WILLAMETTE VALLEY INC MICROBREWERIES ACROSS AMERICA
10QSB, 1997-06-20
MALT BEVERAGES
Previous: WILLAMETTE VALLEY INC MICROBREWERIES ACROSS AMERICA, 10QSB, 1997-06-20
Next: UNITED OF OMAHA SEPARATE ACCOUNT B, S-6EL24/A, 1997-06-20








=============================================================================
                      SECURITIES AND EXCHANGE COMMISSION
                          Washington, D.C. 20549

                         -------------------------
                               FORM 10-QSB
                         -------------------------

    Quarterly Report Pursuant to Section 13 or 15 (d) of the Securities
                           Exchange Act of 1934

                     For the Quarter Ended March 31, 1997

                        Commission File Number 0-25986

                          WILLAMETTE VALLEY, INC.
                        Microbreweries across America

              (Exact name of registrant as specified in charter)

             Oregon                                          93-1131247
(State or other jurisdiction of                           (I.R.S. Employer
  incorporation or organization)                       Identification Number)


       ------------------------------------------------------------------
                   66 SE Morrison Street, Portland, OR  97214
                                (503) 231-7616

               (Address, including Zip code, and telephone number,
        including area code, of registrant's principal executive offices)
       ------------------------------------------------------------------



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



Transitional Small Business Issuer Disclosure Format: [  ] YES      [X] NO


Number of shares of common stock outstanding as of March 31, 1997 4,850,796 
shares, $.01 par value



WILLAMETTE VALLEY, INC.
Microbreweries across America
INDEX TO FORM 10-QSB

Part I - Financial Information

Item 1 -- Financial Statements

Consolidated Balance Sheet - March 31, 1997 and December 31, 1996

Consolidated Statement of Operations - Three Months Ended March 31, 
1997 and 1996

Consolidated Statement of Cash Flows - Three Months Ended March 31, 
1997 and 1996

Notes to Consolidated Financial Statements

Item 2 -- Management's Discussion and Analysis 
          of  Financial Condition and Results of Operations

Part II - Other Information

     Item 6 -- Exhibits and Reports on Form 8-

Signatures



Part I - Financial Information


                            WILLAMETTE VALLEY, INC.
                         Microbreweries Across America

                           Consolidated Balance Sheet


                                               March 31,
                                                 1997           December 31,
ASSETS                                        (unaudited)          1996
                                              ------------      ------------
Current assets:
Cash and cash equivalents                     $    24,569       $    90,492
Trade accounts receivable                         269,679           211,078
Inventories                                       324,097           349,870
Other current assets                               57,066             8,170
                                              ------------      ------------
Total current assets                              675,411           659,610

Property and equipment, net                     5,033,490         5,124,746
Other non-current assets                            8,169                 -
                                              ------------      ------------
Total assets                                  $ 5,717,070       $ 5,784,356
                                              ============      ============

LIABILITIES AND SHAREHOLDERS' EQUITY

Current liabilities:
Accounts payable                              $ 1,665,130       $ 1,470,891
Accrued liabilities                               208,662           184,572 
Payable to affiliated companies                 1,940,988         1,795,066 
Reserve for impairment loss                        50,000            50,000 
Current portion of long-term debt                  75,372            73,328 
                                              ------------      ------------
Total current liabilities                       3,940,152         3,573,857 

Long-term debt                                    273,708           298,888 
Deferred Rent                                      78,602            70,103 
                                              ------------      ------------

Total liabilities                               4,292,462         3,942,848 

Minority interest                                 120,066           283,706 

Shareholders' equity:
Common stock, $.01 par value - 
  10,000,000 shares authorized, 
  4,850,796 shares issued   outstanding            48,610            48,610 
Additional paid-in capital                      5,453,712         5,453,712 
Accumulated deficit                            (4,197,780)       (3,944,520)
                                              ------------      ------------
Total shareholders' equity                      1,304,542         1,557,802 
                                              ------------      ------------
Total liabilities and shareholders' equity    $ 5,717,070       $ 5,784,356 
                                               ===========       ============


                             WILLAMETTE VALLEY, INC.
                          Microbreweries Across America


                       Consolidated Statement of Operations
                                    (unaudited)


                                                Three Months Ended March 31,
                                                   1997              1996
                                               ------------      ------------
Gross sales                                    $   408,054       $   434,648 
Less:  excise taxes                                (22,638)          (24,624)
                                               ------------      ------------
Net sales                                          385,416           410,024 

Cost of beer and related retail products           463,882           597,144 
                                               ------------      ------------
Gross deficit                                      (78,466)         (187,120)

Selling, general and
administrative expenses                            327,917           525,057
                                               ------------      ------------
Loss from operations                              (406,383)         (712,177)

Other income (expense), net                        (10,517)           (4,789)
                                               ------------      ------------
Loss before minority interest                     (416,900)         (716,966)

Minority interest                                  163,640           226,679
                                               ------------      ------------

Net loss                                       $  (253,260)      $  (490,287)
                                                ============      ============

Net loss per common share                      $     (0.05)      $     (0.10)
                                                ============      ============

Weighted average number of
common shares outstanding                        4,850,796         4,850,796 
                                                ============      ============



                                     WILLAMETTE VALLEY, INC.
                                   Microbreweries Across America

                                Consolidated Statement of Cash Flows
                                          (Unaudited)

