income attributable to the parent’s shareholders); and (iii) changes in a parent’s ownership interest while the parent retains its controlling financial interest in its subsidiary be accounted for consistently and similarly—as equity transactions. This Statement is effective for fiscal years, and interim period within those fiscal years, beginning on or after December 15, 2008. Early adoption is not permitted. SFAS No. 160 shall be applied prospectively as of the beginning of the fiscal year in which it is initially applied, except for its presentation and disclosure requirements, which shall be applied retrospectively for all periods presented.
 
In December 2007, the FASB issued SFAS No. 141R, “ Business Combinations” , which is a revision of SFAS No. 141, “Business Combinations.” SFAS No. 141R will apply to all business combinations and will require most identifiable assets, liabilities, non-controlling interests, and goodwill acquired in a business combination to be recorded at “full fair value” At the acquisition date, SFAS No 141R will also require transaction-related costs to be expensed in the period incurred, rather than capitalizing these costs as a component of the respective purchase price. SFAS No. 141R is effective for acquisitions completed after January 1, 2009 and early adoption is prohibited. The adoption will have a significant impact on the accounting treatment for acquisitions occurring after the effective date.
 

 
12

 

Harbor Acquisition, LLC
 
Notes to Financial Statements
 
For the Years Ending October 31, 2007 and October 31, 2006
 
 
In March 2008, the FASB issued Statement No. 161, “ Disclosures about Derivative Instruments and Hedging Activities”   (SFAS 161). This Statement will require enhanced disclosures about derivative instruments and hedging activities to enable investors to better understand their effects on an entity's financial position, financial performance, and cash flows. It is effective for financial statements issued for fiscal years and interim periods beginning after November 15, 2008, with early application encouraged.   Statement No. 161 has no impact on the Company.
 

 
13

 
 
 
 
 
 

 
Financial Statements
 
Harbor Acquisition, LLC
 
For the Three Months ending January 31, 2008 and January 31, 2007
 
(Unaudited)
 
 
 
 
 
 

 
 
 

 

Harbor Acquisition, LLC
 
Financial Statements
 
For the Three Months ending January 31, 2008 and January 31, 2007

 
(Unaudited)

 
Contents

 
Financial Statements:
 
Balance Sheets
2
Statements of Operations
3
Statements of Member’s Equity
4
Statements of Cash Flows
5
Notes to Financial Statements
6- 12

 
 

 

Harbor Acquisition, LLC
 
Balance Sheets
 
For the Three Months ending January 31, 2008 and January 31, 2007
 
(Unaudited)
   
Three Months
January 31, 2008
   
Three Months
January 31, 2007
 
Assets
           
Current assets:
           
Cash
  $ 35,048     $ (68,437 )
Accounts receivable
    143,497       154,675  
Inventory
    48,289       40,963  
Total current assets
    226,834       127,201  
Property and equipment, net
    7,500,784       4,790,310  
                 
Other assets:
               
Capitalized cost, net
    368,540       368,540  
Equity investment in related parties
    765,000       765,000  
Goodwill
    3,619,438       3,619,438  
Total other assets
    4,752,978       4,752,978  
Total assets
  $ 12,480,596     $ 9,670,489  
                 
Liabilities and Stockholder’s Equity
               
Current liabilities:
               
Accounts payable
  $ 188,271     $ 366,414  
Accrued expenses
    182,208       141,191  
Lines of credit
    60,690       60,690  
Current portion of long term debt
    3,256,863       442,018  
Total current liabilities
    3,688,032       1,010,313  
Long-term debt, less current portion
    1,941,537       3,308,863  
Total liabilities
    5,629,569       4,319,176  
Member’s equity
    6,851,027       5,351,313  
Total liabilities and member’s equity
  $ 12,480,596     $ 9,670,489  
 
 
 
 
 
 
The accompanying notes are an integral part of the financial statements.

 
2

 

Harbor Acquisition, LLC
 
Statements of Operations
 
For the Three Months ending January 31, 2008 and January 31, 2007
 
(Unaudited)
   
Three Months
January 31, 2008
   
Three Months January 31, 2007
 
Revenues
           
Sales
  $ 1,214,978     $ 803,257  
Total Revenues
    1,214,978       803,257  
                 
Cost of sales
    549,019       326,498  
Gross Profit
    665,959       476,759  
Operating, General, and Administrative Expenses
               
Payroll expenses
    342,041       326,918  
General and administrative expenses
    491,604       284,771  
Depreciation
    134,079       77,989  
Total operating, general, and administrative expenses
    967,724       689,678  
Net loss from operations
    (301,765 )     (212,919 )
Interest expense
    43,990       28,522  
Net Loss
  $ (345,755 )   $ (241,441 )
 
 
 
 

 
 
The accompanying notes are an integral part of the financial statements.

