# SECURITIES AND
EXCHANGE COMMISSION

# Washington, D.C. 20549

# FORM 10-Q

|X | Quarterly Report Pursuant to Section 13 or 15 (d) of the Securities Exchange Act of 1934.
 For the quarterly period ended September 30, 2003 or
|- | -----------------------------------------------------------------------------------------------------------------------------------------------

| | Transition Report Pursuant to Section 13 or 15(d) of the Securities Exchange Act
of 1934.  For the transition period from 
to.
| | ------------------------------------------------------------------------------------------------------------------------------

Commission File Number 01912

SONOMAWEST HOLDINGS,
INC.(Exact name of
registrant as specified in its charter)

|California (State of incorporation) | 94-1069729(IRS Employer Identification #)
|----------------------------------- | -----------------------------------------

|2064 Highway 116 North, Sebastopol, CA 
 (Address of principal executive offices) | 95472-2662(Zip Code)
|--------------------------------------------------------------------------------- | --------------------

Registrant's telephone number, including area code:
          707-824-2001

(Former Name, Former
Address and Former Fiscal Year, if Changed Since Last Report)

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.

|YES:X | NO:
|----- | ---

Indicate by check mark whether the
registrant is an accelerated filer (as defined in Rule 12b-2 of the Exchange Act.

|YES: | NO:X
|---- | ----

As of November 10, 2003, there were
1,104,783 shares of common stock, no par value, outstanding.

---

# SONOMAWEST HOLDINGS,
INC. AND SUBSIDIARY

# TABLE OF CONTENTS

|PART I. |  | FINANCIAL INFORMATION |  | PAGE
|------- |  | --------------------- |  | ----

| |  | Item 1.
  Condensed Consolidated Financial Statements
| |  | -----------------------------------------------------

| |  |  | Condensed Consolidated Balance Sheets at September 30, 2003 and
              June 30, 2003 | 3
| |  |  | ------------------------------------------------------------------------------------------- | -

| |  |  | Condensed Consolidated Statements of Earnings - Three months
 ended September 30, 2003 and 2002 | 4
| |  |  | ----------------------------------------------------------------------------------------------- | -

| |  |  | Condensed Consolidated Statement of Changes in Equity -
              Three months ended September 30, 2003 | 5
| |  |  | ----------------------------------------------------------------------------------------------------------- | -

| |  |  | Condensed Consolidated Statements of Cash Flows - Three months ended
              September 30, 2003 and 2002 | 6
| |  |  | -------------------------------------------------------------------------------------------------------------- | -

| |  |  | Notes to Condensed Consolidated Financial Statements | 7
| |  |  | ---------------------------------------------------- | -

| |  | Item 2. Management's Discussion and Analysis of Financial Condition
and Results of Operations | 9
| |  | --------------------------------------------------------------------------------------------- | -

| |  | Item 3.  Quantitative and Qualitative Disclosures About Market Risk | 12
| |  | ------------------------------------------------------------------- | --

| |  | Controls and Procedures | 13
| |  | ----------------------- | --

|PART II. |  | OTHER INFORMATION |  | 
|-------- |  | ----------------- |  | 

| |  | Item 1. Legal Proceedings | 13
| |  | ------------------------- | --

| |  | Item 2. | Changes in Securities and Use of  Proceeds | 13
| |  | ------- | ------------------------------------------ | --

| |  | Item 3. | Defaults Upon Senior Securities | 13
| |  | ------- | ------------------------------- | --

| |  | Item 4. | Submission of Matters to a vote of Security Holders | 13
| |  | ------- | --------------------------------------------------- | --

| |  | Item 5. | Other Information | 13
| |  | ------- | ----------------- | --

| |  | Item 6. | Exhibits and Reports on Form 8-K | 13
| |  | ------- | -------------------------------- | --