                                                 Three Months Ended March 31,
                                                    1997              1996
                                                 ----------         ---------
Cash flows from operating activities:
 Net loss                                         (253,260)         (235,828)
 Minority interest in losses of 
  consolidated subsidiaries                       (163,640)         (226,679)
 Equity in losses of joint venture                       -            17,692 
 Reconciliation of net loss to net cash used
   by operating activities:
   Depreciation and amortization                    94,823           105,498
   Deferred rent                                     8,499                 -
   Changes in assets and liabilities:
     Trade accounts receivable                     (58,601)                -
     Receivables from affiliates                         -           153,322
     Inventories                                    25,773                 -
     Other current assets                          (48,896)           66,633
     Accounts payable                              194,239                 -
     Accrued liabilities                            24,090                 -
     Payables to affiliated companies              145,922           (22,698)
                                                 ----------        ----------
Net cash used for operating activities             (31,051)         (142,060)

Cash flows from investing activities
 Deposits made                                           -          (117,886)
 Disposition of property and equipment                   -            88,486
 Purchases of property and equipment                (3,567)         (171,526)
 Change in other non-current assets                 (8,169)          148,187
                                                 ----------        ----------
Net cash used for investing activities             (11,736)          (52,739)

Cash flows from financing activities:
 Payments on long-term debt and capital leases     (23,136)          (16,368)
                                                 ----------        ----------
Net cash provided by (used for) financing 
 activities                                        (23,136)          (16,368)
                                                 ----------        ----------
Net decrease in cash and cash equivalents          (65,923)         (211,167)

Cash and cash equivalents:
 Beginning of period                                90,492         1,117,134
                                                ----------        ----------
End of period                                   $   24,569        $  905,967
                                                 ===========      ============



WILLAMETTE VALLEY, INC.
Microbreweries across America

NOTES TO FINANCIAL STATEMENTS



BASIS OF PRESENTATION

The Company's financial statements enclosed herein are unaudited and, because 
of the seasonal nature of the business and the varying schedule of its 
special sales efforts, these results are not necessarily indicative of the 
results to be expected for the entire year.  In the opinion of management, 
the interim financial statements reflect all adjustments, consisting of only 
normal recurring items which are necessary for a fair presentation of the 
results for the periods presented.  The accompanying financial statements 
have been prepared in accordance with GAAP and SEC guidelines applicable to 
interim financial information which require management to make certain 
estimates and assumptions.  These estimates and assumptions affect the 
reported amounts of assets and liabilities, the disclosure of contingent 
assets and liabilities as of the date of the financial statements, and the 
reported amounts of revenues and expenses during the period.  Actual results 
could differ from those estimates.  The accompanying financial statements and 
related notes should be read in conjunction with the financial statements and 
notes thereto included in the Company's Annual Report on Form 10-KSB/A for 
the year ended December 31, 1996.

The Company has recorded significant losses in the  quarter ended March 31, 
1997 and during the prior year, has negative working capital of $3.265 
million, and has limited access to capital with which to fund future 
operations.  There can be no assurance that the Company will produce and sell 
its products on a profitable basis to sustain operations.  Such factors, 
among others, raise substantial doubt as to its ability to continue as a 
going concern.  During the quarter ended March 31, 1997 the Company entered 
into an investment agreement to be merged with other affiliated companies and 
convert its stock into shares of a new publicly traded entity as discussed in 
the Proposed Merger and Investment by UBA note below.


Inventories

Inventories consist of the following:
                                              March 31,       December 31,
                                                1997              1996    
                                            ------------      ------------
Raw materials                               $   191,362       $   190,114
Work-in-process                                  57,221            38,898
Finished goods                                   35,320            82,425
Retail products                                  40,194            38,433
                                             ------------      ------------
                                             $  324,097        $  349,870


Property and Equipment

Property and Equipment consists of the following:

                                             March 31,       December 31,
                                               1997              1996    
                                           ------------      ------------

Land and improvements                      $ 2,480,139         2,480,139
Brewery equipment                            3,895,622         3,891,572
Office furniture and equipment                 165,784           166,267
Vehicles                                        40,740            40,740
                                           ------------      ------------
                                             6,582,285         6,578,718
Less accumulated depreciation                 (716,554)         (621,731)
Write down to fair value                      (832,241)         (832,241)
                                           ------------      ------------
                                           $ 5,033,490       $ 5,124,746
                                           ============      ============


Income Taxes

No benefit for income taxes was recognized for the periods ended  March 31, 
1997 and 1996 in the accompanying statement of operations as there can be no 
assurance that the Company will generate taxable income in the future against 
which such benefit could be realized.  Accumulated net operating loss 
carryforwards at  March 31, 1997 and December 31, 1996 were approximately $4 
million and $3.9 million , respectively.


Stock Incentive and Stock Grant Plans

During 1994, the Board of Directors established a pool of 591,851 shares of 
the Company's common stock for a stock incentive plan for issuance to 
employees, consultants, directors, and consultants of the Company pursuant to 
the exercise of stock options granted under the plan or stock grants or stock 
sales.  Administration of the plan, including determination of the number of 
shares to be issued, the term of exercise of any option, the option exercise 
price, and type of options to be granted, lies with the Board of Directors or 
a duly authorized committee of the Board of Directors.

As of March 31, 1997, options for a total of 587,500 shares have been 
awarded, net of cancellations.  Options have vesting periods ranging from 
five years to ten years.  

No compensation expense has been recorded as a result of granting any of the 
options as all such options were granted with an exercise price equal to the 
market price on the date of grant.

Options granted by the Company are expected to be converted to options of the 
new company expected to be formed in the consolidation of the Company and its 
affiliates at the same conversion rate as the conversion of common stock 
discussed in the Pending Consolidation note.