 
3

 

Harbor Acquisition, LLC
 
Statement of Member’s Equity (Unaudited)
 
Three months ended January 31, 2007
     
Beginning member’s equity
  $ 5,592,754  
Operating loss
    (241,441 )
Ending member’s equity
  $ 5,351,313  
         
         
         
Three months ended January 31, 2008
       
Beginning member’s equity
  $ 7,196,782  
Operating loss
    (345,755 )
Ending member’s equity
  $ 6,851,027  
 
 
 
 

 
 
The accompanying notes are an integral part of the financial statements.

 
4

 

Harbor Acquisition, LLC
 
Statements of Cash Flows
 
For the Three Months ending January 31, 2008 and January 31, 2007 (Unaudited)
 
   
Three Months
January 31, 2008
   
Three Months
January 31, 2007
 
Operating activities:
           
Net loss
  $ (345,755 )   $ (241,441 )
Adjustments to reconcile net income to net cash provided (used) by operating activities:
               
Depreciation and amortization
    134,079       77,989  
(Increase) Decrease in:
               
Current assets
    65,730       3,100  
Increase (Decrease) in:
               
Current liabilities
    (75,802 )     81,000  
Net cash used by operating activities
    (221,748 )     (79,352 )
Investing activities:
               
Capitalized costs
    (20,744 )     0  
Purchase of property and equipment
    (144,100 )     (165,089 )
Net cash used by investing activities
    (164,844 )     (165,089 )
Financing activities:
               
Net proceeds from notes payable
    52,145       112,781  
Net investment by stockholders
    241,699       (129,527 )
Net cash provided by financing activities
    293,844       (16,746 )
Net decrease in cash
    (92,748 )     (261,187 )
Cash, beginning of year
    127,796       192,750  
Cash, end of year
  $ 35,048     $ (68,437 )
 
SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION
           
Cash payments for interest
  $ 43,990     $ 28,522  
 
 
 
 

 
 
The accompanying notes are an integral part of the financial statements.

 
5

 

Harbor Acquisition, LLC
 
Notes to Financial Statements
 
For the Three Months ending January 31, 2008 and January 31, 2007 (Unaudited)
NOTE A - ORGANIZATION AND NATURE OF BUSINESS
 
Harbor Acquisition, LLC (the “Company”) was organized in the State of Florida on November 2, 2002 and is headquartered in Watertown, NY. The Company was also registered as a foreign business corporation in the State of New York on April 1, 2005. As a foreign business corporation, the Company will be able to conduct operations in New York State. Through an exchange of stock, the Company was acquired by North Country Hospitality, Inc. Since November 1, 2004, through a series of purchase agreements, Harbor Acquisition, Inc. had acquired the assets of the following entities:

·
CFB   Enterprises,   a   bakery   doing   business   as   PPPI,   Inc.,   that   provides   rolls to Jreck Sub franchisees along with other assorted breads and pastries to regional grocery stores.
·
Sackets Cantina, Inc. a restaurant located in Sackets Harbor, NY that specializes in Mexican cuisine.
·
Sackets Harbor Brewing Co., Inc, Sackets Harbor Distribution Co., a fine dining restaurant and micro-brewery located in Sackets Harbor, NY and ERS Group, LLC which owns the real property that houses the operations of Sackets Harbor Brewing Co., Inc. and Sackets Harbor Distribution Co.
·
Red Hawk, Inc. and LLW Purchase, Inc. franchisees of Jreck Subs, a regional Submarine Fast Food Shop. Red Hawk has one location located on Washington St., Watertown, NY. LLW Purchase, Inc. also has one location located on Broad St., Cape Vincent, NY.
·
M.G.I., LLC dba Goodfello’s, a restaurant located in Sackets Harbor, NY specializing in gourmet pizza.
·
NC of Liverpool, Inc., a Jreck Subs and Arthur Treacher’s franchisee.
·
NC of Clayton, Inc. a Jreck Subs franchisee.
 
On January 8, 2007 the Company purchased the former Harbor Master Restaurant from Christopher Swartz for $800,000 by assuming a $500,000 mortgage with Leo Coleman and $300,000 worth of stock. On July 15, 2007, the Company purchased the assets of Alteri’s Bakery from Christopher Swartz for assumption of debt in the amount of $802,837 plus $448,000 of stock. The Company consolidated its bakery on Route 37 in Watertown, NY with the Alteri’s Bakery and ceased bakery operations at the Route 37 facility. The Company’s corporate offices remain at this Route 37 location.