| |  |  | Signature | 14
| |  |  | --------- | --

| |  | EXHIBIT INDEX |  | 15
| |  | ------------- |  | --

| |  | EXHIBITS |  | 16
| |  | -------- |  | --

---

# PART I. FINANCIAL
INFORMATION

Item 1. Condensed
Consolidated Financial Statements

# SONOMAWEST HOLDINGS, INC. AND SUBSIDIARY
 CONDENSED CONSOLIDATED BALANCE SHEETS (AMOUNTS IN THOUSANDS)

|ASSETS                                                                            | 9/30/03 | 6/30/03
|--------------------------------------------------------------------------------- | ------- | -------
|
|
|CURRENT ASSETS:                                                                   |         |        
|Cash                                                                              |         |        
|Accounts receivable                                                               |         |        
|Other receivables                                                                 |         |        
|Prepaid expenses and other assets                                                 |         |        
|Current deferred income taxes, net                                                |         |        
|                                                                                  |         |        
|Total current assets                                                              |         |        
|                                                                                  |         |        
|RENTAL PROPERTY, net                                                              |         |        
|                                                                                  |         |        
|INVESTMENT, at cost                                                               |         |        
|                                                                                  |         |        
|DEFERRED INCOME TAXES                                                             |         |        
|                                                                                  |         |        
|PREPAID COMMISSIONS AND OTHER ASSETS                                              |         |        
|                                                                                  |         |        
|Total assets                                                                      |         |        
|                                                                                  |         |        
|LIABILITIES AND SHAREHOLDERS' EQUITY                                              |         |        
|CURRENT LIABILITIES:                                                              |         |        
|Current maturities of long-term debt                                              |         |        
|Accounts payable                                                                  |         |        
|Accrued payroll and related liabilities                                           |         |        
|Accrued expenses                                                                  |         |        
|Unearned rents and deposits                                                       |         |        
|                                                                                  |         |        
|Total current liabilities                                                         |         |        
|OTHER LONG-TERM LIABILITIES                                                       |         |        
|                                                                                  |         |        
|Total liabilities                                                                 |         |        
|                                                                                  |         |        
|SHAREHOLDERS' EQUITY:                                                             |         |        
|Preferred stock:  2,500 shares authorized; no shares outstanding                  |         |        
|Common stock:  5,000 shares authorized, no par value; 1,105 shares outstanding in |         |        
|fiscal 2003 and 2002                                                              |         |        
|Stock subscription receivable                                                     |         |        
|Retained earnings                                                                 |         |        
|                                                                                  |         |        
|Total shareholders' equity                                                        |         |        
|                                                                                  |         |        
|Total liabilities and shareholders' equity                                        |         |        
|                                                                                  |         |        

The accompanying notes
are an integral part of these consolidated statements.

---

# SONOMAWEST HOLDINGS,
INC. AND SUBSIDIARY CONDENSED CONSOLIDATED
STATEMENTS OF EARNINGSFOR THE THREE MONTHS
ENDED SEPTEMBER 30, 2003 AND 2002 (UNAUDITED)(AMOUNTS IN THOUSANDS,
EXCEPT PER SHARE AMOUNTS)

|                                                             | 2003 | 2002
|------------------------------------------------------------ | ---- | ----
|
|RENTAL REVENUE                                               |      |     
|OPERATING COSTS                                              |      |     
|                                                             |      |     
|OPERATING LOSS                                               |      |     
|INTEREST AND OTHER INCOME (EXPENSE), NET                     |      |     
|                                                             |      |     
|BENEFIT FOR INCOME TAXES                                     |      |     
|                                                             |      |     
|NET LOSS FROM CONTINUING OPERATIONS                          |      |     
|                                                             |      |     
|GAIN ON SALE OF DISCONTINUED OPERATIONS, net of income taxes |      |     
|                                                             |      |     
|NET LOSS                                                     |      |     
|                                                             |      |     
|WEIGHTED AVERAGE COMMON SHARES AND EQUIVALENTS:              |      |     
|Basic                                                        |      |     
|Diluted                                                      |      |     
|EARNINGS (LOSS) PER COMMON SHARE:                            |      |     
|Continuing operations:                                       |      |     
|Basic                                                        |      |     
|Diluted                                                      |      |     
|Discontinued operations:                                     |      |     
|Basic                                                        |      |     
|Diluted                                                      |      |     
|Net loss:                                                    |      |     
|Basic                                                        |      |     
|Diluted                                                      |      |     

The accompanying notes are an integral part of these consolidated statements.