Related Parties

Nature of related parties
The Company's president, Jim Bernau, partially owns and controls Willamette 
Valley Vineyards (WVV), a winery in Oregon, and Nor'Wester Brewing Company, 
Inc.(Nor'Wester), a microbrewery in Oregon; as well as the following 
subsidiaries of the Company: Aviator Ales, Inc. (AAI); Mile High Brewing 
Company (MHBC); Bayhawk Ales, Inc. (BAI); and North Country Brewing Company, 
Inc. (NCBCI); companies located in Washington, Colorado and California, 
respectively.  As a result of certain arrangements between the Company and 
its affiliates, as well as the Mr. Bernau's positions with and/or ownership 
interests in each of these companies, inherent conflicts of interest exist 
with respect to the pricing of services, the sharing of resources and 
allocation of the Company president's time.

Related Party Transactions

For the three months ended  March 31, 1997, the Company has contracted with 
Nor'Wester to provide management and administrative services to the Company 
and its subsidiaries.  During the quarter ended March 31, 1997 the Company and 
it's subsidiaries purchased $47,067 worth of services from Nor'Wester.  For 
the three months ended March 31, 1996, the Company provided certain management 
and administrative services, including operational oversight and human 
resources, to affiliated companies, charging a total of $16,125.  In 1996, the 
Company purchased services from Nor'Wester at a cost of $21,590 per month and 
with WVV to provide stock transfer and sales support services at a cost of 
$2,800 per month.

The Company has entered into a Strategic Alliance (the "Alliance") with AAI, 
MHBC, BAI, NCBCI, and Nor'Wester.  AAI, MHBC, and BAI are individually 
referred to as a "Cooperative Brewer."  The purpose of the Alliance is to 
promote and support the growth of all of the Alliance members by increasing 
production at each Cooperative  Brewer's facility and supporting the entry of 
Nor'Wester products into new markets.  To achieve this goal, each Cooperative 
Brewer agreed to cooperatively brew Nor'Wester's products, and to support the 
entry of these products into new markets by facilitating Nor'Wester's access 
to the Cooperative Brewer's network of distributors.  However, due to the 
fact that Nor'Wester's Portland Brewery is not currently operating at full 
capacity and the fact that attempting to develop other regional markets for 
its products has not yielded significant results, the Cooperative Brewing 
Agreements are not being utilized.  Should the consolidation occur as planned 
(see Proposed Merger and Investment by UBA note), the Strategic Alliance and 
agreements thereunder will terminate.


Net Loss Per Share

Net loss per common share is calculated based on the weighted average number 
of common shares outstanding.  Founder shares held in escrow are included in 
the weighted average number of common shares outstanding.  Common stock 
equivalents are excluded from the loss per share calculation as their effect 
is antidilutive.

Proposed Merger and Investment by UBA

During the quarter ended March 31, 1997, the Company, along with its 
affiliates (Nor'Wester, WVI, MHBC and BAI) entered into an investment 
agreement with United Breweries of America, Inc. (UBA), an entity controlled 
by the UB Group of Bangalore, India.  The agreement provides for Nor'Wester, 
WVI, AAI, MHBC and BAI to merge into a company to be known as United Craft 
Brewers (UCB).  This proposed merger will result in the issuance of newly 
registered shares of UCB common stock in exchange for shares of Nor'Wester, 
WVI and its subsidiaries.  The merger and share exchange will require 
approval by the Boards of Directors and shareholders of each of the entities.  
Following the merger, all shareholders in the Nor'Wester /WVI alliance will 
hold shares in UCB, a company which is intended to be listed for trading on 
the Nasdaq National Market system under the symbol ALES.  Proposed exchange 
ratios for each of the entities are as follows, based on an average closing 
price of $2.63 for Nor'Wester's common stock for the 20 trading days 
immediately preceding execution of the merger:   

                    Exchange                       
Company              Ratio   
- ----------          ---------
Nor'Wester          1.00000:1   
WVI                 1.99159:1   
AAI                 2.98739:1   
BAI                 1.99159:1   
MHBC                2.98739:1

Following the proposed merger, UBA has proposed to invest $8.63 million in 
exchange for a 45% equity interest in the new entity, UCB.  Of the $8.63 
million proposed investment by UBA, $2.75 million is in the form of bridge 
loans conditionally available to Nor'Wester during the consolidation phase.  
As of March 31, 1997, $1.5 million has already been loaned to Nor'Wester, the 
majority of which has been advanced to North Country.  At closing, it is 
anticipated that the bridge loans will be converted into shares of UCB and 
the remaining $5.88 million cash investment will be made directly in shares 
of UCB.

All principal and interest related to the bridge loans is secured by the 
assets of North Country Joint Venture, Nor'Wester's wholly-owned subsidiary, 
and by Nor'Wester's ownership interest in North Country Joint Venture.  
Repayment of all principal and interest is guaranteed personally by the 
Company's president.  

The closing of the proposed investment remains subject to (i) approval by the 
shareholders of each of the companies, (ii) achievement of certain operating 
results at each of the breweries, (iii) maintenance of certain operating 
conditions and covenants, including that there shall be no material adverse 
change in the businesses of the affiliated breweries taken as a whole, (iv) 
approval by federal and state liquor control agencies, (v) registration with 
the U.S. Securities and Exchange Commission of UCB shares to be exchanged in 
the merger, (vi) extension of Nor'Wester's $1 million revolving line of 
credit through September 30, 1997 and the lender shall have waived any 
defaults under the line of credit agreement and the line of credit shall have 
been converted to a term loan and (vii) such other customary conditions for 
transactions of this type.  