 
NOTE B - SUMMARY OF SIGNFICANT ACCOUNTING POLICIES
 
The significant accounting policies of the Company are as follows:
 
Accounting Method
 
These financial statements are prepared in accordance with the accrual method of accounting, which recognizes income when earned and expenses when incurred. For presentation purposes some accounts have been reclassed.
 

 
6

 

Harbor Acquisition, LLC
 
Notes to Financial Statements
 
For the Three Months ending January 31, 2008 and January 31, 2007 (Unaudited)
 
Accounts Receivable
 
The Company considers accounts receivable to be fully collectible; accordingly, no allowance for doubtful accounts is required. If amounts should become uncollectible, they will be charged to operations when that determination is made.
 
Inventory
 
Inventories are valued at the lower of cost or market with cost being computed on the First-In First-Out Method (FIFO).
 
Property and Equipment
 
Property and equipment are recorded at cost. Maintenance and repairs are charged to operations as incurred. Betterments and renewals are capitalized. When property and equipment are sold or otherwise disposed of, the asset account and the related accumulated depreciation accounts are relieved, and any gain or loss is included in operations. Depreciation is calculated by the straight-line method over the estimated useful lives of the assets, generally ranging from 5 to 40 years. For income tax purposes, the Company uses accelerated methods of depreciation for certain assets. For the three months ending January 31, 2008 and January 31, 2007, depreciation expense amounted to $134,079 and $77,989 respectively. Property and equipment is evaluated annually for impairment in value. As of January 31, 2008 and 2007, no property or equipment was determined to have an impaired value.
 
Revenue Recognition
 
Revenues from bakery products are recognized upon the sale of the products. The Company extends credit to its various customers based on the customer’s ability to pay. Revenues from the restaurants and the Jreck Subs Franchisee are recognized when the customer pays the guest check with the cashier.
 
Related Party Transactions
 
Christopher Swartz is a major stockholder and CEO of North Country Hospitality, Inc. and also a stockholder and CEO of Ultimate Franchise Systems, Inc., Obee’s Franchise Systems, Inc., All American Coffee & Beverage, Inc. and President of Jreck Subs. North Country Hospitality is a franchisee of Jreck Subs and Ultimate Franchise Systems, Inc. is a significant shareholder of North Country Hospitality, Inc. North Country Hospitality, Inc. has purchased Alteri’s Bakery and the real estate in Sackets Harbor, NY that housed the former Harbor Master Restaurant from Christopher Swartz.
 
Income Taxes
 
The company has no income tax expense for 2008 and 2007. When the company becomes profitable income tax expense will include federal and state taxes currently payable and deferred taxes arising from  temporary  differences between income for  financial reporting  purposes  and income tax  purposes.

 
 
7

 

Harbor Acquisition, LLC
 
Notes to Financial Statements
 
For the Three Months ending January 31, 2008 and January 31, 2007 (Unaudited)
 
These differences consist primarily of the excess of deprecation for tax purposes over the amount for financial reporting purposes.
 
Use of Estimates
 
The preparation of financial statements in conformity with generally accepted accounting principles 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 date of the financial statements and the reported amounts of revenues and expenses during the period.   Actual results could differ from those estimates.
 
Goodwill

Goodwill represents the excess of cost over fair market value of net assets acquired and is being regularly examined for impairment using the discounted future cash flows method. Upon its inception, the Company adopted Statement of Financial Accounting Standard (“SFAS”) No. 142, “Goodwill and Other Intangible Assets.” Under SFAS No. 142 goodwill and intangible assets with indefinite lives are not to be amortized but are tested for impairment at least annually. Intangible assets with definite useful lives are to be amortized over the respective estimated useful lives or anticipated future cash flow streams when appropriate.   At least annually the Company tests for possible impairment of all intangible assets and more often whenever events or changes in circumstances, such as a reduction in operating cash flow or a dramatic change in the manner that the asset is intended to be used indicate that the carrying amount of the asset is not recoverable. If indicators exist, the Company compares the discounted cash flows related to the asset to the carrying value of the asset. If the carrying value is greater than the discounted cash flow amount, an impairment charge is recorded in the operating expense section in the statement of operations for amounts necessary to reduce the carrying value of the asset to fair market value. The Company has chosen the fourth quarter of its fiscal year to conduct its annual impairment test. If any such impairment exists, the related assets are written down to fair market value. Management has determined that there is no such impairment for the three months ending January 31, 2008 and January 31, 2007.