---

# SONOMAWEST HOLDINGS,
INC. AND SUBSIDIARY  CONDENSED CONSOLIDATED
STATEMENT OF CHANGES IN SHAREHOLDERS EQUITY  (UNAUDITED)FOR THE THREE MONTHS
ENDED SEPTEMBER 30, 2003 (AMOUNTS IN THOUSANDS)

|                                   | Common Stock |  |  |      
|---------------------------------- | ------------ |  |  | -----
|
|BALANCE, JUNE 30, 2003             |              |  |  | 1,105
|Net loss                           |              |  |  | --   
|Non-cash stock compensation charge |              |  |  | --   
|                                   |              |  |  |      
|BALANCE, SEPTEMBER 30, 2003        |              |  |  | 1,105
|                                   |              |  |  |      
|                                   |              |  |  |      

The accompanying notes
are an integral part of these consolidated statements.

---

# SONOMAWEST HOLDINGS,
INC. AND SUBSIDIARY  CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED)
FOR THE THREE MONTHS ENDED SEPTEMBER 30, 2003 AND 2002 (AMOUNTS IN THOUSANDS)

|                                                                              | 2003 | 2002
|----------------------------------------------------------------------------- | ---- | ----
|
|CASH FLOWS FROM OPERATING ACTIVITIES:                                         |      |     
|Net loss                                                                      |      |     
|                                                                              |      |     
|                                                                              |      |     
|Adjustments to reconcile net loss to net cash provided by (used in) operating |      |     
|activities:                                                                   |      |     
|Loss on sale of fixed assets                                                  |      |     
|Gain on sale of discontinued operations, net                                  |      |     
|Non-cash stock compensation charge                                            |      |     
|Depreciation and amortization expense                                         |      |     
|                                                                              |     
|Changes in assets and liabilities:                                            |      |     
|Accounts receivable, net                                                      |      |     
|Other receivables                                                             |      |     
|Deferred income tax provision (benefit)                                       |      |     
|Prepaid expenses and other assets                                             |      |     
|Prepaid commissions and other assets                                          |      |     
|Accounts payable and accrued expenses                                         |      |     
|Accrued payroll and related liabilities                                       |      |     
|Unearned rents and deposits                                                   |      |     
|                                                                              |      |     
|                                                                              |      |     
|                                                                              |      |     
|Net cash provided by (used in) continuing operations                          |      |     
|                                                                              |      |     
|Net cash used in discontinued operations                                      |      |     
|                                                                              |      |     
|Net cash used in operating activities                                         |      |     
|                                                                              |      |     
|CASH FLOWS FROM INVESTING ACTIVITIES:                                         |      |     
|Capital expenditures                                                          |      |     
|Investment in MetroPCS                                                        |      |     
|                                                                              |      |     
|Net cash used in investing activities                                         |      |     
|                                                                              |      |     
|CASH FLOWS FROM FINANCING ACTIVITIES:                                         |      |     
|Principal payments of long-term debt                                          |      |     
|                                                                              |      |     
|Net cash used for financing activities                                        |      |     
|                                                                              |      |     
|NET DECREASE IN CASH                                                          |      |     
|CASH AT BEGINNING OF YEAR (of which $600 is restricted in 2002)               |      |     
|                                                                              |      |     
|CASH AT END OF YEAR (of which $600 is restricted in 2002)                     |      |     
|                                                                              |      |     
|Supplemental Cash Flow Information                                            |      |     
|                                                                              |      |     
|                                                                              |      |     
|Interest paid                                                                 |      |     
|Taxes paid                                                                    |      |     
|                                                                              |      |     

The accompanying notes
are an integral part of these consolidated statements.