Immediately following the proposed investment by UBA, UBA would own 45% and 
the Company's president would own 10% of UCB.  The public shareholders of 
Nor'Wester, WVI, and subsidiaries would own the remaining 45% of UCB.


Impact of Recent Accounting Pronouncements

In February 1997, the Financial Accounting Standards Boad("FASB") issued 
Statement of Financial Accounting Standards No. 128 "Earnings Per Share" 
("SFAS 128") and Statement of Financial Accounting Standards No. 129, 
"Disclosure of Information about Capital Structure" ("SFAS 129")which are 
effective for fiscal years ending after December 15, 1997. The Company 
believes the implementation of these statements will not have a material 
effect on its results of operations or financial statement disclosures. 


Subsequent Events
Subsequent to March 31, 1997, in light of lower than anticipated 1996 
operating results, lower than anticipated first quarter 1997 sales and other 
operating results and adverse conditions with the craft beer industry in 
general, representatives of UBA and management and the investment bankers of 
the affiliated companies are in the process of renegotiating the terms of the 
UBA investment discussed in the Proposed Merger note.  The renegotiation will 
reflect a significantly lower valuation for the affiliated companies, a 
reduction in the total amount of cash to be invested by UBA to $5.5 million 
and a reduction of UBA's percentage ownership position in UCB to 40% 
following consolidation.  It is anticipated that the $2.75 million bridge 
loan will not be reduced.  The existing shareholders in the affiliated 
Companies would retain a 60% interest in UCB.  The exact distribution of 
ownership interests among shareholders of the affiliated companies has not 
yet been determined.  Management will soon seek Board approval by each of the 
affiliated companies of any renegotiated terms.  Failure of the parties to 
reach a mutually agreeable renegotiated investment agreement could lead to a 
loss of the bridge loans and the remainder of the UBA investment which would 
materially and adversely affect the Company's financial condition and results 
of operations.  There can be no assurance that the proposed merger will be 
completed or that the Company will obtain the capital needed to sustain 
operations.




Item 2 -- Management's Discussion and Analysis of Financial Condition and
          results of Operations


WILLAMETTE VALLEY, INC.
Microbreweries across America

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

Forward-Looking Information
This Management's Discussion and Analysis of Financial Condition and Results 
of Operations and other sections of this Form 10-QSB contains forward-looking 
information within the meaning of the Private Securities Litigation Reform 
Act of 1995.  This forward-looking information involves risks and 
uncertainties that are based on current expectations, estimates and 
projections about the Company's business, management's beliefs and 
assumptions made by management.  Words such as "expects," "anticipates," 
"intends," "plans," "believes," "seeks," "estimates" and variations of such 
words and similar expressions are intended to identify such forward-looking 
information.  Therefore, actual outcomes and results may differ materially 
from what is expressed or forecasted in such forward-looking information due 
to numerous factors, including, but not limited to, availability of financing 
for operations, successful performance of internal operations, impact of 
competition, changes in distributor relationship or performance, successful 
completion of the planned consolidation of the Affiliated Companies, and 
other risks detailed below as well as those discussed elsewhere in this Form 
10-QSB.  In addition, such statements could be affected by general industry 
and market conditions and growth rates, and general domestic economic 
conditions.

Results of Operations

Gross revenues from beer and retail products totaled $408,054 for the quarter 
ended March 31, 1997 and $434,648 for the quarter ended March 31, 1996, a 
decrease of 6%.  The following explains the decrease in revenues:

AAI: Gross revenues from beer and retail products totaled $298,632 for the 
quarter ended March 31, 1997 and $274,105 for the quarter ended March 31, 
1996, an increase of 9%.  The increase in revenues is primarily a result of 
the Company's efforts to build its distribution channel, enhance its 
awareness of its line of ales, develop a growing contingency of loyal 
customers and an increase in sales of products to affiliated companies.

BAI: Gross revenues from beer and retail products totaled $92,652 for the 
quarter ended March 31, 1997 and $55,928 for the quarter ended March 31, 
1996, an increase of 66%.  The increase in revenues is primarily a result of 
increased share in Southern and Northern California beer markets.  This 
increase in sales, however, is not sufficient for the Company to become self-
sustaining in the near term.

MHB: During the quarter ended March 31, 1997, the Company's management 
established a plan to sell the operating assets of the Company.  Based on 
this plan, management has recorded a partial write-down of operating brewery 
assets to their estimated fair market value.  The Company based its analysis 
on Statement of Financial Accounting Standards No. 121 (SFAS 121), 
"Accounting for the Impairment of Long-Lived Assets to be Disposed Of," which 
establishes standards to identify and measure impairment of long-lived 
assets.  Management's best estimate of this write-down, based on the present 
value offer is $969,000.  In addition, management estimates the cost to 
dispose of the assets to be $50,000, and this amount was recorded in the 
financial statements as of December 31, 1996, as part of the reserve for 
impairment loss. While management searches for potential buyers, the Company 
intends to operate on a limited basis as a contract brewer for a local 
brewery.  Gross revenues from contract brewing during the quarter ended March 
31, 1997 were $16,770.  No definitive agreement has been reached regarding 
the sale or lease of the facility, but management has received an offer of 
approximately $2 million in exchange for all of MHB's property and equipment 
and assumption of the facility lease.

Excise Taxes

Excise taxes were $22,638 (6% of gross sales) for the three months ended 
March 31, 1997 compared to $24,624 (6% of gross sales) for the same period in 
1996.