 
NOTE C - PROPERTY AND EQUIPMENT
 
Property and equipment are comprised of the following at January 31, 2008 and January 31, 2007:
 
   
2008
   
2007
 
Buildings/Building Improvements
  $ 7,337,523     $ 4,383,080  
Vehicles & equipment
    1,065,713       966,265  
      8,403,236       5,349,345  
Less accumulated depreciation
    (902,452 )     (559,035 )
Net property and equipment
  $ 7,500,784     $ 4,790,310  


 
8

 

Harbor Acquisition, LLC
 
Notes to Financial Statements
 
For the Three Months ending January 31, 2008 and January 31, 2007 (Unaudited)
 
NOTE D – NOTES PAYABLE
Notes and mortgages payable consist of the following at January 31, 2008 and January 31, 2007:
 
   
2008
   
200 7
 
Note payable to various individuals with various interest rates and April 2008 and November 2008 maturity dates. Interest payments are required until matured.
  $ 1,832,278     $ 1,557,769  
As part of its purchases, the Company has assumed three notes and seven mortgages with Watertown Savings Bank consisting of various terms and interest rates.   The notes and mortgages are personally guaranteed by Christopher Swartz.
    1,731,705       1,506,326  
Mortgage payable to Leo Coleman; interest of 10% with a
monthly payment of $4,100.00 and maturity date of June 1, 2010. The note is secured by real estate located at 213 W. Main St., Sackets Harbor, NY and is personally guaranteed by Christopher Swartz.
    496,542       0  
Mortgage payable to Ronald A. Cornell and Eugene Scorzelli;
interest of 9% being amortized as if it was a 30 year loan with a monthly payment of $3,379.41 and maturity date of March 1, 2020. The note is personally guaranteed by Christopher Swartz.
    411,446       414,265  
Mortgage payable to Haley Enterprises, Inc.; interest of 8% with a monthly payment of $2,315.45 and maturity date of June 5, 2022 and collateralized by real property located on Washington St., Watertown, NY. The note is personally guaranteed by Christopher Swartz.
    235,000       247,727  
As part of its purchase of Alteri’s Bakery, the Company has entered into three notes with Ida, Mark and Christine Alteri of various terms and an interest rate of 8.25%. The mortgages are personally guaranteed by Christopher Swartz.
    198,605       0  
Mortgage payable to Jefferson County IDA; interest of 5% with a monthly payment of $1,429.57 and maturity date of November 1, 2014 and collateralized by real property located on Waterman Drive, Watertown, NY. The note is personally guaranteed by Christopher Swartz.
    88,943       0  
Mortgage payable to North Country Alliance; interest of 5% with a monthly payment of $1,331.00 and maturity date of October 1, 2009 and collateralized by real property located on Waterman Drive, Watertown, NY. The note is personally guaranteed by Christopher Swartz.
    84,518       0  
Mortgage payable to Watertown Local Development Corp.; interest of 5% with a monthly payment of $790.79 and maturity date of November 1, 2019 and collateralized by real property located on Waterman Drive, Watertown, NY. The note is personally guaranteed by Christopher Swartz.
    84,631       0  


 
9

 

Harbor Acquisition, LLC
 
Notes to Financial Statements
 
For the Three Months ending January 31, 2008 and January 31, 2007 (Unaudited)
 
             
Note payable to Ford Motor Co. Credit; interest rate of 8.81% with a monthly payment of $624 and collateralized by a 2006 Ford Van.
    17,794       0  
Note payable to General Electric Capital bearing an interest rate of 18.3%. The loan is payable in monthly installments of $639 and is collateralized by a Walk-In Freezer.
    16,938       24,794  
Total notes and mortgages payable
  $ 5,198,400     $ 3,750,881  
Less current portion
    3,256,863       442,018  
Total long term notes and mortgages payable
  $ 1,941,537     $ 3,308,863  
 
NOTE E- NEW ACCOUNTING PRONOUNCEMENTS
 
In February 2006, the FASB issued Statement No. 155, Account ing for Certain Hybrid Financial Instruments”   (“SFAS No. 155”), which amends FASB Statements No. 133 and 140. This Statement permits fair value remeasurement for any hybrid financial instrument containing an embedded derivative that would otherwise require bifurcation, and broadens a Qualified Special Purpose Entity’s (“QSPE”) permitted holdings to include passive derivative financial instruments that pertain to other derivative financial instruments. This Statement is effective for all financial instruments acquired, issued or subject to a remeasurement event occurring after the beginning of an entity’s first fiscal year beginning after September 15, 2006. This Statement has no current applicability to the Company’s financial statements. Management plans to adopt this Statement on January 1, 2007 and it is anticipated that the initial adoption of this Statement will not have a material impact on the Company’s financial position, results of operations, or cash flows.
 