---

# SONOMAWEST HOLDINGS, INC.
AND SUBSIDIARY NOTES TO CONDENSED
CONSOLIDATED FINANCIAL STATEMENTSTHREE MONTHS ENDED SEPTEMBER
30, 2003

# Note 1  Basis of
Presentation

The accompanying unaudited interim
statements have been prepared pursuant to the rules of the Securities and Exchange
Commission. Certain information and disclosures normally included in annual financial
statements prepared in accordance with accounting principles generally accepted in the
United States of America have been condensed or omitted pursuant to such rules and
regulations, although the Company believes these disclosures are adequate to make the
information not misleading. In the opinion of management, all adjustments necessary for a
fair presentation for the periods presented have been reflected and are of a normal
recurring nature. These interim financial statements should be read in conjunction with
the financial statements and notes thereto for each of the three years in the period ended
June 30, 2003. The results of operations for the three-month period ended September 30,
2003 are not necessarily indicative of the results that will be achieved for the entire
year ending June 30, 2004.

# Reclassifications

Certain reclassifications have been
made to the 2003 unaudited interim financial statements to conform to the current year
presentation, adopted for fiscal 2004.

# Note 2  Investment

The Company has made a financial
commitment to make a $3 million minority investment in the Series D preferred stock of a
privately held telecommunications company, MetroPCS, Inc., of which $2,696,000 was funded
as of September 30, 2003. The Company accounts for the investment using the cost method.
It is anticipated that the remaining $304,000 will be funded by the end of the 2004 fiscal
year.

# Note 3  Stock
Options

Effective July 1, 2002, the Company
elected to account for all prospective stock options in accordance with SFAS 123,
Accounting for Stock-Based Compensation. As a result, during the first three
months of fiscal 2004 the Company incurred a charge of $34,000 related to the issuance of
24,200 fully vested stock options to the directors, officers and certain employees of the
Company.

Prior to July 1, 2002, the Company
accounted for stock-based compensation plans in accordance with Accounting Principles
Board (APB) Opinion No. 25, Accounting for Stock Issued to
Employees, under which compensation cost was recorded as the difference between the
fair value and the exercise price at the date of grant, and was recorded on a
straight-line basis over the vesting period of the underlying options. Prior to July 1,
2002, the Company had adopted the disclosure only provisions of Statement of Financial
Standards (SFAS) No. 123, Accounting for Stock Based Compensation.
The Company continues to account for stock options granted prior to July 1, 2002 in
accordance with APB 25; and thus, continues to apply the disclosure only provisions of
SFAS 123 to such options. No compensation expense has been recognized in the three months
ended September 30, 2003 pursuant to stock options issued prior to July 1, 2002 as the
option terms are fixed and the exercise price equals the market price of the underlying
stock on the date of grant for all options granted by the Company.

Had compensation cost for the stock
options granted prior to July 1, 2002 been determined based upon the fair value at grant
dates for awards under those plans consistent with the method prescribed by SFAS 123, the
net loss would have been increased to the pro forma amounts indicated below:



|                                   | For the three months ended September 30,
|---------------------------------- | ----------------------------------------
|
|
|Net Loss, as reported              |                                         
|                                   |                                         
|Add back: Actual Stock             |                                         
|Compensation Expense--Net of taxes |                                         
|                                   |                                         
|Less: Pro-forma Stock Compensation |                                         
|Charge--Net of taxes               |                                         
|                                   |                                         
|Pro-forma Net Loss                 |                                         
|                                   |                                         
|Loss Per Share:                    |                                         
|                                   |                                         
|Basic - as reported                |                                         
|                                   |                                         
|Basic - pro-forma                  |                                         
|                                   |                                         
|Diluted - as reported              |                                         
|                                   |                                         
|Diluted - proforma                 |                                         
|                                   |                                         

The fair value of each option grant is estimated on the date of grant using the Black-Scholes
option pricing model, with the following weighted-average assumptions used for the 2003,
2002, 2000 and 1999 grants, respectively: weighted average risk-free interest rates of
3.54, 4.78, 6.19 and 5.13 percent; expected dividend yield of 0 percent; expected life of
four years for the Plan options; and expected volatility of 22.00, 25.83, 39.54 and 63.85
percent.