Cost of Revenues

Cost of revenues totaled $463,882 (120% of net revenues) for the quarter 
ended March 31, 1997 compared to $597,144 (146% of net revenues) for the 
quarter ended March 31, 1996. Although cost of revenues declined as a 
percentage of net revenues for the quarter ended March 31, 1997 from the same 
period in 1996, the high cost of revenues in 1997 is the result of the 
disproportionate cost of production for products sold while the facilities 
were operating at less than designed capacity and the high percentage of 
sales (about 45% of total AAI volume sold) made to affiliated companies and 
beer clubs which the company realizes lower margins.

Selling, General and Administrative Expenses

Selling, general and administrative ("SG&A") expenses decreased to $327,917 
(85% of net revenues) for the quarter ended March 31, 1997 from $525,057 
(128% net revenues) for the quarter ended March 31, 1996.  The decrease in 
SG&A expenses is primarily attributable cost cutting measures designed to 
lower selling, general and administrative expenses in light of continued 
operating losses.  

Net Loss

As a result of the individual line items discussed above, net loss was 
$253,260 for the quarter ended March 31, 1997 compared to net loss of 
$490,287 for the quarter ended March 31, 1996.


Liquidity and Capital Resources

Cash and cash equivalents decreased $65,923 to $24,569 at March 31, 1997.  
The Company also had an increase in its working capital deficit of 
approximately $350,000 to $3,264,741 at March 31, 1997 from December 31, 
1996. The decrease in cash and cash equivalents and the increase in working 
capital deficit is primarily due to operating losses incurred for the quarter 
offset by increases in accounts payable and payables to affiliates.

At March 31, 1997 the Company had payables to affiliates of $1,940,988 which 
accounts for 49% of the Company's current liabilities.  The payables to 
affiliates are classified as current because management expects that they 
will be eliminated upon consolidation with affiliated companies (see 
discussion of investment below).  

Accounts payable at March 31, 1997 totaled $1,665,130 compared to $1,470,891 
at December 31, 1996.  Of the total outstanding at March 31, 1997, $1,410,970 
was past due.  

The Company's management believes that current working capital together with 
projected income from operations are not sufficient to meet the Company's 
cash needs over the next twelve months.  The Company's independent 
accountants expressed substantial doubt as to the Company's ability to 
continue as a going concern in their report on the Company's 1996 financial 
statements.

In September 1996, to address the liquidity and capital resources concerns of 
the Company and its affiliate Nor'Wester, entered into a non-binding letter 
of intent with The UB Group of Bangalore, India setting forth the proposed 
terms of The UB Group's possible investment of $9.0 million in cash and 
certain intangible consideration including the grant of an exclusive right to 
manufacture The UB Group's Kingfisher brand beer for sale in North America 
and The UB Group's provision of certain management and technical services to 
the alliance of craft breweries controlled by WVI and the Company.  Under the 
terms of the letter of intent, The UB Group's investment would be made in the 
resulting entity following a proposed consolidation of the Craft Brewing 
Alliance comprised of Nor'Wester and Nor'Wester's subsidiary, North Country 
Joint Venture, located in Saratoga Springs, New York.; WVI and WVI's 
subsidiaries-- Mile High Brewing Company, Inc., located in Denver Colorado, 
Bayhawk Ales, Inc., located in Irvine, California, and Aviator Ales, Inc. 
located in Woodinville, Washington.  The closing of the possible investment 
remains subject to (i) The UB Group's completion of satisfactory due 
diligence, (ii) negotiation and execution of a definitive investment 
agreement between the parties, (iii) approval by the boards of directors and 
shareholders of each of the Company, WVI, Nor'Wester and their respective 
subsidiaries, (iv) registration with the U.S. Securities and Exchange 
Commission of shares in the resulting entity following consolidation which 
will be exchanged in the merger, and (v) such other customary conditions for 
transactions of this type.

Following execution of the letter of intent, The UB Group has provided the 
WVI/Nor'Wester alliance of craft breweries with bridge loans in the amount of 
$1,900,000 through May 15,1997 to sustain and grow their brewing operations.  
The UB Group has also indicated it may, at its discretion to provide 
additional bridge loans or guarantees on bank loans in such amounts and at 
such times as are necessary to sustain the breweries' operations until 
completion of the planned consolidation and closing of the investment.  There 
can be no assurances that additional bridge loans will be made by The UB 
Group, that an equity investment by The UB Group will ultimately be made or, 
if made, the final terms of such investment.

Subsequent to March 31, 1997, in light of lower than anticipated 1996 
operating results, lower than anticipated first quarter 1997 sales and other 
operating results and adverse conditions with the craft beer industry in 
general, representatives of UBA and management and the investment bankers of 
the affiliated companies are in the process of renegotiating the terms of the 
UBA investment discussed above.  The renegotiation will reflect a 
significantly lower valuation for the affiliate companies, a reduction in the 
total amount of cash to be invested by UBA to $5.5 million and a reduction of 
UBA's percentage ownership position in UCB to 40% following consolidation.  
It is anticipated that the $2.75 million bridge loan will not be reduced.  
The existing shareholders in the affiliated companies would retain a 60% 
interest in UCB.  The exact distribution of ownership interests among 
shareholders of the affiliated companies has not yet been determined.  
Management will soon seek Board approval by each of the affiliated companies 
of any renegotiated terms.  Failure of the parties to reach a mutually 
agreeable renegotiated investment agreement could lead to a loss of the 
bridge loans and the remainder of the UBA investment which would materially 
and adversely affect the Company's financial condition and results of 
operations.  There can be no assurance that the proposed merger will be 
completed or that the Company will obtain the capital needed to sustain 
operations.

