GOLDEN WEST BREWING COMPANY, INC

UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549


FORM 10-Q


[ X ]   QUARTERLY REPORT UNDER SECTION 13 OR 15(d) OF
THE SECURITIES EXCHANGE ACT OF 1934
For the quarterly period ended June 30, 2008


OR


[   ]   TRANSITION REPORT UNDER SECTION 13 OR 15(d) OF THE
EXCHANGE ACT
For the transition period from             to __________


Commission file number 000-51808


GOLDEN WEST BREWING COMPANY, INC.
(Exact Name of Small Business Issuer as Specified in its Charter)


         Delaware        
(State or other jurisdiction
of incorporation or organization)

        90-0158978         
I.R.S. Employer
Identification number


                 945 West 2nd Street, Chico, CA  95928                   
(Address of principal executive offices)           (Zip Code)


Issuer's telephone number: (530) 894-7906


__________________________________________________________________
Former name, former address, and former fiscal year, if changed since last report


Check whether the Issuer (1) filed all reports required to be filed by Section 13 or 15(d) of the Exchange Act during the last 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 is a large accelerated filer, an accelerated filer, or a non-accelerated filer.  See definition of “accelerated filer and large accelerated filer” in Rule 12b-2 of the Exchange Act.  (Check one):  

Large accelerated filer [    ] Accelerated filer [    ]  Non-accelerated filer [ X  ]


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 August 14, 2008, the Registrant had 3,370,000 shares of its Common Stock outstanding.













INDEX


PART I -- FINANCIAL INFORMATION


 
   

Item 1.

Financial Statements

Page

   
 

Consolidated Balance Sheet as of December 31, 2007 and June 30, 2008 (unaudited)

4

   
 

Consolidated Statements of Operations for the three and six months

 ended June 30, 2008 (unaudited) and June 30, 2007 (unaudited)


5

   
 

Consolidated Statement of Stockholders’ Deficit  

June 30, 2008 (unaudited)


6

   
 

Consolidated Statements of Cash Flows for the six months

ended June 30, 2008 (unaudited) and June 30, 2007 (unaudited)


7

   
 

Notes to Consolidated Financial Statements (unaudited)

8

   

Item 2.

Management's Discussion And Analysis Of Financial

Condition And Results Of Operations

   
 

Plan of Operations

23

   
 

Liquidity and Capital Resources

29

   

Item 3.

Quantitative and Qualitative Disclosures about Market Risk

35

   

Item 4.

Controls & Procedures

35

   

PART II - OTHER INFORMATION

   

Item 1.

Legal Proceedings

36

   

Item 1A

Risk Factors

36

   

Item 2.

Unregistered Sale of Equity Securities and Use of Proceeds

36

   

Item 3.

Defaults Upon Senior Securities

36

   

Item 4.

Submission of Matters to a Vote of Security Holders

36

   

Item 5.

Other Information

36

   

Item 6.

Exhibits

36



2








PART 1.  FINANCIAL INFORMATION


Item 1.

   Financial Statements


The consolidated financial statements included herein have been prepared by Golden West Brewing Company, Inc. (the "Company") without audit, pursuant to the rules and regulations of the Securities and Exchange Commission (SEC).  Certain information and footnote disclosures normally included in financial statements prepared in accordance with accounting principles generally accepted in the United States of America have been omitted pursuant to such SEC rules and regulations.  In the opinion of management of the Company the accompanying statements contain all adjustments necessary to present fairly the financial position of the Company as of June 30, 2008 and December 31, 2007, and its results of operations for the three month and six month periods ended June 30, 2008 and 2007 and its cash flows for the six month periods ended June 30, 2008 and 2007 and the statement of stockholders’ deficit  as of June 30, 2008.  The results for these interim periods are not necessarily indicative of the results for the entire year.  The accompanying financial statements should be read in conjunction with the financial statements and the notes thereto filed as a part of the Company's annual report on Form 10-KSB.



3







GOLDEN WEST BREWING COMPANY AND SUBSIDIARY

CONSOLIDATED BALANCE SHEET AS OF

   

Current Assets:

(Unaudited)

June 30, 2008

December 31, 2007

     Cash and cash equivalents

$        652

$    4,684

     Accounts receivable, net of allowance for doubtful accounts of

        $23,876 and 23,849 at June 30, 2008 and December 31, 2007

        respectively


226,913


184,014

     Inventory  (Note 1)

114,385

197,871

     Prepaid Expenses

     12,600

       6,369

              Total current assets

354,550

392,938

Fixed Assets:

  

     Property and equipment net of accumulated depreciation  of  $79,055

        and  $63,134 at June 30, 2008 and December 31, 2007

,         respectively (Note 1)

268,009

277,526

Other Assets:

  

      Intangibles, net of accumulated amortization of $15,511 and $12,339

         at June 30, 2008 and December 31, 2007, respectively


20,416


23,588

       Deferred financing costs, net of accumulated amortization of

        $89,383 and $2,456 at June 30, 2008 and December 31, 2007

        respectively.

104,677

92,814

      Other assets

16,221

14,731

             Total other assets

   141,314

   131,133

Total Assets

$ 763,873

$ 801,597

   

LIABILITIES AND STOCKHOLDERS’ DEFICIT

Current Liabilities:

  

      Accounts payable

$410,657

$309,887

      Accrued expenses

234,413

188,175

      Checks issued in excess of funds available

19,309

46,022

      Lines of credit payable (Note 2)

32,133

32,602

      Advances – related parties

9,000

12,744

      Notes payable – other, current portion (Note 2)

70,072

62,664

      Notes payable – related party, current portion (Note 2)

    1,051,054

    161,054

              Total current liabilities

1,826,638

813,148

Long-term liabilities:

  

      Note payable – related party, net of current portion (Note 2)

                  -

    725,000

              Total long-term liabilities

   -

    725,000

              Total Liabilities

1,826,638

1,538,148

Commitments and Contingencies (Notes 1,2,3,4, 5, 6,7, 8, 9 and 10)

  

Stockholders’ Deficit:

  

      Preferred Stock, $.0001 par value, 5,000,000 shares authorized,

           300,000  shares issued and outstanding as of

           June 30, 2008 and December 31, 2007



30



30

      Common stock, $.0001 par value, 20,000,000 shares authorized,

           3,368,500  and 3,335,000 shares issued and outstanding

          as of June 30, 2008 and December 31, 2007 , respectively



337



334

      Additional paid-in capital

1,593,898

1,485,033

      Accumulated (deficit)

(2,657,030)

(2,221,948)

               Total Stockholders’ Deficit

   (1,062,765)

   (736,551)

Total Liabilities and Stockholders’ Deficit

$    763,873

$    801,597



4







GOLDEN WEST BREWING COMPANY AND SUBSIDIARY

CONSOLIDATED STATEMENTS OF OPERATIONS

 (UNAUDITED)

 

For the three months ended June 30,

 

For the six months ended June 30,

 

2008

2007

 

2008

2007

 

   

 

 

Revenues

$    373,390 

$    348,757 

 

$    725,490 

$    660,439 

       Less: Excise taxes

     (14,026) 

     (12,533) 

 

     (26,344)

     (27,367)

           Net revenues

359,364 

336,224 

 

699,146 

633,072 

 

 

 

 

 

 

Cost of sales

     325,764 

     270,747 

 

     572,136 

     499,536 

 

 

 

 

 

 

Gross profit

       33,600 

       65,477 

 

     127,010 

     133,536 

 

 

 

 

 

 

Operating expenses:

 

 

 

 

 

     Depreciation and amortization

57,636 

8,341 

 

105,882 

16,972 

     Legal and accounting

46,133 

36,390 

 

65,714 

56,583 

     Management compensation

24,088 

30,501 

 

59,674 

54,751 

     Rent

      11,178 

      11,178 

 

      22,356 

      22,356 

     Stock-based compensation

3,338 

13,927 

 

      6,676 

      22,404 

     Selling expenses

     29,907 

     32,855 

 

     64,449 

     59,349 

     Other

       85,680 

       64,727 

 

     170,580 

     138,518 

          Total operating expenses

     257,960 

     197,919 

 

     495,331 

     370,933 

 

 

 

 

 

 

Operating (Loss)

    (224,360)

    (132,442)

 

    (368,321)

    (237,397)

 

 

 

 

 

 

Other Income (Expense):

 

 

 

 

 

     Miscellaneous income

144 

801 

 

210 

1,233 

     Equipment Sales - Net

-

-

 

1,612 

     Loan Fees

(1,750)

-

 

     (10,750)

-

     Interest expense

      (29,359)

      (33,255)

 

      (56,221)

      (52,915)

     Stock Warrant Financing Cost

                   -

                   -

 

                  -

     (122,869)

          Total other (expense)

      (30,965)

      (32,454)

 

      (66,761)

     (172,939)

 

 

 

 

 

 

Net (Loss)

$   (255,325)

$   (164,896)

 

$   (435,082)

$   (410,336)

 Preferred dividends

          6,674 

                 - 

 

       13,348 

                  - 

Net Loss attributable to common shareholders

       260,999

(164,896)

 

   (447,430)

(410,336)

Net Loss per share

$         (.08)

$         (.06)

 

$          (.13)

$          (.15)

Weighted Average Shares

 Outstanding

  3,360,912 

  2,818,000 

 

  3,360,912 

  2,818,000 




5





GOLDEN WEST BREWING COMPANY, INC. AND SUBSIDIARY

CONSOLIDATED STATEMENT OF STOCKHOLDERS' DEFICIT
JUNE 30, 2008 (UNAUDITED)

  

Preferred Stock




Common Stock



Additional

Paid-In




Accumulated

 

 

Shares

Amount

Shares

Amount

Capital

(Deficit)

Totals

Balance, December 31, 2006

      

      

2,418,000

  241 

594,845 

(1,220,385)

(625,299)

        

Stock issued for cash at $0.35, March, 2007

       

       

400,000

40

          129,385

      

129,425

Stock purchase warrants issued in financing, March, 2007

 

 

  


122,869


      


122,869

Stock issued for cash at $0.33, July, 2007

  

282,000

28

93,032

 

93,060

Stock issued for cash at $0.50, September, 2007

  

100,000

10

49,990

 

50,000

Advances converted to Preferred Stock at $0.75, September, 2007


300,000


30

  


224,970

 


225,000

Advance and accrued interest converted to stock, September, 2007

  

15,000

2

9,973

 

9,975

Paid-in capital related to common stock

previously subject to rescission

    


10,000

 


10,000

Shares issued for investor relations at $1.10, September, 2007

  

100,000

10

109.990

 

110,000

Shares issued for loan fees at $0.70, December, 2007

  

15,000

2

10,498

 

10,500

Shares issued for compensation at $0.60, December, 2007

  

5,000

1

2,999

 

3,000

Stock-based compensation – options

    

37,886

 