In June 2006, the FASB issued Interpretation 48, Accounting for Uncertainty in Income Taxes”   (“FIN 48”), an interpretation of FASB Statement No. 109, and “ Accounting for Income Taxes.”   FIN 48 clarifies the accounting and reporting for income taxes where interpretation of the law is uncertain. FIN 48 prescribes a comprehensive model for the financial statement recognition, measurement, presentation and disclosure of income tax uncertainties with respect to positions taken or expected to be taken in income tax returns. FIN 48 is effective for fiscal years beginning after December 15, 2007. This Statement has no current applicability to the Company’s financial statements. Management plans to adopt this Statement on November 1, 2008 and it is anticipated that the initial adoption of FIN 48 will not have a material impact on the Company’s financial position, results of operations, or cash flows.
 
In September 2006, the FASB issued Statement No. 157, Fair Value Measurements”   (“SFAS No. 157”). SFAS No. 157 addresses how companies should measure fair value when they are required to use a fair value measure for recognition or disclosure purposes under GAAP. SFAS No. 157 defines fair value, establishes a framework for measuring fair value and expands disclosures about fair value measurements. SFAS No. 157 is effective for fiscal years beginning after November 15, 2007, with earlier adoption permitted. Management is assessing the impact of the adoption of this Statement.
 

 
10

 

North Country Hospitality, Inc.
 
Notes to Financial Statements
 
For the Three Months ending January 31, 2008 and January 31, 2007 (Unaudited)

 
In September 2006, the FASB issued Statement No. 158, Employers Accounting for Defined Benefit Pension and Other Postretirement Plans”   (“SFAS No. 158”), an amendment of FASB Statements No. 87, 88, 106 and 132(R). SFAS No. 158 requires (a) recognition of the funded status (measured as the difference between the fair value of the plan assets and the benefit obligation) of a benefit plan as an asset or liability in the employer’s statement of financial position, (b) measurement of the funded status as of the employer’s fiscal year-end with limited exceptions, and (c) recognition of changes in the funded status in the year in which the changes occur through comprehensive income. The requirement to recognize the funded status of a benefit plan and the disclosure requirements are effective as of the end of the fiscal year ending after December 15, 2006. The requirement to measure the plan assets and benefit obligations as of the date of the employer’s fiscal year-end statement of financial position is effective for fiscal years ending after December 15, 2008. This Statement has no current applicability to the Company’s financial statements. Management plans to adopt this Statement on December 31, 2007 and it is anticipated the adoption of SFAS No. 158 will not have a material impact to the Company’s financial position, results of operations, or cash flows.
 
In February 2007, the FASB issued Statement No. 159 “ The Fair Value Option for Financial Assets and Financial Liabilities”   (SFAS 159). This statement permits companies to choose to measure many financial assets and liabilities at fair value. Unrealized gains and losses on items for which the fair value option has been elected are reported in earnings. SFAS 159 is effective for fiscal years beginning after November 15, 2007. The Company is currently assessing the impact of SFAS 159 on its financial statements.
 
In December 2007, the FASB issued SFAS No. 160, “ Non-controlling Interests in Consolidated Financial State ments an amendment of ARB No. 5 .” This Statement changes the accounting and reporting for non-controlling interests in consolidated financial statements. A non-controlling interest, sometimes referred to as a minority interest, is the portion of equity in a subsidiary not attributable, directly or indirectly, to a parent. Specifically, SFAS No. 160 establishes accounting and reporting standards that require (i) the ownership interests in subsidiaries held by parties other than the parent be clearly identified, labeled, and presented in the consolidated balance sheet within equity, but separate from the parent’s equity; (ii) the equity amount of consolidated net income attributable to the parent and to the non-controlling interest be clearly identified and presented on the face of the consolidated income statement (consolidated net income and comprehensive income will be determined without deducting minority interest, however, earnings-per-share information will continue to be calculated on the basis of the net income attributable to the parent’s shareholders); and (iii) changes in a parent’s ownership interest while the parent retains its controlling financial interest in its subsidiary be accounted for consistently and similarly—as equity transactions. This Statement is effective for fiscal years, and interim period within those fiscal years, beginning on or after December 15, 2008. Early adoption is not permitted. SFAS No. 160 shall be applied prospectively as of the beginning of the fiscal year in which it is initially applied, except for its presentation and disclosure requirements, which shall be applied retrospectively for all periods presented.


 
11

 

North Country Hospitality, Inc.
 
Notes to Financial Statements
 
For the Three Months ending January 31, 2008 and January 31, 2007 (Unaudited)
 
In December 2007, the FASB issued SFAS No. 141R, “ Business Combinations” , which is a revision of SFAS No. 141, “Business Combinations.” SFAS No. 141R will apply to all business combinations and will require most identifiable assets, liabilities, non-controlling interests, and goodwill acquired in a business combination to be recorded at “full fair value” At the acquisition date, SFAS No 141R will also require transaction-related costs to be expensed in the period incurred, rather than capitalizing these costs as a component of the respective purchase price. SFAS No. 141R is effective for acquisitions completed after January 1, 2009 and early adoption is prohibited. The adoption will have a significant impact on the accounting treatment for acquisitions occurring after the effective date.
 