If, for any reason, the proposed consolidation and investment does not occur, 
alternative sources of debt financing and/or equity capital would have to be 
developed.  There can be no assurance that such debt financing or capital 
will be available or, if available, under terms and conditions acceptable to 
the Company.  The Company's inability to obtain additional capital would 
result in a material adverse effect on the Company's business and results of 
operations.



WILLAMETTE VALLEY, INC.
Microbreweries across America


PART II.  OTHER INFORMATION


Item 6. Exhibits and Reports on Form 8-K.

(a) Exhibit 1 - Definitive Investment Agreement press 
     release dated January 30, 1997.

(b) Reports on Form 8-K:

On January 30, 1997, the Company filed a Form 8-K in connection with its 
execution of a definitive investment agreement with United Breweries of 
America, Inc., an affiliate of the UB Group of Bangalore, India.  Under terms 
of the agreement, UBA will invest approximately $9 million in cash in 
exchange for a 45% equity interest in a new entity comprised of the 
consolidated businesses of Nor'Wester, North Country Joint Venture., 
Willamette Valley, Inc., Microbreweries across America and its subsidiaries - 
Aviator Ales, Inc., Bayhawk Ales, Inc., Mile High Brewing Company.  The Form 
8-K set forth the terms and conditions of the proposed investment as outlined 
in the letter of intent ,and included as exhibits copies of the letter of 
intent dated September 26,1996 and a January 30, 1997 press release relating 
to the matter.

Exhibit 1



SIGNATURES


Pursuant to the requirements of the Security Exchange Act of 1934, the 
Registrant has duly caused this report to be signed on its behalf by the 
undersigned thereunto duly authorized.


AVIATOR ALES, INC.




Date:   May 20, 1997        By _________________________
                            Jim Bernau
                            President



                           SIGNATURES


Pursuant to the requirements of the Security Exchange Act of 
1934, the Registrant has duly caused this report to be 
signed on its behalf by the undersigned thereunto duly 
authorized.


Willamette Valley Inc., Microbreweries across Amercia.




Date:  May 20, 1997    By /s/ Jim Bernau
                       Jim Bernau
                       President









  SECURITIES AND EXCHANGE COMMISSION

                     Washington, D.C. 20549


                           FORM 8-K

                         CURRENT REPORT
               Pursuant to Section 13 or 15(d) of the
                  Securities Exchange Act of 1934

                         January 30, 1997      
          Date of Report (Date of earliest event reported)



                        Willamette Valley, Inc
                      Microbreweries across America     
       (Exact name of registrant as specified in its charter)



    Oregon                  0-25986              93-1131247
(State or other           (Commission          (IRS Employer
 jurisdiction of )          File No.)        Identification No.)
 of incorporation

             66 SE Morrison Street, Portland, Oregon  97214
               (Address of principal executive offices)


                         (503) 232-9771
          (Registrant's telephone number, including area code)




                         Not applicable                       
(Former name or former address, if changed since last report)


Item 5.     Other Events.

     On January 30, 1997, Nor'Wester Brewing Company, Inc. 
("Nor'Wester") and Willamette Valley, Inc. Microbreweries Across 
America ("WVI"), a public holding company comprised of three 
partially-owned public subsidiaries, Aviator Ales, Inc. ("AAI"), Bayhawk 
Ales, Inc. ("BAI"), and Mile High Brewing of Denver ("MHB"), Colorado, 
announced the signing of a definitive investment agreement with United 
Breweries of America, Inc. ("UBA"), an affiliate of The UB Group 
of Bangalore, India.

     Under the terms of the agreement, UBA will invest $8.63 
million in cash in exchange for a 45% equity interest in a new 
entity comprised of the consolidated businesses of Nor'Wester 
(which includes Nor'Wester Brewing of Portland, Oregon and North 
Country Brewing of Saratoga Springs, New York), WVI and WVI's 
partially-owned public subsidiaries.  The consolidation is 
expected to occur by the end of the second quarter of 1997, 
pending approval by the various companies' shareholders.  The new 
entity will be a holding company for five craft breweries being 
consolidated and will operate under the name, United Craft 
Brewers, Inc.

     Of the $8.63 million investment by UBA, $2.75 million is in 
the form of bridge loans conditionally available to Nor'Wester 
during the consolidation phase to cover any shortfalls in 
operating cash or payments required to be made to existing 
creditors.  Of this amount, $1,000,000 has previously been 
loaned.  In addition to obtaining a perfected security interest 
in all the assets of North Country Brewing, among other 
conditions, all advances under the bridge loan are conditioned 
upon there being no material adverse change in the business of 
the various brewing companies taken as a whole.  At closing, the 
$2.75 million in loans and the remaining $5.88 million cash 
investment will be converted into shares of United Craft Brewers.

     Jim Bernau, President of Nor'Wester and WVI, is transferring 
to UBA part of his existing equity stake in the regional 
breweries.  He will receive no cash consideration in this 
transaction, and as a result of the transfer, UBA will own 45% of 
United Craft Brewers, with Bernau owning 10% of the new company. 
The public shareholders of Nor'Wester and WVI, Aviator Ales, 
Bayhawk Ales and Mile High Brewing will own the remaining 45% of 
United Craft Brewers.  The terms of UBA's investment as set forth 
in the definitive investment agreement differ from and supersede 
the terms of a Letter of Intent between the parties dated 
September 18, 1996, previously disclosed by the Company. 

     Mr. Bernau will serve as President of United Craft Brewers 
and will be a member of the Board of Directors.  Vijay Mallya, 
Chairman of The UB Group, will serve as Chairman of the Board of 
United Craft Brewers.