37,886

Deferred financing costs on line of credit

    

95,270

 

95,270

Dividends on Preferred Stock

    

(6,674)

 

(6,674)

Net (Loss) before net dividends

           - 

         -

          - 

          - 

              - 

(1,001,563)

(1,001,563)

Balance, December 31, 2007

300,000

30

3,335,000

334

1,485,033

(2,221,948)

(736,551)

        

Shares issued for compensation at $0.50, March, 2008

  

6,000

1

2,999

 

3,000

Shares issued for loan fees at $0.50, March, 2008

  

18,000

1

8,999

 

9,000

Deferred financing costs on line of credit for three

months ended March 31, 2008

    

80,960

 

80,960

Shares issued for compensation at $0.50, June, 2008

  

6,000

1

2,999

 

3,000

Shares issued for loan fees at $0.50, June, 2008

  

3,500

 

1,750

 

1,750

Stock-based compensation – options

    

6,676

 

6,676

Deferred financing costs on line of credit for three

months ended June 30, 2008

    

17,830

 

17,830

Dividends on Preferred Stock for

six months ended June 30, 2008

    

(13,348)

 

(13,348)

Net (Loss) before net dividends

          -  

     - 

       -  

       - 

       -   

    (435,082)

   (435,082)

Balance, June 30, 2008

300,000

30

3,368,500

337

1,593,898

(2,657,030)

(1,062,765)

        




6





GOLDEN WEST BREWING COMPANY AND SUBSIDARY
CONSOLIDATED STATEMENTS OF CASH FLOWS
FOR THE SIX MONTHS ENDED JUNE 30
(Unaudited)

 

2008

2007

Cash Flows from Operating Activities:

 

 

     Net loss attributable to common shareholders

$        (435,082)

$        (410,336)

     Adjustments to reconcile net loss to net cash used

         in operating activities:

  

         Depreciation

15,782

14,218 

         Amortization of intangibles

90,100

2,754 

         Stock financing costs and loan fees                                                

10,750

122,869 

         Preferred stock dividends

13,348

-

         Stock Option compensation                

          6,676

           22,404 

 

136,656

162,245

     Changes in operating assets and liabilities:

  

          (Increase) decrease in:

 

 

         Accounts Receivable

(42,899)

(80,025)

         Inventories

83,486

46,423 

         Prepaid expenses and other receivables

(6,231)

3,364 

         Increase (decrease) in:

 

 

         Checks written in excess of funds available

(26,713)

(6,341)

         Accounts payable

100,770

57,669 

         Accrued Expenses

        46,238

        15,550 

 

154,651

36,640

          Net cash (used in) operating activities

    (143,775)

    (211,451)

Cash Flows from Investing Activities:

 

 

      Equipment deposits

  

      Net Investment in fixed assets

(6,265)

(49,009)

      Investment in intangibles and other assets

(38,937)

         (19,782)

      Advances to related company

                   -   

(40,000)

          Net cash (used in) investing activities

       (45,202)

       (108,791)

Cash Flows from Financing Activities:

 

 

     Proceeds from Paid-In Capital

16,750 

129,425 

      Net Increase in Advances and Notes Payable

168,195 

       194,239 

          Net cash provided by financing activities

       184,945 

       323,664 

Decrease in Cash and Cash Equivalents

(4,032)

3,422 

Cash and Cash Equivalents, beginning of period

             4,684 

             344 

Cash and Cash Equivalents, end of period

$           652 

$          3,766  

Supplemental Schedule of Cash Flow Information:

 

 

     Cash paid for interest

$      56,221 

$       52,915 



7



GOLDEN WEST BREWING COMPANY AND SUBSIDIARY

NOTES TO FINANCIAL STATEMENTS




1.      Nature of Business and Significant Accounting Policies:


This summary of significant accounting policies of is presented to assist in understanding the Company's financial statements. The financial statements and notes are representations of management who is responsible for their integrity and objectivity. These accounting policies conform to generally accepted accounting principles in the United States of America and have been consistently applied in preparation of the financial statements. The Company has selected December 31 as its year end.


Description of Business - Golden West Brewing Company, Inc., a Delaware Corporation, and its wholly-owned California subsidiary Golden West Brewing Company (hereinafter referred to as “The Company” on a consolidated basis) were formed in 2003 for the purpose of acquiring the assets of Butte Creek Brewing Company, LLC ("Butte Creek").  The acquisition of Butte Creek was completed on August 31, 2005.  In June 2008, we formed a new wholly-owned subsidiary in Washington: Golden West Brewing, Inc.    This new subsidiary is inactive and has not commenced any operations but is included in our consolidated statements.  


In the opinion of management of the Company the accompanying statements contain all adjustments necessary to present fairly the financial position of the Company as of June 30, 2008 and December 31, 2007 , and its results of operations for the three  and six month periods ended June 30, 2008 and 2007  and its cash flows for the three  and six month periods ended June 30, 2008 and 2007  and the statement of stockholder’s deficit as of June 30, 2008.  The accompanying financial statements should be read in conjunction with the notes thereto filed as a part of the Company's annual report on Form 10-QSB.  All inter-company account balances and transactions are eliminated in consolidation.


Accounts Receivable - Accounts receivable are reported at net realizable value.  The Company has established an allowance for doubtful accounts based on factors pertaining to the credit risk of specific customers, historical trends and other information.   Delinquent accounts are written-off when it is determined that the amounts are uncollectible.


Inventory - Inventory is stated at the lower-of-average cost or market computed on a first-in first-out basis.  Inventory values as of June 30, 2008 and December 31, 2007 are classified as follows:


        Inventory Class         

June 30, 2008

December 31, 2007

Finished Product         

     $18,149  

     $    83,338

Manufacturing Materials

85,398

92,451

Goods in Process

9,450

22,082

Advertising Materials

1,388

-

       Total

  $114,385

$  197,871










8



GOLDEN WEST BREWING COMPANY AND SUBSIDIARY

NOTES TO FINANCIAL STATEMENTS


Fixed Assets – Fixed assets are valued at historical cost less accumulated depreciation.  Depreciation is computed on a straight-line basis.  Fixed Assets values net of accumulated depreciation as of June 30, 2008 and December 31, 2007  are classified as follows:


Fixed Asset Class

Life

June 30, 2008

December 31, 2007

Manufacturing equipment

5-15 yrs

$   239,908

$   246,983

Draft equipment and kegs

5 yrs

9,066

10,950

Vehicles

5 yrs

1,578

1,942

Computers and lab equipment

5 yrs

5,128

5,807

Office furniture and fixtures

5 yrs

529

603

Leasehold improvements

30 yrs

3,020

3,235

Trademarks and domain names

n/a

        8,780

        8,006

     Totals

 

$  268,009

$  277,526



Income Recognition - The Company recognizes revenues at the point of sale when title to the product changes hands to the buyer.


Accounting Estimates - The preparation of financial statements in conformity with generally accepted accounting principles requires management to make estimates and assumptions that affect the amounts reported in the financial statements and the accompanying notes. The actual results could differ from those estimates. The Company's financial statements are based upon a number of significant estimates including the allowance for doubtful accounts. Due to the uncertainties inherent in the estimation process, it is at least reasonably possible that the estimates for these items could be further revised in the near term and such revisions could be material.


Financial Instruments - The Company discloses fair value information about financial instruments when it is practicable to estimate that value. The carrying value of the Company's cash, cash equivalents, and accounts payable approximate their estimated fair values due to their short-term maturities.


Concentrations of Credit Risk - Financial instruments that potentially subject the Company to concentrations of credit risk consist principally of cash and cash equivalents and advances. At June 30, 2008 and December 31, 2007, the Company had no amounts of cash or cash equivalents in financial institutions in excess of amounts insured by agencies of the U.S. Government.


Valuation of Long-Lived Assets - The Company evaluates the carrying value of long-lived assets to be held and used whenever events or changes in circumstances indicate that the carrying amount may not be recoverable. The carrying value of a long-lived asset is considered impaired when the projected undiscounted future cash flows are less than its carrying value. The Company measures impairment based on the amount by which the carrying value exceeds the fair market value. Fair market value is determined primarily using the projected cash flows discounted at a rate commensurate with the risk involved. Losses on long-lived assets to be disposed of are determined in a similar manner, except that fair market values are reduced for the cost to dispose.


Income Taxes - The Company recognizes deferred tax assets and liabilities for temporary differences between the tax bases of assets and liabilities and the amounts at which they are carried in the financial statements, the effect of net operating losses, based upon the enacted tax rates in effect for



9



GOLDEN WEST BREWING COMPANY AND SUBSIDIARY

NOTES TO FINANCIAL STATEMENTS


the year in which the differences are expected to reverse. A valuation allowance is established when necessary to reduce deferred tax assets to the amount expected to be realized. 


Intangibles - Intangibles consists of trade names and trademarks. Intangibles other than goodwill are amortized using the straight-line method over the estimated useful life of the intangibles. The $25,000 of acquired intangible assets relate to trade names and trademarks that had an expected remaining useful life of approximately five years at the time of their purchase and are being amortized over a 5-year period.  Assets determined to have indefinite lives are no longer amortized in accordance with SFAS No. 142, "Goodwill and Other Intangibles," but are tested for impairment on an annual basis. 


In December, 2007, the Company entered into a Credit Agreement whereby the Company was extended a line of credit by four individual lenders, including two affiliates, in the maximum principal amount of $350,000.  The Credit Agreement terminates on December 31, 2008.  

The total value of advances under the credit facility which was credited to Additional paid in capital representing deferred financing fees is $95,270 for the year ended December 31, 2007 and $98,790 for the six months ended June 30, 2008.  The deferred financing fees associated with the advances are being amortized over the lives of the advance agreements and $2,456 was charged to the year ended December 31, 2007 and $86,927 was charged to the six months ended June 30, 2008.


Recent Accounting Pronouncements - There were various accounting standards and interpretations issued during 2007 and 2008, none of which are expected to have a material impact on the Company's consolidated financial position, operations or cash flows.


Per Share Information - Per share information is computed by dividing the net income or loss, less accrued preferred dividends,  by the weighted average number of shares outstanding during the period.


Cash and Cash Equivalents - The Company considers cash and cash equivalents to consist of cash on hand and demand deposits in banks with an initial maturity of 90 days or less.


Risks and Uncertainties - The Company is subject to substantial business risks and uncertainties inherent in starting a new business. There is no assurance that the Company will be able to generate sufficient revenues or obtain sufficient funds necessary for launching a new business venture.


Basis of Presentation - Going Concern - Generally accepted accounting principles in the United States of America contemplates the continuation of the Company as a going concern. However, the Company has sustained losses from operations, and has net working capital deficit, which raise substantial doubt about the Company's ability to continue as a going concern.