For options granted during the three
months ended September 30, 2003, the weighted average fair value as of the grant date was
$ 1.39.

---

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

SonomaWest Holdings, Inc. (the
Company or Registrant) is including the following cautionary
statement in this Quarterly Report to make applicable and take advantage of the safe
harbor provisions of the Private Securities Litigation Reform Act of 1995 for any
forward-looking statements made by, or on behalf of, the Company. The statements contained
in this Report that are not historical facts are forward-looking statements
(as such term is defined in Section 27A of the Securities Act of 1933 and section 21E of
the Securities Exchange Act of 1934), which can be identified by the use of
forward-looking terminology such as estimated, projects,
anticipated, expects, intends, believes,
or the negative thereof or other variations thereon or comparable terminology, or by
discussions of strategy that involve risks and uncertainties. Forward-looking statements
include statements concerning plans, objectives, goals, strategies, future events or
performance and underlying assumptions. Forward-looking statements involve risks and
uncertainties, which could cause actual results or outcomes to differ materially from
those expressed in the forward-looking statements. The Companys expectations,
beliefs and projections are expressed in good faith and are believed by the Company to
have a reasonable basis, although actual results may differ materially from those
described in any such forward-looking statements. All written and oral forward-looking
statements made in connection with this Report which are attributable to the Company or
persons acting on its behalf are expressly qualified in their entirety by the
Certain Factors as set forth in our Annual Report for the fiscal year ended
June 30, 2003 filed on September 12, 2003, and other cautionary statements set forth under
Managements Discussion and Analysis of Financial Condition and Results of
Operations. There can be no assurance that managements expectations, beliefs
or projections will be achieved or accomplished, and the Company expressly disclaims any
obligation to update any forward-looking statements.

The financial statements herein
presented for the three months ending September 30, 2003 and 2002 reflect all the
adjustments that in the opinion of management are necessary for the fair presentation of
the financial position and results of operations for the periods then ended. All
adjustments during the periods presented are of a normal recurring nature.

# Critical Accounting
Policies

The
consolidated financial statements are prepared in accordance with accounting principles
generally accepted in the United States, which require the Company to make estimates and
assumptions. The Company believes that of its significant accounting policies, the
following may involve a higher degree of judgment and complexity.

The
most critical accounting policies were determined to be those related to: valuation of the
Companys investment in MetroPCS and the valuation allowances on deferred tax assets.

Valuation of investment
in MetroPCS

The
investment in MetroPCS is accounted for using the cost method. The Company continues to
monitor the financial condition, cash flow, operational performance and other relevant
information about MetroPCS, to evaluate the fair value of this investment. This process is
based primarily on information that we request from MetroPCS and conversations with
MetroPCS management. The Company also tracks MetroPCS information available to the general
public. Since MetroPCS is a privately held company, it is not subject to the same
disclosure requirements of public companies and as such, the basis for our evaluation is
subject to the timing, accuracy and disclosure of the data received. If as a result of the
review of this information, the Company believes its investment should be reduced to a
fair value below its cost, the reduction would be charged to loss on
investments on the consolidated statements of operations.

Valuation Allowance on
Deferred Taxes

The Company records deferred tax
assets and/or liabilities based upon its estimate of the taxes payable in future years,
taking into consideration any change in tax rates and other statutory provisions. The
Company continues to post losses from its continuing operations. The losses have generated
federal tax net operating losses (NOLs) which have been carried back to offset
prior years taxable income. As of June 30, 2002 the Company carried back all of its
remaining allowable NOLs. After the carryback of the June 30, 2002 federal NOL there are
no remaining federal NOLs as of June 30, 2002. For state tax purposes, California does not
allow corporations to carry back their NOLs, and corporations can only carry forward 55%
of the NOLs to future years to offset net operating profits. Furthermore, state NOLs will
begin to expire in fiscal 2005. As a result, the Company has established a valuation
allowance for state deferred tax assets for which future realization is uncertain. At
September 30, 2003, the Company had recorded, net deferred tax assets of $384,000, which
compares to $383,000 of net deferred tax assets as of June 30, 2003.