In March 2008, the FASB issued Statement No. 161, “ Disclosures about Derivative Instruments and Hedging Activities”   (SFAS 161). This Statement will require enhanced disclosures about derivative instruments and hedging activities to enable investors to better understand their effects on an entity's financial position, financial performance, and cash flows. It is effective for financial statements issued for fiscal years and interim periods beginning after November 15, 2008, with early application encouraged.   Statement No. 161 has no impact on the Company.
 
 
 
 
 
 
 
12

 

 

SEAWAY VALLEY CAPITAL CORPORATION
 
PRO-FORMA CONSOLIDATED FINANCIAL STATEMENTS
 
AS OF AND FOR THE THREE MONTHS ENDED MARCH 31, 2008,
 
AND FOR THE FISCAL YEAR ENDED DECEMBER 31, 2007
 
 
The pro-forma financial statements presented are based on the historical financial statements of Seaway Valley Capital Corporation as of March 31, 2008, and for the three months ended March 31, 2008, and for the fiscal year ended December 31, 2007 after giving effect to the acquisition of Harbor Acquisition LLC from North Country Hospitality Inc., and reflect the pro-forma effects of the acquisition (the “Acquisition”) as described in the accompanying notes.
 
The pro-forma adjustments are based on available information and certain assumptions described in the notes to the pro-forma consolidated financial statements that Seaway Valley Capital Corporation’s management believes are reasonable in the circumstances. The pro-forma consolidated statements of operations assume that the Acquisition occurred on January 1, 2007. The pro-forma consolidated balance sheet as of March 31, 2008, assumes the Acquisition occurred on March 31, 2008.
 
The pro-forma financial statements and accompanying notes should be read in conjunction with the historical financial statements of Seaway Valley Capital Corporation and Harbor Acquisition LLC. The pro-forma consolidated financial statements presented are not necessarily indicative of that which would have been attained had the transaction occurred at an earlier date.
 
On June 1, 2008, in exchange for ownership of the assets and assumption of liabilities of Harbor Acquisition LLC, Seaway Valley Capital Corporation issued to North Country Hospitality Inc. 1,050,000 shares of a newly designated Series D Preferred Stock issued by Seaway Valley Capital Corporation. Each Series D Preferred share will have a liquidation preference of $5.00 (i.e. $5,250,000 in total).  The holder of Series D Preferred shares will be entitled to convert them into Seaway Valley Capital Corporation common stock. The number of common shares to be issued on conversion of a share of Series D Preferred Stock will equal the $5.00 liquidation preference divided by 85% of the average closing bid price for the common stock for the five days preceding conversion.  The shares had an estimated fair value of approximately $1,213,000 based on the fair value of Seaway Valley Capital Corporation had the shares been converted at the date of the acquisition.
 
The Acquisition will be accounted for under the Acquisition Method of Accounting. The total purchase cost of the acquisition will be allocated to the tangible and intangible assets and liabilities of Harbor Acquisitions, LLC. based upon their respective fair values.  Such allocation will be made based upon valuations and other studies that have not been finalized. Accordingly, the allocations of the purchase cost included in the pro-forma statements are preliminary. The final values will differ from those set forth in the historical financial statements of Harbor Acquisition LLC.
 

 

 

 
 

 

SEAWAY VALLEY CAPITAL CORPORATION
 
PRO-FORMA CONSOLIDATED BALANCE SHEETS
 
AS OF MARCH 31, 2008
 
(UNAUDITED)
 
   
Seaway Valley Capital Corp.
   
Harbor Acquisition LLC
   
Pro-forma Adjustments
     
Pro-Forma Seaway Valley Capital Corp.
 
ASSETS
                         
Current assets:
                         
Cash
  $ 988,165     $ 35,048     $ -       $ 1,023,213  
Accounts receivable
    212,583       143,497       -         356,080  
Inventories
    5,540,752       48,289       -         5,589,041  
Notes receivable
    2,200,000       -       -         2,200,000  
Marketable securities, trading
    210,787       -       -         210,787  
Prepaid expenses and other assets
    56,765       -       -         56,765  
Refundable income taxes
    226,026       -       -         226,026  
Total current assets
    9,435,078       226,834       -         9,661,912  
Property and equipment, net
    3,721,462       6,458,332       (973,903 )
(d)
    9,205,891  
Other Assets:
                              -  
Deferred financing fees
    556,805       368,540       -         925,345  
Other assets
    399,237       765,000       -         1,164,237  
Excess purchase price
    8,988,102       3,619,438       (3,619,438 )
(c)
    8,988,102  
Security deposits
    32,300       -       -         32,300  
Total other assets
    9,352,192       4,752,978       (3,619,438 )       10,109,984  
TOTAL ASSETS
  $ 22,132,984     $ 11,438,144     $ (4,593,341 )     $ 29,977,787  
                                   