In view of these matters, realization of certain of the assets in the accompanying balance sheet is dependent upon continued operations of the Company, which in turn is dependent upon the Company's ability to meet its financial requirements, raise additional capital, and the success of its future operations.




10



GOLDEN WEST BREWING COMPANY AND SUBSIDIARY

NOTES TO FINANCIAL STATEMENTS


2.     Advances and Notes Payable:


On November 1, 2004, J. Andrew Moorer, a former Director of the Company, made an uncollateralized advance of $8,750.  The advance continued to be uncollateralized and due on demand.  This advance started to accrue interest at 8% on January 1, 2006 and had accrued interest as of September 30, 2007 of $1,225.  On September 30, 2007 the balance of the advance plus accrued interest totaling $9,975 was converted to 15,000 shares of common stock.  


Between March and September 2005, the Company borrowed a total of $125,000 from three lenders: $50,000 in July 2005 from Power Curve, Inc. (a company controlled by John Power); $50,000 in May 2005 from Lone Oak Vineyards, Inc. (a company controlled by Brian Power); and $25,000 in March 2005 from Tiffany Grace, an unaffiliated party.  The loans were used to pay off Butte Creek's loans to Tri County Economic Development Corporation, purchase additional equipment and provide working capital. The Tiffany Grace note, which was executed on September 9, 2005 accrues interest at the rate of 9% per annum, is payable in monthly payments of principal and interest based upon a five year amortization, and was due in full March, 2008.  As of June 30, 2008, the Tiffany Grace note had current maturities of $10,048.  The Power Curve and Lone Oak notes were executed in September, 2005, accrue interest at the rate of 9% per annum, and are payable in full in 2008. The loans are collateralized by a security interest covering all of our tangible and intangible assets.  As of June 30, 2008, the Power Curve and Lone Oak notes had accrued interest of $4,500 and $694 respectively and short-term maturities of $50,000 and $11,054, respectively, after the sale by of the Lone Oak Vineyards of $25,000 of its note to an unrelated third party on September 15, 2006.

 

On December 30, 2005, John Power and Power Curve, Inc. converted $215,000 and $90,000, respectively, in outstanding advances into collateralized long-term debt. The notes bear interest at 9% and mature December 31, 2008 and are collateralized by a security interest covering all of our tangible and intangible assets but are junior to the security interest granted to Power Curve, Inc. ($50,000), Lone Oak Vineyards, Inc. ($25,000), Dayton Misfeldt Trust ($25,000) and Tiffany Grace ($25,000) in September 2005 described above.  As of June 30, 2008, these notes had current maturities of $215,000 and $90,000 respectively and had accrued interest of $19,350 and $8,100 respectively.


As part of the acquisition of Butte Creek, the Company assumed an $8,136 note payable to Bruce Detweiler, a member of Butte Creek.  As of June 30, 2008 the note had accrued interest of $4,644.


The Company has pledged substantially all of its assets to secure some of the notes. Should the Company default in the payment of these secured notes, the collateral could be subject to forfeiture.


During the twelve months ended December 31, 2006, John Power and Power Curve, Inc. made advances to the Company of $115,000 and $155,000, respectively. The advances were uncollateralized and due on demand.  On December 31, 2006, John Power and Power Curve, Inc. converted these advances of $115,000 and $155,000, respectively, into collateralized long-term debt. The notes bear interest at 8% and mature December 31, 2008 and are collateralized by all tangible and intangible assets but junior to all prior perfected liens against those assets.  As of June 30, 2008, these notes had current maturities of $115,000 and $155,000 respectively and had accrued interest of $13,800 and $18,600 respectively.




11



GOLDEN WEST BREWING COMPANY AND SUBSIDIARY

NOTES TO FINANCIAL STATEMENTS


Effective September 4, 2007, the following transactions were completed:

1.

John C. Power and Power Curve, Inc. (collectively “Power”), the former being the President, Director and principal shareholder of the Company, assigned to Shana Capital Ltd., a Colorado corporation (“Shana Capital”) an advance owed to Power by the Company in the amount of $112,500.

2.

Power assigned to Webquest, Inc., a Colorado corporation (“Webquest”) an advance owed to Power by the Company in the amount of $112,500.

3.

In consideration of the assignments of the Advances owed to Power by the Company, Shana Capital and Webquest each executed and delivered, in favor of Power, their promissory note in the amount of $112,500.  Under the terms of each promissory note, the principal balance together with accrued interest at the rate of 7% per annum are due and payable, in full, on December 31, 2008.

4.

Shana Capital and Webquest each executed and delivered an Agreement to Convert Debt pursuant to which each agreed to convert their respective Advances owed to them by the Company that had been acquired from Power in the amount of $112,500 into 150,000 shares of Series A Convertible Preferred Stock of the Company (the “Series A Preferred Stock”), or an aggregate of 300,000 shares of Series A Preferred Stock, valued at $0.75 per share.

John Power, our President, and Power Curve, Inc., a company controlled by John Power, have made other short-term advances to the Company that remained unpaid as of June 30, 2008 in the amount of $9,000


In January, 2008, the Company issued a convertible debenture to represent a portion of its outstanding indebtedness to its legal counsel.  The debenture is in the principal amount of $30,000 and is repayable, together with interest at the rate of 8% per annum, on or before December 31, 2008.  The debenture is convertible, at the option of the holder, into shares of the Company’s common stock at a conversion price of $0.60 per share, which was at or above market price on the date of grant.  The debenture is unsecured.


In March, 2008, the Company borrowed the principal sum of $50,000 from one lender, the proceeds of which were used for working capital.  The note is repayable, together with interest at the rate of 10% per annum, on or before May 31, 2008.  The promissory note is secured by a UCC security interest against the Company’s inventory and accounts receivable associated with the launch of its new brand Blue Marble Organic Pilsner.  The loan is also secured by the personal guarantee of John C. Power, the Company’s Chief Executive Officer.  As of the date of this report, the balance of this note was $10,000 plus accrued interest of $911.


Lines of Credit -The Company assumed a $25,000 balance on a credit card issued by Wells Fargo Bank, with interest at the rate of 15.25% as of December 31, 2007. The card is uncollateralized and guaranteed by Tom Atmore, Butte Creek, LLC's Managing Member and our former general manager. The outstanding balance as of June 30, 2008  was $23,559.


The Company assumed a $15,400 line of credit on a Butte Creek credit card with Bank of America (formerly MBNA) with interest at the rate of 27.98%. The debt on the credit card is uncollateralized



12



GOLDEN WEST BREWING COMPANY AND SUBSIDIARY

NOTES TO FINANCIAL STATEMENTS


but guaranteed by Tom Atmore, Butte Creek, LLC’s managing member and our former general manager. The outstanding balance on June 30, 2008 was $8,574.



Notes Payable

June 30, 2008

Current

Portion

Long-

Term

Portion

Accrued

Interest

Interest

Rate

Maturity

Date

Collateralized

Lines of Credit

      
 

Bank of America (Atmore)

$    8,574

-

-

27.98%

Demand

No

 

Wells Fargo (Atmore)

 23,559

             -

               -

15.25%

Demand

No

TOTAL

  $ 32,133

             -

                -

   
        

Notes Payable – Related Parties

      
 

Power Curve, Inc. #1

$   50,000

 

$    4,500

9%

Sep., 2008

Yes

 

Power Curve, Inc. #2

    90,000

 

8,100

9%

Dec., 2008

Yes

 

Power Curve, Inc. #3

155,000

 

18,600

8%

Dec., 2008

Yes

 

John C. Power #1

215,000

 

19,350

9%

Dec., 2008

Yes

 

John C. Power #2

115,000

 

13,800

8%

Dec., 2008

Yes

 

Credit Facility

315,000

 

14,495

8%

Dec., 2008

No

 

Lone Oak Vineyards

11,054

 

694

9%

Sep., 2008

Yes

 

Sea Ranch Lodge & Village

 100,000

             -

     12,000

12%

Demand

No

TOTAL

 $1,051,054

             -

$  91,539

   
        

Notes Payable - Unaffiliated

      
 

Tiffany Grace

 $10,048

$            -

$           -

9%

Mar., 2008

Yes

 

B. Detweiller

8,136

 

4,644

8%

Demand

No

 

BRK Holdings, LLC

17,950

 

366

12.246%

Nov., 2008

No

 

P.Hirschburg

10,000

 

911

10%

May, 2008

Yes

 

Dayton Misfeldt Trust

23,937

            -

       1,077

9%

Dec., 2008

Yes

  

  $ 70,071

$            -

$   6,998

   
        


3.      Related Party Transactions


On November 1, 2004, J. Andrew Moorer, a former Director of the Company, made an uncollateralized advance of $8,750.  The advance continued to be uncollateralized and due on demand.  This advance started to accrue interest at 8% on January 1, 2006 and had accrued interest as of September 30, 2007 of $1,225.  On September 30, 2007 the balance of the advance plus accrued interest totaling $9,975 was converted to 15,000 shares of common stock.  


Between March and September 2005, the Company borrowed a total of $125,000 from three lenders: $50,000 in July 2005 from Power Curve, Inc. (a company controlled by John Power); $50,000 in May 2005 from Lone Oak Vineyards, Inc. (a company controlled by Brian Power); and $25,000 in March 2005 from Tiffany Grace, an unaffiliated party.  The loans were used to pay off Butte Creek's loans to Tri County Economic Development Corporation, purchase additional equipment and provide working capital. The Tiffany Grace note, which was executed on September 9, 2005 accrues interest at the rate of 9% per annum, is payable in monthly payments of principal and interest based upon a five year amortization, and was due in full March, 2008.  As of June 30, 2008, the Tiffany Grace note



13



GOLDEN WEST BREWING COMPANY AND SUBSIDIARY

NOTES TO FINANCIAL STATEMENTS


had current maturities of $10,048.  The Power Curve and Lone Oak notes were executed in September, 2005, accrue interest at the rate of 9% per annum, and are payable in full in 2008. The loans are collateralized by a security interest covering all of our tangible and intangible assets.  As of June 30, 2008, the Power Curve and Lone Oak notes had accrued interest of $4,500 and $694 respectively and short-term maturities of $50,000 and $11,054, respectively, after the sale by of the Lone Oak Vineyards of $25,000 of its note to an unrelated third party on September 15, 2006.

 

On December 30, 2005, John Power and Power Curve, Inc. converted $215,000 and $90,000, respectively, in outstanding advances into collateralized long-term debt. The notes bear interest at 9% and mature December 31, 2008 and are collateralized by a security interest covering all of our tangible and intangible assets but are junior to the security interest granted to Power Curve, Inc. ($50,000), Lone Oak Vineyards, Inc. ($25,000), Dayton Misfeldt Trust ($25,000) and Tiffany Grace ($25,000) in September 2005 described above.  As of June 30, 2008, these notes had current maturities of $215,000 and $90,000 respectively and had accrued interest of $19,350 and $8,100 respectively.