# OVERVIEW

The Companys business consists
of its real estate management and rental operations and its minority investment in the
Series D preferred stock of a privately held telecommunications company, MetroPCS, Inc.

During fiscal 2001, the Company
committed to a $3 million minority investment in a telecommunications company. As of
September 30, 2003, the Company had invested $2,696,000 of its $3.0 million commitment.

---

# RESULTS OF CONTINUING
OPERATIONS

# Results of Operations

The Company leases warehouse,
production, and office space as well as outside storage space at both of its properties.
The two properties are located on 82 acres of land and have a combined leaseable area
under roof of 390,000 square feet. As of September 30, 2003 and 2002 the Company had a
total of 28 tenants. The tenants have varying original lease terms ranging from
month-to-month to ten years with options to extend the leases. As of September 30, 2003,
the tenants occupied approximately 243,000 square feet under roof, or 62% of the leasable
area under roof. This compares to 233,000 square feet under roof, or 60% of the leasable
area under roof as of September 30, 2002. In addition to the area under roof, the Company
had 70,000 square feet of outside area under lease as of September 30, 2003 and 87,000 as
of September 30, 2002.

Rental Revenue. For the three
months ended September 30, 2003 rental revenue increased $24,000 or 6% as compared to the
corresponding period in the prior year. Although the number of tenants as of September 30,
2003 and 2002 are the same, the increase in rental revenue is attributable to the increase
in leased square footage and increases in rental rates as a result of CPI and other lease
related charges.

Operating Costs.For the three
months ended September 30, 2003 operating costs decreased $12,000 or 3% compared to the
three months ended September 30, 2002. The decrease from fiscal 2003 was primarily due a
decrease in depreciation expense and shareholder expenses. The Companys total
operating costs exceeded the tenant rental revenue for the three months ended September
30, 2003 and 2002. The Company continues to closely scrutinize all discretionary spending.
In addition, the Company continues to actively search for additional tenant revenue to
eliminate these negative operating results. While the Company and its retained broker are
actively marketing the properties to prospective tenants, there can be no assurance that
tenants will be found in the near term or at rates comparable with existing leases. As a
result, the Companys operating results will be negatively impacted as long as the
tenant rental revenue stream fails to cover existing operating costs.

Interest and Other Income
(Expense), Net.Interest and other income (expense) consist primarily of interest
income on the Companys cash balances, interest expense on mortgage debt and the
change in the value of the Companys interest rate swap contract. For the three
months ending September 30, 2003, the Company generated $7,000 of interest income,
incurred $35,000 of interest expense, and recorded a positive swap contract adjustment of
$19,000. This compares to $15,000 of interest income, $36,000 of interest expense and a
negative swap contract adjustment of $9,000 for the corresponding period in the prior
year. The decrease in interest income is due to a reduced cash balance in fiscal 2004 and
a decline in interest rates.

Income Taxes. The effective
tax rate for the three months ended September 30, 2003 decreased to a benefit of 2% from a
benefit of 19% for the three months ended September 30, 2002. Due to the uncertainty of
future realization, a valuation allowance is recorded against state net operating losses.
The primary reason for the lower effective rate as of September 30, 2003, was the impact
of permanent differences (primarily the $34,000 stock compensation charge) on a small
amount of taxable loss and the valuation allowance recorded against state net operating
losses.