LIABILITIES AND STOCKHOLDER'S EQUITY
                                 
Current liabilities:
                                 
Line of credit
  $ 2,442,169     $ 60,690     $ -       $ 2,502,859  
Accounts payable
    1,675,955       188,270       -         1,864,225  
Accrued expenses
    830,424       182,208       -         1,012,632  
Current portion of long term debt
    3,166,303       3,235,163       -         6,401,466  
Convertible debentures
    1,529,622       -       -         1,529,622  
Derivative liability - convertible debentures
    3,291,906       -       -         3,291,906  
Total current liabilities
    12,936,379       3,666,331       -         16,602,710  
Long term debt, net of current
    3,141,429       1,963,237       -         5,104,666  
Convertible debentures, net of current
    2,117,887       -       -         2,117,887  
Due to related party
    12,500       -       -         12,500  
Total liabilities
    18,208,195       5,629,568       -         23,837,763  
STOCKHOLDERS' EQUITY
                                 
Series A preferred stock
    -       -       -         -  
Series B preferred stock
    10       -       -         10  
Series C preferred stock
    146       -       -         146  
Series D preferred stock
    -       -       105  
(a)
    105  
Common stock
    103,062       -       -         103,062  
Additional paid-in capital
    12,759,859       -       1,215,130  
(a) (b) (c) (d)
    13,974,989  
Accumulated deficit
    (7,938,285 )     5,808,576       (5,808,576 )
(b)
    (7,938,285 )
Total stockholders' equity
    4,924,792       5,808,576       (3,619,438 )       7,463,578  
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY
  $ 23,132,987     $ 11,438,144     $ (3,619,438 )     $ 29,977,790  
 

 
32

 

SEAWAY VALLEY CAPITAL CORPORATION
 
NOTES TO PRO-FORMA CONSOLIDATED BALANCE SHEET
 
AS OF MARCH 31, 2008
 
(UNAUDITED)
 

 
1.
The adjustments to reflect the acquisition of Seaway Valley Capital Corporation and North Country Hospitality Inc. consists of the issuance of Class D Convertible Preferred Shares by Seaway Valley Capital Corporation for 100% of Harbor Acquisition, LLC. The shares were valued at an estimated fair value of $1,213,235 based on the market value of Seaway Valley Capital Corporation common stock had the shares been converted at the date of the acquisition.

The purchase price, historical book value and adjustments to book value, which serve as a basis for the pro-forma adjustments, are summarized as follows:

Purchase price:
     
     
Estimated fair value of Series D preferred stock had the shares been converted to common stock at the acquisition date
  $ 1,213,235  
         
Net assets acquired:
       
Historical book value at March 31, 2008
    2,189,138  
         
Adjustments to book value to reflect estimated fair values:
       
  Adjustment of property and equipment
    (975,903 )
         
    $ 1,213,235  


2.
The following assumptions were made in the above pro-forma consolidated balance sheet and pro-forma preliminary allocations:

(a)
Represents the exchange of Class D Preferred Stock for 100% ownership of Harbor Acquisition, LLC.
(b)
Represents the elimination of the equity of Harbor Acquisition, LLC.
(c)
Represents the elimination of goodwill acquired in the acquisition in accordance with SFAS 141, “Business Combinations.”
(d)
Adjustment property and equipment to reflect fair value


 
33

 

SEAWAY VALLEY CAPITAL CORPORATION
 
PRO-FORMA CONSOLIDATED STATEMENT OF OPERATIONS
 
FOR THE YEAR ENDED DECEMBER 31, 2007
 
(UNAUDITED)
 

 
   
Seaway Valley Capital Corp.
   
Harbor Acquisition LLC
   
Pro-forma Adjustments
     
Pro-Forma Seaway Valley Capital Corp.
 