As part of the acquisition of Butte Creek, the Company assumed an $8,136 note payable to Bruce Detweiler, a member of Butte Creek.  As of June 30, 2008 the note had accrued interest of $4,644.


During the twelve months ended December 31, 2006, John Power and Power Curve, Inc. made advances to the Company of $115,000 and $155,000, respectively. The advances were uncollateralized and due on demand.  On December 31, 2006, John Power and Power Curve, Inc. converted these advances of $115,000 and $155,000, respectively, into collateralized long-term debt. The notes bear interest at 8% and mature December 31, 2008 and are collateralized by all tangible and intangible assets but junior to all prior perfected liens against those assets.  As of June 30, 2008, these notes had current maturities of $115,000 and $155,000 respectively and had accrued interest of $13,800 and $18,600 respectively.


In 2006 and 2007, John Power and Power Curve, Inc, made advances to one of our distributors.  This distributor accounted for 12.1 % of gross sales in 2007 and 7.3% of gross sales in the six months ended June 30, 2008.  In March 2007, the Company made a secured loan to the same customer/distributor in the amount of $40,000.  The loan was collateralized by all of the assets (receivables, inventory and equipment) of the distributor.  This Distributor had open account receivables of $73,187 as of June 30, 2008.  As of June 30, 2008, we have made an allowance for bad debt equal to the value of this note plus a portion of their overdue account receivable balance.


On March 15, 2007, we completed the private placement of units, each unit consisting of one share of the Company’s Common Stock (“Common Stock”) and one Warrant exercisable to purchase one additional share of Common Stock at an exercise price of $0.40 per share for a period of two years from the date of issue (“Warrants”).  Collectively, the Common Stock and Warrants are, hereinafter, referred to as “Units”.  The private offering price was $0.35 per Unit.  In total, we sold 400,000 units.  The units were sold to a total of three (3) investors, each of whom qualified as an "accredited investor" within the meaning of Rule 501(a) of Regulation D under the Securities Act of 1933, as amended (the “Securities Act”).  One of the three investors was John Power, The Company’s C.E.O. and Director.


On July 19, 2007, we completed a private placement of 282,000 shares at $0.33 per share for a total of $93,060 in proceeds.  Brian Power, a Director, acquired 100,000 of these shares for cash.  Our



14



GOLDEN WEST BREWING COMPANY AND SUBSIDIARY

NOTES TO FINANCIAL STATEMENTS


attorney, Clifford L. Neuman, acquired 60,000 of these shares by converting $19,800 in accrued fees payable.


Effective September 4, 2007, the following transactions were completed:

1.

John C. Power and Power Curve, Inc. (collectively “Power”), the former being the President, Director and principal shareholder of the Company, assigned to Shana Capital Ltd., a Colorado corporation (“Shana Capital”) an advance owed to Power by the Company in the amount of $112,500.

2.

Power assigned to Webquest, Inc., a Colorado corporation (“Webquest”) an advance owed to Power by the Company in the amount of $112,500.

3.

In consideration of the assignments of the Advances owed to Power by the Company, Shana Capital and Webquest each executed and delivered, in favor of Power, their promissory note in the amount of $112,500.  Under the terms of each promissory note, the principal balance together with accrued interest at the rate of 7% per annum are due and payable, in full, on December 31, 2008.

4.

Shana Capital and Webquest each executed and delivered an Agreement to Convert Debt pursuant to which each agreed to convert their respective Advances owed to them by the Company that had been acquired from Power in the amount of $112,500 into 150,000 shares of Series A Convertible Preferred Stock of the Company (the “Series A Preferred Stock”), or an aggregate of 300,000 shares of Series A Preferred Stock, valued at $0.75 per share.

As part of the foregoing transactions, the Company’s Board of Directors authorized, adopted and approved the designation of a series of preferred stock consisting of an aggregate of 300,000 of Series A Convertible Preferred Stock.  The Company’s Certificate of Incorporation previously authorized the Board of Directors to adopt one or more series of preferred stock within the authorized limitation of 5,000,000 shares.  The adoption by the Board of Directors of the Series A Preferred Stock did not require further shareholder approval.

John Power, our President, and Power Curve, Inc. a company controlled by John Power, have made other short-term advances to the Company that remained unpaid as of June 30, 2008 in the amount of $9,000.  These advances are uncollateralized and due on demand.


Effective December 1, 2007, the Company entered into an employment agreement with its President, Mark Simpson, providing for the issuance to Mr. Simpson of an aggregate of 13,000 shares of the Company’s common stock as compensation for his services as President.  Concurrently, the Company also entered into a consulting agreement with Artisan Food and Beverage Group, Inc., a company owned and controlled by Mr. Simpson, providing for the provision of consultation services to the Company in consideration of a consulting fee in the amount of $4,500 per month.  The consulting agreement terminates on December 31, 2008.


In January, 2008, the Company issued a Convertible Debenture to represent a portion of its outstanding indebtedness to its legal counsel.  The debenture is in the principal amount of $30,000 and is repayable, together with interest at the rate of 8% per annum, on or before December 31, 2008.  The debenture is convertible, at the option of the holder, into shares of the Company’s common stock



15



GOLDEN WEST BREWING COMPANY AND SUBSIDIARY

NOTES TO FINANCIAL STATEMENTS


at a conversion price of $0.60 per share, which was at or above market price on the date of grant.  The debenture is unsecured.


In March, 2008, the Company borrowed the principal sum of $50,000 from one lender, the proceeds of which were used for working capital.  The note is repayable, together with interest at the rate of 10% per annum, on or before May 31, 2008.  The promissory note is secured by a UCC security interest against the Company’s inventory and accounts receivable associated with the launch of its new brand Blue Marble Organic Pilsner.  The loan is also secured by the personal guarantee of John C. Power, the Company’s Chief Executive Officer.  As of the date of this report, the balance on this note was $10,000 plus accrued interest of $911.


These related party transactions have not been evaluated for fairness.


Credit Agreement


     In December, 2007, the Company entered into a Credit Agreement whereby the Company was extended a line of credit by four individual lenders, including two affiliates, in the maximum principal amount of $350,000.  The Credit Agreement terminates on December 31, 2008.  The outstanding credit balance under the Credit Agreement accrues interest at the rate of 8% per annum and is payable, at the option of the lender, either in cash or in shares of the Company’s common stock valued at the then applicable conversion price.  The credit balance is convertible into shares of common stock of the Company at a conversion price equal to 75% of the market price of the Company’s common stock on the trading day immediately preceding the conversion date, but in no event is the conversion price to be greater than $1.00 per share or less than $0.25 per share.  The fair value of the beneficial conversion feature represents financing fees for each advance under the Agreement, and are valued using the Black Scholes pricing model at the time the advance is made.  Expected volatility is based on historical trading activity of the Company’s common stock, and was calculated at 95% for advances made in 2007.  The risk free interest rate was obtained from published US Treasury data for constant maturity treasury bills and ranged from 3.2% to 5.0%.  The expected life of the conversion feature was determined to be the life of the Credit Facility which terminates on December 31, 2008.  The total value of advances under the credit facility which was credited to Additional paid in capital representing deferred financing fees is $95,270 for the year ended December 31, 2007 and $98,790 for the six months ended June 30, 2008.  The deferred financing fees associated with the advances are being amortized over the lives of the advance agreements and $2,456 was charged to the year ended December 31, 2007 and $86,927 was charged to the six months ended June 30, 2008.


The Company has also agreed to issue to each lender as a financing fee, 100 shares of common stock for every $1,000 of advances made under the Credit Agreement.  The credit agreement is secured by a senior lien and security interest in the Company’s tangible and intangible assets.  The lenders under the credit agreement are John C. Power, John Gibbs, Stephen Calandrella and Clifford L. Neuman, the Company’s legal counsel.  


As of the date of this report, the outstanding balance on this credit line was $330,000 plus accrued interest.




16



GOLDEN WEST BREWING COMPANY AND SUBSIDIARY

NOTES TO FINANCIAL STATEMENTS


4.     Operating Leases


Effective July 1, 2005, the Company entered into a five year lease for office and warehouse space in Chico, California for Butte Creek. The lease provided for initial monthly rent of $3,150, which increased to $3,726 in July 2006 and is subject to annual increases every year starting in July 2007 based on the Consumer Price Index, and expires in 2010.  A CPI adjustment to the rent was not made in 2007 or 2008.


Future minimum lease payments under this lease are as follows:


Year Ending December 31,

 

2008

$22,356

 

2009

$44,712

 

2010

$44,712


5.     Commitments & Contingencies


A. On December 30, 2005, an unsecured outstanding advance to the Company by an unaffiliated party at that time in the amount of $10,000 was converted into 40,000 shares of common stock. In February 2006, the Company was notified by the SEC that this conversion of $10,000 into 40,000 shares of common stock to an unaffiliated third party might have been a violation of Section 5 of the Securities Act of 1933 (the "33 Act"). While Management disagrees with this view, if it is determined that this transaction constituted a primary offering by or on behalf of the Company in violation of Section 5 of the 33 Act, then the Company may be subject to remedial sanctions. Such sanctions may include the payment of disgorgement, prejudgment interest and civil or criminal penalties. Management of the Company is not aware of any pending claims for sanctions against it based on Section 5 of the 33 Act, and intends to vigorously defend against any such claims if they arise.  The shares issued are included in our total number of shares outstanding as of June 30, 2008 and December 31, 2007.  However, A contingency exists with respect to this matter, the ultimate resolution of which cannot be determined at this time.


B. Delinquent Taxes & Rent


At June 30, 2008, the Company had outstanding payroll tax liabilities of $33,805. Of these amounts $31,188 are considered delinquent.

The United States Tax and trade Bureau ("TTB"),  and various state agencies collect excise taxes often referred to as "alcohol taxes" with the amount based on the volume of beer sold.  At June 30, 2008, the Company had alcohol related taxes payable to federal and state taxing authorities of $11,423. California Redemption Value (CRV) is a tax collected on all package sales to retailers, processed through the California Department of Conservation and refunded through the State's recycling program.. The detail of those taxes payable is as follows:





17



GOLDEN WEST BREWING COMPANY AND SUBSIDIARY

NOTES TO FINANCIAL STATEMENTS




 

June 30, 2008

 

Tax Agency

Due

Delinquent

 

Internal Revenue Service

$  33,522

$ 31,188

PAYROLL TAXES

CA Employment Development Department

$  283

$          0

PAYROLL TAXES

Federal Tax and Trade Bureau

$  10,367

$          0

EXCISE TAX

CA Board of Equalization

$    1,980

$          0

EXCISE AND SALES TAX

CA Department of Conservation

$  25,598

$ 25,291

CRV TAX

CA Franchise Tax Board

$    6,600

$   6,600

FRANCHISE TAXES

Butte County Tax Collector

$       770

$          0

PROPERTY TAXES


Most of these delinquent taxes payable have been assumed by the Company in connection with our acquisition of Butte Creek as the continuation of regulatory compliance is material to the Company's ability to continue as a going concern.  The Company has entered into monthly payment plans with all of the aforementioned agencies. Continued operations could be severely impaired should the Company default on its payment plans with the IRS or any other governmental agency seek to collect any of the delinquent payables before we are able to pay them.  