# Liquidity and Capital
Resources

The Company had unrestricted cash of
$1.8 million at September 30, 2003 and current maturities of long-term debt of $1.8
million. The Companys long-term debt is due and payable in December 2003, and as a
result, the entire debt is recorded under current maturities of long-term debt. The
Company anticipates refinancing this debt and is in the process of discussing this
refinancing with lenders. The Companys cash balance decreased $175,000 during the
three months ended September 30, 2003, as a result of capital expenditures of $112,000,
payment of debt of $17,000 and cash used in operating activities of $46,000.

During December 2000, the Company
entered into an agreement with its sole lender to modify the terms of its lending
agreement. As a result, the financial based debt covenant was amended. The new covenant
requires the Company, at the end of each fiscal year, to maintain a debt service coverage
ratio at least 1.15 to 1. Until such time as this ratio reaches 1.25 to 1 at the
Companys fiscal year end, the Company is required to maintain restricted,
unencumbered cash or marketable securities of at least $600,000. Furthermore, the terms of
the loan restrict the Company from incurring any additional indebtedness during the term
of the loan. As of August 15, 2002, the Company and the bank agreed to a Restated and
Amended Addendum (Addendum) to this agreement. This Addendum amended and
restated the provisions of the agreement stated above. The new Addendum requires that the
Company, at the end of each fiscal year, maintain a debt service coverage ratio of at
least 1.05 to 1. It still requires that until such time as this ratio reaches 1.25 to 1,
the Company is required to maintain restricted, unencumbered cash or marketable securities
of at least $600,000. As of June 30, 2003, the Companys debt service ratio was 1.28
to 1. Consequently, the $600,000 is no longer classified as restricted cash on the
accompanying balance sheet and the bank lien on a money market account, in the amount of
$90,000 has been released.

The Company has committed itself to a
$3 million minority investment in the Series D preferred stock of a privately held
telecommunications company, MetroPCS, Inc. As of September 30, 2003, the Company had
invested $2,696,000 of its $3 million commitment. The Company has accounted for the
investment using the cost method. It is expected that the remaining $304,000 will be
funded during the fiscal 2004 year.

# Item 3. Quantitative and
Qualitative Disclosures About Market Risk

During
fiscal 1999, the Company entered into a note payable with an initial principal amount of
$2,100,000. The note has a variable interest rate tied to the LIBOR rate. To reduce its
exposure to changes in the LIBOR rate, the Company entered into an interest-rate swap
agreement. The interest rate swap agreement has a five-year term that coincides with the
term of the borrowing, both of which began on December 1, 1998 and end on December 1,
2003. The swap contract requires the Companys counter party to pay it a floating
rate of interest based on USD-LIBOR due monthly. In return, the Company pays its counter
party a fixed rate of 5.10% interest due monthly. The interest amounts are calculated
based upon the notional amount, which is amortized monthly based on the Companys
principal payments and was $1,839,618 as of September 30, 2003. The initial notational
amount was $2,100,000. During the three months ended September 30, 2003, the Company
recorded a decrease in the value of this swap agreement of $18,783. The fair value of the
interest rate swap was $(18,250) as of September 30, 2003, and is included in accrued
liabilities in the accompanying condensed consolidated balance sheet.

Table of Interest Rate
Swap:

|                         | Notional
Amount | Variable Interest
Rate on Note | Fixed Rate
Paid onSwap | Variable Rate
Received on
Swap | Effective
Interest Rate on Note
|------------------------ | --------------- | ------------------------------ | ---------------------- | ------------------------------ | -------------------------------
|Matures in December 2003 |                 |                                | $                      | 1,839,618                      |                                

---

# Item 4. Controls and
Procedures

As of September 30, 2003, the Company carried
out an evaluation, under the supervision and with the participation of the Companys
management, including the Companys Chairman of the Board of Directors and Chief
Financial Officer, of the effectiveness of the design and operation of the Companys
disclosure controls and procedures (as defined in Exchange Act Rule 13a-15(e) and Rule
15d-15(e)). Based upon that evaluation, the Companys Chairman of the Board of
Directors and Chief Financial Officer concluded that the Companys disclosure
controls and procedures are effective at a reasonable level in timely alerting them to
material information relating to the Company that is required to be included in the
Companys periodic filings with the Securities and Exchange Commission. There has
been no change in the Companys internal control over financial reporting that
occurred during the Companys most recent fiscal quarter that has materially affected
or is reasonably likely to materially affect, the Companys internal control over
financial reporting.