                           
Revenue and third party income
  $ 4,197,633     $ 5,964,777     $         $ 10,162,410  
Cost of revenue
    2,529,195       1,867,354                 4,396,549  
Gross profit
    1,668,438       4,097,423                 5,765,861  
                                   
Gain on sale of securities, net
    999,745       -                 999,745  
                                   
Operating expenses:
                                 
Selling, general and administrative expenses
    3,991,717       4,129,939       (48,695
(a)
    8,072,961  
Total operating expenses
    3,991,717       4,129,939       (48,695       8,072,961  
                                   
Operating loss
    (1,323,534 )     (32,516 )     48,695         (1,307,355 )
                                   
Other income (expense):
                                 
Unrealized gain on derivative instruments
    1,270,146       -                 1,270,146  
Interest expense
    (1,172,112 )     (509,138 )               (1,681,250 )
Interest income
    11,716       -                 11,716  
Other income
    25,533       -                 25,533  
Total other income (expense)
    135,283       (509,138 )               (373,855 )
                                   
Loss from continuing operations
    (1,188,251 )     (541,654 )     48,695         (1,681,210 )
                                   
Provision for income taxes
    1,551,291       -                 1,551,291  
                                   
Net Loss
  $ (2,739,542 )   $ (541,654 )   $ 48,695       $ (3,232,501 )
                                   
Income (loss) per share  – basic and diluted
  $ (0.01 )                     $ (0.01 )
                                   
Weighted average shares of common stock outstanding – basic
    474,237,553                         474,237,553  
 
 
 
34

 

SEAWAY VALLEY CAPITAL CORPORATION
 
NOTES TO PRO-FORMA CONSOLIDATED STATEMENT OF OPERATIONS
 
FOR THE YEAR ENDED DECEMBER 31, 2007
 
(UNAUDITED)
 

 
1.
The historical and pro-forma net income (loss) per share is based upon the weighted average shares outstanding.  The stock to be issued upon conversion of the debenture and the common shares issued upon the conversion of the convertible Series D preferred stock are included in the computation of weighted shares outstanding for purposes of computing diluted net income (loss) per share.
   
2.
The following assumptions were made in the above pro-forma consolidated balance statement of operations:
   
 
a.  Adjustment to depreciation expense for property and equipment reflected at fair value
 

 
35

 

SEAWAY VALLEY CAPITAL CORPORATION
 
PRO-FORMA CONSOLIDATED STATEMENT OF OPERATIONS
 
FOR THE THREE MONTHS ENDED MARCH 31, 2008
 
(UNAUDITED)
 

 
   
Seaway Valley Capital Corp.
   
Harbor Acquisition LLC
   
Pro-forma Adjustments
     
Pro-Forma Seaway Valley Capital Corp.
 
                           
Revenue and third party income
  $ 3,136,212     $ 1,214,978       -       $ 4,351,190  
Cost of revenue
    2,397,841       549,019       -         2,946,860  
Gross profit
    738,371       665,961       -         1,404,332  
                                   
Gain on sale of securities, net
    52,932       -       -         52,932  
                                   
Operating expenses:
                                 
Selling, general and administrative expenses
    2,282,462       967,724       (12,174 )
(a)
    3,238,012  
Total operating expenses
    2,282,462       967,724       (12,174 )       3,238,012  
                                   
Operating loss
    (1,491,159 )     (301,763 )     12,174         (1,780,748 )
                                   
Other income (expense):
                                 
Unrealized gain on derivative instruments
    (932,069 )     -       -         (932,069 )
Interest expense
    (497,919 )     (43,990 )     -         (541,909 )
Interest income
    37,392       -       -         37,392  
Other income
    (46,601 )     -                 (108,688 )
Total other income (expense)
    (1,439,197 )     (43,990 )     -         (1,483,187 )
                                   
Loss from continuing operations
    (2,930,356 )     (345,755 )     12,174         (3,263,937 )
                                   
Provision for income taxes
    -       -       -         -  
                                   
Net Loss
  $ (2,930,356 )   $ (345,755 )   $ 12,174       $ (2,263,937 )
                                   
Income (loss) per share from continuing operations – basic and diluted
  $ -                       $ -  
Income (loss) per share from discontinued operations – basic and diluted
    -                         -  
Income (loss) per share  – basic and diluted
  $ -                       $ -  
                                   
Weighted average shares of common stock outstanding – basic
    951,098,332                         951,098,332  

 

 
36

 

SEAWAY VALLEY CAPITAL CORPORATION
 
NOTES TO PRO-FORMA CONSOLIDATED STATEMENT OF OPERATIONS
 
FOR THE THREE MONTHS ENDED MARCH 31, 2008
 
(UNAUDITED)
 

 
1.
The historical and pro-forma net income (loss) per share is based upon the weighted average shares outstanding.  The stock to be issued upon conversion of the debenture and the common shares issued upon the conversion of the convertible Series D preferred stock are included in the computation of weighted shares outstanding for purposes of computing diluted net income (loss) per share.
   
2.
The following assumptions were made in the above pro-forma consolidated balance statement of operations:
   
 
a.  Adjustment to depreciation expense for property and equipment reflected at fair value
 
37