6..     Common and Preferred Stock:


On March 15, 2007, we completed the private placement of units.  Each unit consisted of one share of the Company’s Common Stock and one Warrant exercisable to purchase one additional share of Common Stock at an exercise price of $0.40 per share for a period of two years from the date of issue.  The private offering price was $0.35 per Unit.  All 400,000 units were sold to a total of three investors, each of whom qualified as an "accredited investor" within the meaning of Rule 501(a) of Regulation D under the Securities Act of 1933, as amended (the “Securities Act”).  One of the three investors was John Power, The Company’s President and Director.  The gross proceeds of the offering were $140,000, while costs associated with the offering totaled $10,575, resulting in net proceeds of $129,425.  


The fair value of the warrants issued in the private placement was estimated utilizing the Black-Scholes pricing model with the following assumptions: expected life of 2 years; expected volatility of 50%; risk free interest rate of 4.57% and no dividend yield.  The fair value of the warrants totaling $122,869 has been charged to other expenses as financing costs for the year ended December 31, 2007.


On July 19, 2007, we completed a private placement of 282,000 shares at $0.33 per share for a total of $93,060 in proceeds.  Brian Power, a Director, acquired 100,000 of these shares for cash.  Our attorney, Clifford L. Neuman, acquired 60,000 of these shares by converting $19,800 in accrued fees payable.


Effective September 30, 2007, the Company issued an aggregate of 15,000 shares of common stock in satisfaction of an uncollateralized advance payable to a non-affiliate in the amount of $9,975, principal and interest.  The shares were issued to one person who qualified an an “accredited investor” within the meaning of Rule 501(a) of Regulation D under the Securities Act.  The shares, which were acquired for investment purposes and subject to restrictions on transfer, were sold without registration under the Securities Act in reliance upon Section 4(2) thereunder.  No fees or commissions were paid in the transaction.




18



GOLDEN WEST BREWING COMPANY AND SUBSIDIARY

NOTES TO FINANCIAL STATEMENTS


Effective September 4, 2007, the following transactions were completed:


John C. Power and Power Curve, Inc. (collectively “Power”), the former being the President, Director and principal shareholder of the Company, assigned to Shana Capital Ltd., a Colorado corporation (“Shana Capital”) an advance owed to Power by the Company in the amount of $112,500.


Power assigned to Webquest, Inc., a Colorado corporation (“Webquest”) an advance owed to Power by the Company in the amount of $112,500.


In consideration of the assignments of the Advances owed to Power by the Company, Shana Capital and Webquest each executed and delivered, in favor of Power, their promissory note in the amount of $112,500.  Under the terms of each promissory note, the principal balance together with accrued interest at the rate of 7% per annum are due and payable, in full, on December 31, 2008.


Shana Capital and Webquest each executed and delivered an Agreement to Convert Debt pursuant to which each agreed to convert their respective Advances owed to them by the company that had been acquired from Power in the amount of $112,500 into 150,000 shares of Series A Convertible Preferred Stock of the Company (the “Series A Preferred Stock”), or an aggregate of 300,000 shares of Series A Preferred Stock, valued at $0.75 per share.


As part of the foregoing transactions, the Company’s Board of Directors authorized, adopted and approved a designation of a series of preferred stock consisting of an aggregate of 300,000 of Series A Convertible Preferred Stock.  The Company’s Certificate of Incorporation previously authorized the Board of Directors to adopt one or more series of preferred stock within the authorized limitation of 5,000,000 shares.  The adoption by the Board of Directors of the Series A Preferred Stock did not require further shareholder approval.   During the calendar year ending 2007 the company accrued $6,674 of accrued dividends.

The Certificate of Designations, Preferences and Rights of Series A Convertible Preferred Stock has previously been filed with the Commission.   Following is a summary of the relative rights and preferences of the Series A Preferred Stock, which summary is qualified in its entirety by reference to the Certificate.

  

Stated Value

$0.75 per share

 

 

Liquidation Preference

$0.75 per share, senior to shares of Common Stock

 

 

Dividends

7% per year, payable, at the option of the Company, either in cash or in shares of Common Stock, valued at 100% of Fair Market Value on the Dividend Payment Date.

 

 


19



GOLDEN WEST BREWING COMPANY AND SUBSIDIARY

NOTES TO FINANCIAL STATEMENTS




Conversion Rights

Convertible into shares of Common Stock, at the option of the holder at an initial conversion price of $0.75 per share.

 

 

Voting Rights

Holders of Series A Preferred Stock exercise full voting rights together with holders of shares of Common Stock, voting as a group.


The Company sold 100,000 shares of common stock at $0.50 per share to two investors in September 2007 in a private transaction.


In December, 2007, the Company entered into a Credit Agreement with four individuals providing for a revolving line of credit in the maximum principal amount of $350,000.  The Company agreed to pay a financing fee in the form of 100 shares of common stock for every $1,000 in advances made under the Credit Agreement.     As of the date of this Report, the Company has borrowed $330,000 under the Credit Agreement and has issued an aggregate of 33,000 shares of common stock in December 2007 and 2008 as a financing fee.


Effective January 2008, the Company issued its Convertible Debenture in the principal amount of $30,000 evidencing a portion of its outstanding account payable in favor of its legal counsel.  The Debenture is convertible at the option of the holder into shares of common stock at a conversion price equal to $0.60 per share.


In December 2007, the Company granted a one-time bonus of 1,000 common shares to three employees for a total of 3,000 common shares.  The shares were valued at $.50 per share and were expensed in 2007.  


Effective March, 2008, the Company issued an aggregate of 5,000 shares of common stock to one investor as a financing fee for a loan to the Company in the principal amount of $50,000.


Beginning in December, 2007, the Company commenced issuing 1,000 shares of common stock per month of service pursuant to its Employment Agreement with its President, Mark Simpson.

As of June 30, 2008, the Company granted and issued an aggregate of 14,000 shares of common stock:  7,000 to its President, Mark Simpson; and, 7,000 shares to its Chief Financial Officer of a wholly-owned subsidiary.  The shares were issued for services for the seven months ended June 30, 2008


7.      Income Taxes  


The Company has an estimated net operating loss carry forwards of approximately $1,001,563 and $1,029,611 for the years ended December 31, 2007 and December 31, 2006, respectively, to offset future taxable income. The net operating loss carry forward, if not used, will expire in various years through 2025, and may be restricted if there is a change in ownership. No deferred income taxes have been recorded because of the uncertainty of future taxable income to be offset.




20



GOLDEN WEST BREWING COMPANY AND SUBSIDIARY

NOTES TO FINANCIAL STATEMENTS


Significant components of the Company's net deferred income tax asset are as follows:


    

 

December

   31, 2007  

December

   31,2006  

Prior

   Years  

Net operating losses carry forward

$  1,001,563

$  1,029,611

$  254,000 

Effective Tax rate

18.5%

18.5%

18.5%

Deferred income tax

185,289

190,478

46,990

Deferred income tax allowance

    (185,289)

    (190,478)

   (46,990)

Net deferred income tax asset

$               -

$               -

$            - 


The reconciliation of income tax (benefit) computed at the federal statutory rate to income tax expense (benefit) for all periods presented is as follows:


   

Tax (benefit) at Federal statutory rate

 

(15.00)%

State tax (benefit) net of Federal benefit

 

(3.50)    

Valuation allowance

 

18.50     

Tax provision (benefit)

 

        -      



8..     Investor Relations Agreement


The Company entered into a 6-month contract effective October 15, 2007 with Red Chip to provide Investor Relations.  The Company paid Red Chip $50,000 cash and 100,000 shares of common stock valued at $110,000 for an aggregate of $160,000 for these services.  As of the date of this report, this agreement had expired.


9.       Equity Incentive Plan:


On December 10, 2004, we adopted our 2004 Equity Incentive Plan for our officers, directors and other employees, plus outside consultants and advisors.  That in consideration of their services to the Company, certain consultants, employees, officers and directors were granted non-qualified stock options exercisable to purchase, in the aggregate 400,000 shares of common stock at an exercise price of $0.50 per share.  The foregoing options are exercisable until December 31, 2012, their “Expiration Date”.  The foregoing options are subject to vesting and become exercisable 50% on the date of grant; 16.67% on July 31, 2007; 16.67% on July 31, 2008; and 16.67% on July 31, 2009, subject to the holder continuing to serve in their positions with the Company, or in some other capacity as shall be approved by the Company and the holder, on each vesting date.  The expense for the quarter ended June 30, 2008 was $3,338.


The options were granted to five persons who serve as directors, employees or consultants to the Company.  The shares issuable upon exercise of the options will be “restricted securities” within the meaning of Rule 144 under the Securities Act of 1933, as amended.


Under the Equity Incentive Plan, our employees, outside consultants and advisors may receive awards of non-qualified options and incentive options, stock appreciation rights or shares of stock. A



21



GOLDEN WEST BREWING COMPANY AND SUBSIDIARY

NOTES TO FINANCIAL STATEMENTS


maximum of 500,000 shares of our common stock are subject to the Equity Incentive Plan. No stock appreciation rights, options or bonus stock have been granted under the Equity Incentive Plan.


The Equity Incentive Plan may be administered by the Board or in the Board's sole discretion by the Compensation Committee of the Board or such other committee as may be specified by the Board to perform the functions and duties of the Committee under the Equity Incentive Plan. Subject to the provisions of the Equity Incentive Plan, the Committee and the Board shall determine, from those eligible to be participants in the Equity Incentive Plan, the persons to be granted stock options, stock appreciation rights and restricted stock, the amount of stock or rights to be optioned or granted to each such person, and the terms and conditions of any stock option, stock appreciation rights and restricted stock.  


The following tables present summarized information about fixed price stock options at June 30, 2008:

         

 

Options outstanding at December 31, 2007

350,000 

 

 

     Granted

 -  

 

 

     Exercised

 -  

 

 

     Forfeitures_

 

 

 

Options outstanding at June 30, 2008

350,000 

 

 

 

 

 

 

Exercise Price

Weighted Average

 Number Outstanding

Weighted Average

Contractual Life

Weighted Average

Price

Number

Exercisable

$0.50

350,000

5 years

$0.50

232,750


The fair value of the options granted in fiscal year 2006 was estimated using the Black-Scholes option pricing model with the following assumptions:


Expected volatility

 

 

75%

 

Risk-free interest rate

 

 

4.85%

 


10.       Subsequent Events:


A.