     United Craft Brewers intends to acquire other craft brewers 
in the U.S. to expand its alliance of breweries.  Furthermore, 
United Craft Brewers intends to utilize The UB Group's experience 
and resources to pursue international opportunities for its craft 
beer alliance.

     The UBA investment is subject to several closing conditions 
including (i) registration with the Securities and Exchange 
Commission of the United Craft Brewers shares to be issued to the 
public shareholders of Nor'Wester, WVI and WVI's subsidiary 
breweries in the consolidation as well as to UBA in its 
investment, (ii) successful completion of the consolidation of 
the regional breweries including approval by the shareholders of 
Nor'Wester, WVI and each of WVI's subsidiary breweries, and (iii) 
the achievement of certain designated or agreed operating results 
by the breweries.  The investment is expected to close on or 
about June 1997.

     The consolidation is expected to be accomplished through a 
series of stock-for-stock mergers whereby shareholders of 
Nor'Wester, WVI and its subsidiaries-Aviator, Mile High and 
Bayhawk-will each exchange their respective shares for shares of 
United Craft Brewers according to the following exchange ratios 
(based on an average closing price for Nor'Wester's common stock 
of $2.63 for the 20 trading days immediately preceding execution 
of the definitive investment):  Nor'Wester-1:1, WVI-1.99159:1; 
Aviator-2.98739:1; Mile High-2.98739:1; and Bayhawk-1.99159:1. 
Following consolidation and UBA's investment, the combined entity 
will have approximately 13 million shares outstanding.

     The Company believes that the information set forth in this 
Form 8-K and the Press Release dated January 30, 1997, and 
attached as an exhibit hereto include "forward looking 
statements" within the meaning of Section 27A of the Securities 
Act and are subject to the safe harbor created by that Section.  
In particular, there can be no assurance that the consolidation 
will be approved by the shareholders of the various companies, 
that each of the other closing conditions to the definitive 
investment agreement will be met in time to close or that the 
investment will ultimately close.  Furthermore, even if the UBA 
investment closes, there can be no assurance that UCB will have 
adequate capital to pursue acquisitions of, or alliances with, 
other craft brewers in the U.S. and internationally, nor can 
there be any assurance of continued or additional market 
acceptance in the U.S. or internationally of UCBs' beers and 
ales.  Finally, during the consolidation phase, there can be no 
assurance that AAI will meet each of the conditions 
required to receive a bridge loan advance from UBA at the time 
such advance is needed.  There are additional risks and 
uncertainties that could cause the actual results to differ 
materially from the forward-looking statements including, but not 
limited to, the factors discussed in AAI's Securities and 
Exchange Commission filings.

     WVI's press release regarding UBA's investment in 
WVI is incorporated herein by reference and filed as an 
exhibit to this Form 8-K.

Item 7.     Financial Statements, Pro Forma Financial Information 
and Exhibits.

     Exhibits

          Number                     Description

          99.1                       Press Release dated as of   
                                     January 30, 1997

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. 

Willamette Valley, Inc. Microbreweries across Aemrcia


Date: January 30, 1997        By:/s/ James W. Bernau
                                     James W. Bernau
                                     President

EXHIBIT INDEX


Exhibit No.    Description                                   Page


99.1           Press Release dated as of January 30, 1997

	
          UB GROUP SIGNS DEFINITIVE INVESTMENT AGREEMENT
                 WITH FIVE U.S. MICROBREWERIES
U.S. Craft Breweries to be Subsidiaries of New Holding Company;
           UB to Hold 45% Stake in Consolidated Entity