Subsequent to June 30, 2008,  Power Curve, Inc. has made short-term advances to the Company in the amount of $3900. The advances are uncollateralized and due on demand.

B.

In December, 2007, the Company entered into a Credit Agreement with four individuals providing for a revolving line of credit in the maximum principal amount of $350,000.   As of the date of this Report, the Company has borrowed $330,000 under the Credit Agreement and has issued an aggregate of 33,000 shares of common stock as a financing fee.  Subsequent to June 30, 2008, $15,000 was borrowed under this credit agreement which is included in the total outstanding amount of $330,000 plus accrued interest.




22







ITEM 2.

MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

Plan of Operations

          Golden West Brewing Company, Inc. (the "Company" or "Golden West") was formed in December 2003 to acquire substantially all of the business assets of Butte Creek Brewing Company, LLC ("Butte Creek" or "Butte"). We are currently a holding company for our wholly-owned subsidiary Golden West Brewing Company, a California corporation, which acquired the assets and certain liabilities of Butte Creek on August 31, 2005. Butte Creek has been operating as a craft brewery in Chico, California since 1996. It specializes in brewing certified organic craft beers.   We face operational challenges as our sales and production levels increase.  The following are the key issues and challenges facing the Company:

   
 

*

Sales.  We believe that our minimum level of sales for our operating subsidiary, Butte Creek, to break-even is an average of at least $130,000 per month at a gross margin of 30%.    It is critical for us to improve our sales so that we can achieve at least a break-even operating level.  There is no assurance that we will be able to achieve this level of sales, or if we achieve it, that we will be able to maintain it.  Our sales enhancement plan is to (a) introduce new products (b) add new sales territories and (c) increase our penetration in existing territories.  In May 2008, we reduced our full-time employee headcount to 5 people as part of a plan to reduce the level of sales needed to break-even.  As of the date of this report, we have not determined a new sales target to achieve break-even operations.

   
 

*

Increase Gross Profit Margin.  In addition, our gross profit margin must be increased to at least 30% of sales.  Our plan is to take advantage of our increased production capacity and increase our production which should lower our average cost per barrel of beer produced. Also, we are trying to improve our product mix with higher margin products including more draft beer sales.  We also are raising our prices for contract brewing.  We raised our prices to certain customers in March 2008 and plan increases to other customers later in 2008.  In May 2008, we reduced our full-time brewery headcount to 2 people and plan to use temporary labor as needed to maintain production. There is no assurance that we will be successful in implementing our plan to increase our gross profit margin.  Many of these strategies have contributed to an improvement in our gross profit margin but have been outweighed by negative contributing factors including rising raw material costs, contract brewing increasing as a percentage of total sales, inventory adjustments and shortages.  

   
 

*

Control Selling, General & Administrative Expenses.  In addition to raising sales, we must control our expenditures to achieve a break-even operating level. In May 2008, we reduced our selling, general and administrative headcount at our Chico facility as we work towards reducing our expenditures.

   



23







 

*

Working Capital Shortage.  Our history of working capital deficiencies make it difficult to build finished inventory.  We owe delinquent taxes to the IRS and several State agencies.  In addition, we have increased our production capacity and launched new products that will require increased levels of inventory.   One new product, Blue Marble Organic Pilsner, was introduced in the quarter ended June 30, 2008.  Production and sales of this product in the quarter were responsible for large decrease of our finished inventory and increase of receivables as of June 30, 2008 which has further strained our limited working capital.   

Finally, our ability to maintain our equipment has been challenging with our shortage of working capital.  We also may not have enough working capital to maintain sufficient inventory levels of raw materials, glass and cardboard needed for production at historical levels.   If we are unable to maintain production levels, our sales would decline.  

   
 

*

Lack of Marketing Materials.  We have very limited marketing budgets and are not competitive with other breweries of our size in the amount and quality of marketing materials needed to support our distribution network.

   
 

*

Continued Operating Losses.   Our history of operating losses makes it difficult to raise capital for our working capital needs.   We are developing  key performance indicators to better manage and monitor our business in an attempt to reduce our operating losses.   We also reduced our employee headcount in May 2008.

   
 

*

Lack of Inventory Controls.   We need to improve our control and management of our finished inventory to reduce the amount of shrinkage we have experienced due, we believe, to unsupervised employees.  We do not believe our lack of inventory control has materially impacted our business.  We conduct physical inventories on a monthly basis and recently upgraded our accounting software to improve our inventory control.  If these measures do not provide improved inventory controls, we would expect our margins to erode and our sales to decline.

We have outsourced  the location of some of our finished goods  inventory  which is intended to reduce inventory shortages and provide stronger inventory controls.   There is no assurance that we can maintain an outside inventory location.

          Both Golden West and Butte Creek have sustained losses from operations.  Golden West has a working capital deficit which raises substantial doubts about their ability to continue as a going concern. Our audited financial statements have received going concern qualifications from our Independent Registered Public Accounting Firm.

          The following discussion and analysis is for the three and six month periods ended June 30, 2008  and should be read in conjunction with the Notes thereto of Golden West Brewing Company, Inc.  



24





Critical Accounting Policies and Estimates

          In the ordinary course of business, we have made a number of estimates and assumptions relating to the reporting of results of operations and financial condition in the preparation of our financial statements in conformity with accounting principles generally accepted in the United States of America. Actual results could differ significantly from those estimates under different assumptions and conditions. We believe that the following discussion addresses our most critical accounting policies, which are those that are most important to the portrayal of our financial condition and results. We constantly re-evaluate these significant factors and make adjustments where facts and circumstances dictate.

          The preparation of financial statements in conformity with generally accepted accounting principles requires management to make estimates and assumptions that affect the amounts reported in the financial statements and the accompanying notes. The actual results could differ from those estimates. Our financial statements are based upon a number of significant estimates, the allowance for doubtful accounts, obsolescence of inventories and the estimated useful lives selected for property and equipment. Due to the uncertainties inherent in the estimation process, it is at least reasonably possible that the estimates for these items could be further revised in the near term and such revisions could be material.

Overview - Factors Affecting Results of Operations

          Sales in the craft beer industry generally reflect a degree of seasonality, with the first and fourth quarters historically being the slowest and the rest of the year typically demonstrating stronger sales. We have historically operated with little or no backlog and, therefore, our ability to predict sales for future periods is limited.

          Our sales are affected by several factors, including consumer demand, price discounting and competitive considerations. We compete in the craft brewing market as well as in the much larger specialty beer market, which encompasses producers of import beers, major national brewers that produce fuller-flavored products, and large spirit companies and national brewers that produce flavored alcohol beverages. Beyond the beer market, craft brewers also face competition from producers of wines and spirits. The craft beer segment is highly competitive due to the proliferation of small craft brewers, including contract brewers, and the large number of products offered by such brewers. Imported products from foreign brewers have enjoyed resurgence in demand since the mid-1990s. Certain national domestic brewers have also sought to appeal to this growing demand for craft beers by producing their own fuller-flavored products.. The wine and spirits market has experienced a surge in the past several years, attributable to competitive pricing, increased merchandising, and increased consumer interest in spirits. Because the number of participants and number of different products offered in this segment have increased significantly in the past ten years, the competition for bottled product placements and especially for draft beer placements has intensified.



25





Overview of Product Distribution

        Our products are available for sale directly to consumers in draft and bottles at restaurants, bars and liquor stores, as well as in bottles at supermarkets, warehouse clubs and convenience stores. Like substantially all craft brewers, our products are delivered to these retail outlets through a network of local distributors whose principal business is the distribution of beer and, in some cases, other alcoholic beverages, and who traditionally have local distribution relationships with one or more national beer brand.

        Sales in the craft beer industry generally reflect a degree of seasonality, with the first and fourth quarters historically being the slowest and the rest of the year typically demonstrating stronger sales. We have historically operated with little or no backlog and, therefore, our ability to predict sales for future periods is limited.

Operating and Financial Review and Prospects

Operating Results

For the three months ended June 30, 2008 compared to the three months ended June 30, 2007:

REVENUES.  Gross Revenues were $373,390 for the three months ended June 30, 2008 compared to $348,757 for the comparable 2007 period.  Revenues net of excise taxes (“Net Revenues”) for the three months ended June 30, 2008 were $359,364 an increase of  $23,140 or 6.9% compared to $336,224 in the three months ended June 30, 2007.   The increase in sales was primarily the result of sales of a new product and contract brewing which off-set weakness in our core brands.


COST OF GOODS SOLD Cost of goods sold for three months ended June 30, 2008 was $325,764 or 90.7% of net revenues compared to $270,747 or 80.5% of net sales for the three months ended June 30, 2007.  The increase in COGS was due to increases in our raw material costs, primarily inbound freight, malted barley, glass bottles, and cardboard packaging.  We were unable to increase our average sale price of case beer to keep up with the increasing COGS expense.  The relatively large introduction of one new product, Blue Marble Organic Pilsner, also reduced our average selling price.


GROSS PROFIT Gross profit for the three months ended June 30, 2008 was $33,600 or 9.3% of net revenues compared to $65,477 or 19.5% of net revenues for the three months ended June 30, 2007.   We were unable to increase our average selling price of case beer to keep up with the increasing COGS expense.


OPERATING EXPENSES Total operating expenses increased $60,041 or 30.3% to $257,960 for the three months ended June 30, 2008 compared to $197.919 for three months ended June 30, 2007.  The increase was primarily due to amortization of deferred financing costs.  Components of operating expenses are:


 

*

Depreciation & Amortization expense was $57,636 for the three months ended June 30, 2008 compared to $8,341 for the three months ended June 30, 2007.  The increase was primarily due to deferred financing cost amortization of $48,113.  



26







 

*

Management compensation was $24,088 for the three months ended June 30, 2008 compared to $30,501 for the three months ended June 30, 2007.  The decrease was related to a reduction of the labor force in May 2008.

 

*

Rent expense was unchanged at $11,178 for the three months ended June 30, 2008 and the three months ended June 30, 2007.

 

*

Selling expenses was $29,907 for the three months ended June 30, 2008 compared to $32,855 for the three months ended June 30, 2007.   The decrease was due to decreased trade show activity.

 

*

Legal and Accounting expense was $46,133 for the three months ended June 30, 2008 compared to $36,390 for the three months ended June 30, 2007.

 

*

Stock Based Compensation was $3,338 for the three months ended June 30, 2008 compared to $13,927 for the three months ended June 30, 2007.  The decrease was the result of accelerated vesting of employee options in the prior fiscal years.

 

*

Other General & Administrative Operating Expenses increased $20,953 to $85,680 for the three months ended June 30, 2008 compared to $64,727 for the three months ended June 30, 2007.   The increase was a result of costs associated with launching a new brand in the quarter.   The primary components of this category are insurance, payroll taxes, office expenses and consulting expenses.


OPERATING LOSS.  The operating loss for the three months ended June 30, 2008 increased $91,918 or 69.4% to $224,360 compared to $132,442 for the three months ended June 30, 2007.  The increased operating loss primarily due to a substantial increase in non-cash charges related to the amortization of deferred financing fees associated with our lines of credit.   


OTHER INCOME & EXPENSE Net other income and expense was $(30,965) for the three months ended June 30, 2008 compared to $(32,454) for the three months ended June 30, 2007.


NET LOSS Net loss increased $90,429 or 54.8% to $25,325 for the three months ended June 30, 2008 compared to $164,896 for the three months ended June 30, 2007.  The increased net loss was due to increased COGS and to amortization of deferred financing costs.

For the six months ended June 30, 2008 compared to the six months ended June 30, 2007:

REVENUES.  Gross Revenues were $725,490 for the six months ended June 30, 2008 compared to $660,439 for the comparable 2007 period.  Revenues net of excise taxes (“Net Revenues”) for the six months ended June 30, 2008 were $699,146 an increase of  $33,074 or 5.2% compared to $633,072 in the six months ended June 30, 2007.   The increase in sales was primarily the result of sales of a new product and contract brewing which off-set weakness in our core brands.


COST OF GOODS SOLD Cost of goods sold for six months ended June 30, 2008 was $572,136 or 81.8% of net revenues compared to $499,536 or 78.9% of net sales for the six months ended June 30,



27





2007.  The increased Cost of Goods Sold was attributable to increased cost for inbound freight, malted barley, glass bottles, and cardboard packaging,


GROSS PROFIT Gross profit for the six months ended June 30, 2008 was $127,010 or 18.2% of net revenues compared to $133,536 or 21.1% of net revenues for the six months ended June 30, 2007.   The decrease in gross profit was the result of higher cost of goods sold.


OPERATING EXPENSES Total operating expenses increased $124,398 or 33.5% to $495,331 for the six months ended June 30, 2008 compared to $370,933 for six months ended June 30, 2007.  The increase was primarily due to amortization of deferred financing costs.  Components of operating expenses are:


 

*

Depreciation & Amortization expense was $105,882 for the six months ended June 30, 2008 compared to $16,972 for the six months ended June 30, 2007.  The increase was primarily due to deferred financing cost amortization of $86,927.

 

*

Management compensation was $59,674 for the six months ended June 30, 2008 compared to $54,751 for the six months ended June 30, 2007.  The increase was related to salary increases.

 

*

Rent expense was unchanged at $22,356 for the six months ended June 30, 2008 and the six months ended June 30, 2007.

 

*

Selling expenses was $64,449 for the six months ended June 30, 2008 compared to $59,349 for the six months ended June 30, 2007.   The primary increase was regulatory fees for the licensing of new states including Texas and Minnesota.

 

*

Legal and Accounting expense was $65,714 for the six months ended June 30, 2008 compared to $56,583 for the six months ended June 30, 2007.

 

*

Stock Based Compensation was $6,676 for the six months ended June 30, 2008 compared to $22,404 for the six months ended June 30, 2007.  The decrease was the result of accelerated vesting of employee options in the prior fiscal years.

 

*

Other General & Administrative Operating Expenses increased $32,062 to $170,580 for the six months ended June 30, 2008 compared to $138,518 for the six months ended June 30, 2007.  This increase is due to increased management consultant fees and new expenses related to investor relation activities.


OPERATING LOSS.  The operating loss for the six months ended June 30, 2008 increased $130,924 or 55.1% to $368,321 compared to $237,397 for the six months ended June 30, 2007.  The increased operating loss primarily due to a substantial increase in non-cash charges related to the amortization of deferred financing fees associated with our credit facility.   


OTHER INCOME & EXPENSE Net other income and expense was $(66,761) for the six months ended June 30, 2008 compared to $(172,939) for the six months ended June 30, 2007.  The decrease is due to stock warrant financing costs of $122,869 accrued in the first quarter of 2007.




28





NET LOSS Net loss increased $24,746 or 5.8% to $435,082 for the six months ended June 30, 2008 compared to $410,336 for the six months ended June 30, 2007.  The increased net loss was primarily due to reduced non-cash financing charges in the quarter as compared to 2007.   



Liquidity and Capital Resources

         We expect to meet our future financing needs and working capital and capital expenditure requirements through cash on hand, borrowings and offerings of debt or equity securities, although there can be no assurance that our future financing efforts will be successful. The terms of future financings could be highly dilutive to existing shareholders.

          We have limited commitments, understandings or arrangements for any additional working capital. If we are unable to secure additional financing to cover our operating losses until break-even operations can be achieved, we may not be able to continue as a going concern.  

           In December, 2007, the Company entered into a Credit Agreement with four individuals providing for a revolving line of credit in the maximum principal amount of $350,000.  The Company agreed to pay a financing fee in the form of 100 shares of common stock for every $1,000 in advances made under the Credit Agreement.  A total of 15,000 shares were issued in 2007 under this agreement.   As of the date of this Report, the Company has borrowed $330,000 under the Credit Agreement and has issued an aggregate of 33,000 shares of common stock as a financing fee.

          We had nominal cash and cash equivalents and a working capital deficit of $1,472,088 at June 30, 2008.  All of our long-term debt matures on or before December 31, 2008.  We do not have sufficient cash on hand or available credit facilities to continue operations and are dependent upon securing loans or the sale of equity to provide adequate working capital to continue operations.  There are no assurances that we will be able to secure additional capital to maintain the operations.

Lines of Credit

         The Company assumed a $25,000 balance on a credit card issued by Wells Fargo Bank, with interest at the rate of 15.25% as of June 30, 2008. The card is uncollateralized and guaranteed by Tom Atmore, Butte Creek's former general manager. The outstanding balance as of June 30, 2008 was $23,559.   Under our separation agreement with Atmore, we were obligated to pay this indebtedness prior to September 30, 2006 but did not have the resources to pay this obligation.

       The Company assumed a $15,400 line of credit on a Butte Creek credit card with Bank of America/MBNA with interest at the rate of 27.98%. The debt on the credit card is uncollateralized but guaranteed by Tom Atmore, Butte Creek's former general manager. The outstanding balance as of June 30, 2008 was $8,574.   Under our separation agreement with Atmore, we were obligated to pay this indebtedness prior to September 30, 2006 but did not have the resources to pay this obligation.

Notes Payable

        Between March and September 2005, the Company borrowed a total of $125,000 from three lenders: $50,000 in July 2005 from Power Curve, Inc. (a company controlled by John Power);



29





$50,000 in May 2005 from Lone Oak Vineyards, Inc. (a company controlled by Brian Power); and $25,000 in March 2005 from Tiffany Grace, an unaffiliated party.  The loans were used to pay off Butte Creek's loans to Tri County Economic Development Corporation, purchase additional equipment and provide working capital. The Tiffany Grace note, which was executed on September 9, 2005 accrues interest at the rate of 9% per annum, is payable in monthly payments of principal and interest based upon a five year amortization, and is due in full March, 2008.  As of June 30, 2008 the Tiffany Grace note had current maturities of $10,048.  The Power Curve and Lone Oak notes were executed in September, 2005, accrue interest at the rate of 9% per annum, and are payable in full in 2008. The loans are collateralized by a security interest covering all of our tangible and intangible assets.  As of June 30, 2008, the Power Curve and Lone Oak notes had accrued interest of $4,500 and $694 respectively and short-term maturities of $50,000 and $11,054, respectively, after the sale by of the Lone Oak Vineyards of $25,000 of its note to an unrelated third party on September 15, 2006.

 

        On December 30, 2005, John Power and Power Curve, Inc. converted $215,000 and $90,000, respectively, in outstanding advances into collateralized long-term debt. The notes bear interest at 9% and mature December 31, 2008 and are collateralized by a security interest covering all of our tangible and intangible assets but are junior to the security interest granted to Power Curve, Inc. ($50,000), Lone Oak Vineyards, Inc. ($25,000), Dayton Misfeldt Trust ($25,000) and Tiffany Grace ($25,000) in September 2005 described above.  As of June 30, 2008, these notes had current maturities of $215,000 and $90,000 respectively and had accrued interest of $19,350 and $8,100 respectively.


        As part of the acquisition of Butte Creek, the Company assumed an $8,136 note payable to Bruce Detweiler, a member of Butte Creek.  As of June 30, 2008 the note had accrued interest of $4,643.


       The Company has pledged substantially all of its assets to secure some of the notes. Should the Company default in the payment of these secured notes, the collateral could be subject to forfeiture.


       During the twelve months ended December 31, 2006, John Power and Power Curve, Inc. made advances to the Company of $115,000 and $155,000, respectively. The advances were uncollateralized and due on demand.  On December 31, 2006, John Power and Power Curve, Inc. converted these advances of $115,000 and $155,000, respectively, into collateralized long-term debt. The notes bear interest at 8% and mature December 31, 2008 and are collateralized by all tangible and intangible assets but junior to all prior perfected liens against those assets.  As of June 30, 2008, these notes had current maturities of $115,000 and $155,000 respectively and had accrued interest of $13,800 and $18,600 respectively.


       John Power, our President, and Power Curve, Inc. a company controlled by John Power, have made other short-term advances to the Company that remained unpaid as of June 30, 2008 in the amount of $9,000.  These advances are uncollateralized and due on demand.


      In January, 2008, the Company issued a convertible debenture to represent a portion of its outstanding indebtedness to its legal counsel.  The debenture is in the principal amount of $30,000 and is repayable, together with interest at the rate of 8% per annum, on or before December 31, 2008.  The debenture is convertible, at the option of the holder, into shares of the Company’s common stock at a conversion price of $0.60 per share, which was at or above market price on the date of grant.  The debenture is unsecured.




30





     In March, 2008, the Company borrowed the principal sum of $50,000 from one lender, the proceeds of which were used for working capital.  The note is repayable, together with interest at the rate of 10% per annum, on or before May 31, 2008.  The promissory note is secured by a UCC security interest against the Company’s inventory and accounts receivable associated with the launch of its new brand Blue Marble Organic Pilsner.  The loan is also secured by the personal guarantee of John C. Power, the Company’s Chief Executive Officer.   As of the date of this report, the balance on this note was $10,000 plus accrued interest.