     Portland, OR  January 30, 1997 -- Nor`Wester Brewing Company 
(Nasdaq: ALES) and Willamette Valley, Inc./Microbreweries Across 
America, a non-listed public holding company comprised of three 
partially-owned public subsidiaries -- Aviator Ales, Inc. of 
Woodinville, WA; Bayhawk Ales, Inc. of Irvine, CA; and Mile High 
Brewing of Denver, CO. -- today announced the signing of a 
definitive investment agreement with United Breweries of America, 
Inc. ("UBA"), an affiliate of The UB Group of Bangalore, India.
     Under the terms of the agreement, UBA will invest $8.63 
million in cash in exchange for a 45% equity interest in a new 
entity comprised of the consolidated businesses of Nor`Wester 
Brewing Company -- including Nor`Wester Brewing of Portland, OR 
and North Country Brewing of Saratoga Springs, NY -- and 
WVI/Microbreweries Across America.  The consolidation is 
currently expected to occur by the end of the second quarter of 
1997, pending approval of the various companies' shareholders.  
The new entity will be a holding company for the five craft 
breweries being consolidated and will operate under the new name, 
United Craft Brewers, Inc..  The company will be traded on the 
Nasdaq National Market System under the symbol ALES.
     Of the $8.63 million investment by UBA, $2.75 million is in 
the form of bridge loans conditionally available to Nor`Wester 
during the consolidation phase ($1,000,000 has already been 
loaned).  At closing, the $2.75 million in loans and the 
remaining $5.88 million cash investment will be converted into 
shares of United Craft Brewers.
     Jim Bernau, founder and president of both Nor`Wester Brewing 
and WVI-Microbreweries Across America, is transferring to UBA 
part of his existing equity stake in the regional microbreweries.  
He will receive no cash consideration in this transaction, and as 
a result of the transfer, UBA will own 45% of United Craft 
Brewers, with Bernau owning 10% of the new company.  The public 
shareholders of Nor`Wester Brewing and WVI-Microbreweries Across 
America will own the remaining 45% of United Craft Brewers.  The 
terms of UBA's investment as set forth in the definitive 
investment agreement differ from and supersede the terms of a 
Letter of Intent between the parties dated September 18, 1996.
     Bernau will serve as President of United Craft Brewers and 
will be a member of the Board of Directors.  Vijay Mallya, 
Chairman of The UB Group, will serve as Chairman of the Board of 
the new company.
     "The signing of this agreement puts our goal of creating a 
national craft brewing alliance one large step closer to 
realization," said Bernau.  "And because we will be benefiting 
from the experience and resources of The UB Group, I firmly 
believe that the alliance is also a very large step closer to 
success."
     Bernau noted that The UB Group and Vijay Mallya have pursued 
an operating philosophy similar to that of the microbreweries in 
the alliance.  "The UB Group is India's largest beer producer, 
but it is comprised of twelve smaller, individual breweries that 
each pursues a craft beer approach to producing lagers and ales," 
he explained.  "This emphasis on smaller scale brewing will be at 
the heart of United Craft Brewers.  We couldn't have found a 
better partner to join us as we build this national alliance of 
leading microbreweries."
     Mallya agreed that the investment will significantly 
strengthen -- and potentially expand  -- the craft brewing 
alliance.
     "Nor`Wester and the other breweries being consolidated in 
the new company make some of the best ales and lagers in 
America," Mallya said.  "Our goal now is twofold: first, to 
enhance the financial, marketing and operating strength of these 
breweries, and second, to bring other like-minded U.S. craft 
brewers under the UCB umbrella.  In addition, UCB intends to 
leverage the UB Group's strengths to pursue international 
opportunities for the craft beer market.
     "By expanding the size of this unique microbrewery alliance, 
we will gain important economies of scale in manufacturing, 
marketing and distribution -- all while maintaining and enhancing 
the unique character and individual excellence that have made 
craft brewed beer increasingly popular in America and elsewhere."
     Successful consolidation of the regional breweries is a 
precondition for closing of the investment by UBA, as is the 
achievement of certain operating results by the five breweries.  
The investment is expected to close shortly after the 
consolidation is completed.
     The consolidation is expected to be accomplished through a 
series of stock-for-stock mergers whereby shareholders of 
Nor'Wester, WVI/Microbreweries Across America and its 
subsidiaries -- Aviator, Mile High and Bayhawk -- will each 
exchange their respective shares for shares of United Craft 
Brewers according to the following exchange ratios which are 
based on an average closing price of $2.63 for Nor'Wester's 
common stock for the 20 trading days immediately preceding 
execution of the definitive investment :  Nor'Wester -- 1:1; WVI 
- -- 1.99159:1; Aviator -- 2.98739:1; Mile High -- 2.98739:1; and 
Bayhawk -- 1.99159:1.  Following consolidation and UBA's 
investment, the combined entity will have approximately 13 
million shares outstanding.
     The Nor`Wester Brewing Company and WVI--Microbreweries 
Across America were founded by Jim Bernau with his first 
microbrewery, Nor`Wester in Portland, Oregon in 1993.  Bernau is 
also founder and president of Willamette Valley Vineyards in 
Salem, Oregon (Nasdaq: WVVI).
     The UB Group is a global beer and spirits company operating 
in 20 countries on four continents.
     [Note: this press release contains forward-looking 
statements that are made pursuant to the safe harbor provisions 
of The Private Securities Litigation Reform Act of 1995.  The 
forward-looking statements involve risks and uncertainties that 
could cause actual results to differ materially from the forward-
looking statements, including, but not limited to, the factors 
detailed in the Securities and Exchange Commission filings of 
Nor'Wester, Willamette Valley, Inc. Microbreweries across America, 
Aviator Ales, Inc., Mile High Brewing Company, Inc. and
Bayhawk Ales, Inc.  The forward-looking statements should be 
considered in light of these risks and uncertainties.]



<TABLE> <S> <C>

<ARTICLE> 5
<LEGEND>
This schedule contains summary financial information 
extracted from the Balance Sheet at March 31, 1997 
(Unaudited) and the Statement of Operations for the Three 
Months Ended March 31, 1997 (Unaudited) and is qualified in 
its entirety by reference to such financial statements.
</LEGEND>
       
<S>                             <C>
<PERIOD-TYPE>                   3-MOS
<FISCAL-YEAR-END>                          DEC-31-1997
<PERIOD-END>                               MAR-31-1997
<CASH>                                           24569
<SECURITIES>                                         0
<RECEIVABLES>                                   269679
<ALLOWANCES>                                         0
<INVENTORY>                                     324097
<CURRENT-ASSETS>                                675411
<PP&E>                                         5750044
<DEPRECIATION>                                (716554)
<TOTAL-ASSETS>                                 5717070
<CURRENT-LIABILITIES>                          3940152
<BONDS>                                              0
                                0
                                          0
<COMMON>                                         48610
<OTHER-SE>                                     5453712
<TOTAL-LIABILITY-AND-EQUITY>                   5717070
<SALES>                                         408054
<TOTAL-REVENUES>                                385416
<CGS>                                           463882
<TOTAL-COSTS>                                   791808
<OTHER-EXPENSES>                                  8636
<LOSS-PROVISION>                                     0
<INTEREST-EXPENSE>                                1881
<INCOME-PRETAX>                               (253260)
<INCOME-TAX>                                         0
<INCOME-CONTINUING>                           (253260)
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                  (253260)
<EPS-PRIMARY>                                    (.05)
<EPS-DILUTED>                                        0
        

</TABLE>


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