Credit Agreement


     In December, 2007, the Company entered into a Credit Agreement whereby the Company was extended a line of credit by four individual lenders, including two affiliates, in the maximum principal amount of $350,000.  The Credit Agreement terminates on December 31, 2008.  The outstanding credit balance under the Credit Agreement accrues interest at the rate of 8% per annum and is payable, at the option of the lender, either in cash or in shares of the Company’s common stock valued at the then applicable conversion price.  The credit balance is convertible into shares of common stock of the Company at a conversion price equal to 75% of the market price of the Company’s common stock on the trading day immediately preceding the conversion date, but in no event is the conversion price to be greater than $1.00 per share or less than $0.25 per share.  The fair value of the beneficial conversion feature represents financing fees for each advance under the Agreement, and are valued using the Black Scholes pricing model at the time the advance is made.  Expected volatility is based on historical trading activity of the Company’s common stock, and was calculated at 95% for advances made in 2007.  The risk free interest rate was obtained from published US Treasury data for constant maturity treasury bills and ranged from 3.2% to 5.0%.  The expected life of the conversion feature was determined to be the life of the Credit Facility which terminates on December 31, 2008.   The total value of advances under the credit facility which was credited to Additional paid in capital representing deferred financing fees is $95,270 for the year ended December 31, 2007 and $98,790 for the six months ended June 30, 2008.  The deferred financing fees associated with the advances are being amortized over the lives of the advance agreements and $2,456 was charged to the year ended December 31, 2007 and $86,927 was charged to the six months ended June 30, 2008..

 

      The Company has also agreed to issue to each lender as a financing fee, 100 shares of common stock for every $1,000 of advances made under the Credit Agreement.  The Credit Agreement is secured by a senior lien and security interest in the Company’s tangible and intangible assets.  The lenders under the Credit Agreement are John C. Power, John Gibbs, Stephen Calandrella and Clifford L. Neuman, the Company’s legal counsel.  


     As of the date of this report, the Company has drawn advances under the Credit Agreement in the aggregate amount of $330,000.




31





Delinquent Taxes & Rent

     At June 30, 2008, the Company had outstanding payroll tax liabilities of $33,805. Of these amounts $31,188 are considered delinquent.  The United States Tax and trade Bureau ("TTB"),  and various state agencies collect excise taxes often referred to as "alcohol taxes" with the amount based on the volume of beer sold.  At June 30, 2008, the Company had alcohol related taxes payable to federal and state taxing authorities of $11,423.  California Redemption Value (CRV) is a tax collected on all package sales to retailers, processed through the California Department of Conservation and refunded through the State's recycling program. The detail of those taxes payable is as follows:

 

June 30, 2008

 

Tax Agency

Due

Delinquent

 

Internal Revenue Service

$  33,522

$ 31,188

PAYROLL TAXES

CA Employment Development Department

$  283

$          0

PAYROLL TAXES

Federal Tax and Trade Bureau

$  10,367

$          0

EXCISE TAX

CA Board of Equalization

$    1,980

$          0

EXCISE AND SALES TAX

CA Department of Conservation

$  25,598

$ 25,291

CRV TAX

CA Franchise Tax Board

$    6,600

$   6,600

FRANCHISE TAXES

Butte County Tax Collector

$       770

$          0

PROPERTY TAXES


     Most of these delinquent taxes payable have been assumed by the Company in connection with our acquisition of Butte Creek as the continuation of regulatory compliance is material to the Company's ability to continue as a going concern.  The Company has entered into monthly payment plans with all of the aforementioned agencies. Continued operations could be severely impaired should the Company default on its payment plans with the IRS or any other governmental agency seek to collect any of the delinquent payables before we are able to pay them.  


Off Balance Sheet Arrangements

       The Company does not have and has never had any off-balance sheet arrangements.

Certain Considerations: Issues and Uncertainties

        We do not provide forecasts of future financial performance or sales volume, although this report contains certain other types of forward-looking statements that involve risks and uncertainties. While we are optimistic about our long-term prospects, the following issues and uncertainties, among others, should be considered in evaluating its business prospects and any forward-looking statements.

        In light of uncertain contingencies relating to our acquisition of Butte Creek, we anticipate that a material impairment charge is reasonably likely to occur in the future, resulting in a material impact on our financial statements and results of operations.  Since the acquisition has been consummated, we will be required to determine if a valuation allowance with respect to our investment in Butte Creek.  Based upon the financial history of Butte Creek, it appears to us that a valuation allowance is reasonably likely.  



32





Possible Section 5 Violation

         It is possible that it may be determined that we violated Section 5 of the Securities Act.  Section 5 of the Securities Act prohibits the use of any means or instruments of transportation or communication in interstate commerce or of the mails to sell a security unless a registration statement is in effect as to such security.  Section 5(c) of the Securities Act prohibits the use of any means or instruments of transportation or communication in interstate commerce or of the mails to offer to sell or offer to buy a security unless a registration statement has been filed as to such security.


         The transaction that may have caused such a violation of Section 5 is as follows:  In December, 2004, we made the initial filing of our registration statement.  In June 2005, an unaffiliated third-party, Bob Vogt, loaned us the sum of $10,000.  The loan was unsecured and undocumented.  It was our intention to repay the loan in a short period of time; however, we were unable to do so due to our lack of working capital.  In December 2005, in an effort to improve our balance sheet, we offered Mr. Vogt an opportunity to convert his $10,000 loan into shares of our common stock.  In December 2005, we effected the conversion of Mr. Vogt's loan into shares of our common stock in a transaction in which we relied upon an exemption from the registration requirements of the Securities Act contained in Section 4(2), which exempts transactions not involving a public offering.


         Under the principals of integration, two or more offerings of securities may be integrated and deemed to be one offering under certain circumstances.  Factors considered in determining whether offers and sales of securities should be integrated are:  


*

Whether the sales are part of a single plan of financing;

*

Whether the sales involve the issuance of the same class of securities;

*

Whether the sales have been made at or about the same time;

*

Whether the same type of consideration is being received; and,

*

Whether the sales were made for the same general purpose.


         If it were to be determined that the conversion of Mr. Vogt's note payable into shares of common stock is integrated with the offering covered by the registration statement and this prospectus, then we could not rely upon the exemption contained in Section 4(2) of the Securities Act for the Vogt conversion, and as a result, it may be determined that the conversion of the Vogt loan into shares of common stock constituted a violation of Section 5 of the Securities Act.  If this were to occur, we would become subject to remedial actions, which would include the payment of disgorgement, pre-judgment interest and civil or criminal penalties pursuant to Sections 12(a)(1), 8A and 24 of the Securities Act.  We are not aware of any pending claims for sanctions against us based upon a Section 5 violation and we intend to vigorously defend any such claim should it arise.  We could face possible civil penalties in an undetermined amount.  This could have a significant impact on our working capital and impair our ability to continue as a going concern.

         Furthermore, any claim for rescission would make it difficult for us to raise additional debt or equity financing needed to run our business, and would not be viewed favorably by analysts or investors.



33





Recent Accounting Pronouncements

       There were various accounting standards and interpretations issued during 2008, and 2007, none of which are expected to have a material impact on the Company's consolidated financial position, operations or cash flows.






34






ITEM 3.

QUANTITATIVE AND QUALTITATIVE DISCLOSURES ABOUT MARKET RISK

     Our cash and cash equivalents are nominal and do not yield any return.  Our credit facilities are at fixed rates and are not subject to market risk.

  
  

ITEM 4.

CONTROLS AND PROCEDURES


     The Company's Principal Executive Officer and Principal Financial Officer, John C. Power, has established and is currently maintaining disclosure controls and procedures for the Company.  The disclosure controls and procedures have been designed to provide reasonable assurance that the information required to be disclosed by the Company in reports that it files under the Exchange Act is recorded, processed, summarized and reported within the time periods specified in the rules and forms of the SEC and to ensure that information required to be disclosed by the Company is accumulated and communicated to the Company's management as appropriate to allow timely decisions regarding required disclosure.


     The Principal Executive Officer and Principal Financial Officer conducted an update review and evaluation of the effectiveness of the Company's disclosure controls and procedures and have concluded, based on his evaluation as of the end of the period covered by this Report, that our disclosure controls and procedures are not effective to provide reasonable assurance that information required to be disclosed in the reports that you file or submit under the Exchange Act is accumulated and communicated to management, including our principal executive officer and our principal financial officer, to allow timely decisions regarding required disclosure and we refer you to Exchange Act Rule 13a-15(e).  We initially became subject to the reporting requirements of Section 13a of the Exchange Act on February 16, 2006.  The principal deficiency in our disclosure controls and procedures is our lack of a dedicated Chief Financial Officer who is primarily responsible for our public disclosures and financial reporting.  We intend to retain a qualified Chief Financial Officer if available working capital permits.  There have been no material changes in our internal controls or in other factors that could materially affect these controls subsequent to the date of the previously mentioned evaluation.


    Our Principal Executive and Principal Financial Officer does not expect that our disclosure controls or internal controls will prevent all error and all fraud. Although our disclosure controls and procedures were designed to provide reasonable assurance of achieving their objectives and our principal executive and financial officer has determined that our disclosure controls and procedures are effective at doing so, a control system, no matter how well conceived and operated, can provide only reasonable, not absolute assurance that the objectives of the system are met. Further, the design of a control system must reflect the fact that there are resource constraints, and the benefits of controls must be considered relative to their costs. Because of the inherent limitations in all control systems, no evaluation of controls can provide absolute assurance that all control issues and instances of fraud, if any, within the Company have been detected. These inherent limitations include the realities that judgments in decision-making can be faulty, and that breakdowns can occur because of simple error or mistake. Additionally, controls can be circumvented if there exists in an individual a desire to do so. There can be no assurance that any design will succeed in achieving its stated goals under all potential future conditions.



35







OTHER INFORMATION

  

Item 1.

Legal Proceedings

  

None, except as previously disclosed.

  

Item 1A

Risk Factors

None.

 
  

Item 2.

Unregistered Sales of Equity Securities and Use of Proceeds from Registered Securities

  

1.  In the quarter ended June 30, 2008, we issued to two lenders under the Credit Agreement an aggregate of 3,500 shares of common stock.  Both lenders are “accredited investors” in the meaning of Rule 501(a) of Regulation D.  The shares were issued without registration under the Securities Act of 1933, as amended, in reliance upon the exemption from the registration requirements thereof contained in Section 4(2) thereunder.


2.  In the quarter ended June 30, 2008, we issued to two officers of the Company an aggregate of 6,000 shares of common stock.  Both officers are “accredited investors” in the meaning of Rule 501(a) of Regulation D.  The shares were issued without registration under the Securities Act of 1933, as amended, in reliance upon the exemption from the registration requirements thereof contained in Section 4(2) thereunder.


Item 3.

Defaults Upon Senior Securities

  

None, except as previously disclosed.

  

Item 4.

Submission of Matters to a Vote of Security Holders

  

None, except as previously disclosed.

  

Item 5.

Other Information

  

None, except as previously disclosed.

  

Item 6.

Exhibits

   
   
 

Exhibits

 
   
 

31

Certification

 

32

Certification pursuant to 18 U.S.C. Section 1350





36





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 thereunto duly authorized. .


 

GOLDEN WEST BREWING COMPANY, INC.

  

Date:  August 14, 2008

By: /s/ John C. Power_______________

   John C. Power, Chief Financial

   Officer, Principal Accounting Officer





37