The Companys management,
including the Chairman of the Board of Directors and Chief Financial Officer, do not
expect that the Companys disclosure controls and procedures or internal control over
financial reporting will prevent all error and all fraud. A control system, no matter how
well conceived and operated, can provide only reasonable, not absolute, assurance that the
objectives of the control system are met due to numerous factors, ranging from errors to
conscious acts of an individual, or individuals acting together. In addition, 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 a cost-effective control system, misstatements due to error and/or fraud
may occur and not be detected.

# PART II. OTHER
INFORMATION

# Item 1. Legal Proceedings

| | None
| | ----

# Item 2. Changes in
Securities and Use of Proceeds

| | None
| | ----

# Item 3. Defaults Upon
Senior Securities.

| | None
| | ----

Item 4. Submission of Matters to a
vote of Security Holders.

| | None
| | ----

# Item 5. Other Information

| | None
| | ----

---

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

|a. | Exhibits
|-- | --------

| |  | 3.1(1) | Articles of Incorporation, as amended to date
| |  | ------ | ---------------------------------------------

| |  | 3.2(2) | Bylaws, as amended to date
| |  | ------ | --------------------------

| |  | 31.1 | Chairman of the Board  Certification of Periodic  Financial Report Pursuant to Section 302 of the  Sarbanes-Oxley
                      Act of 2002*
| |  | ---- | ----------------------------------------------------------------------------------------------------------------------------------------------------

| |  | 31.2 | Chief  Financial   Officer   Certification  of  Periodic   Financial  Report  Pursuant  to  Section  302  of  the
                      Sarbanes-Oxley Act of 2002*
| |  | ---- | -------------------------------------------------------------------------------------------------------------------------------------------------------------------

| |  | 32.1 | Chairman of the Board  Certification  Pursuant to 18 U.S.C.  Section 1350, as adopted  pursuant to section 906 of
                      the Sarbanes-Oxley Act of 2002. +
| |  | ---- | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------

| |  | 32.2 | Chief Financial Officer  Certification  Pursuant to 18 U.S.C. Section 1350, as adopted pursuant to section 906 of
                      the Sarbanes-Oxley Act of 2002. +
| |  | ---- | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------

---

| |  | (1) | Incorporated by reference to the registrant's Annual Report on Form 10-K for the    fiscal  year  ended  June 30,
              2000.
| |  | --- | -------------------------------------------------------------------------------------------------------------------------------------

| |  | (2) | Incorporated by reference to the registrant's Annual Report on Form 10-K for the fiscal year ended June 30, 1992.
| |  | --- | -----------------------------------------------------------------------------------------------------------------

| |  | * | Filed herewith.
| |  | - | ---------------

| |  | + | Furnished herewith.
| |  | - | -------------------

|b. | Reports on Form 8-K
|-- | -------------------

| |  |  | None
| |  |  | ----

# 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.

Date:    November 12, 2003

|/s/ Thomas R. Eakin 
Thomas R. EakinChief Financial Officer
|-------------------------------------------------------------------------

---

# EXHIBIT INDEX

|Exhibit No. |  | Document Description
|----------- |  | --------------------

|31.1 |  | Chairman
of the Board Certification of Periodic Financial Report Pursuant to Section 302 of
                        the Sarbanes-Oxley Act of 2002*
|---- |  | ---------------------------------------------------------------------------------------------------------------------------------------------------

|31.2 |  | Chief
Financial Officer Certification of Periodic Financial Report Pursuant to Section 302
                        of the Sarbanes-Oxley Act of 2002*
|---- |  | -----------------------------------------------------------------------------------------------------------------------------------------------------

|32.1 |  | Chairman
of the Board Certification Pursuant to 18 U.S.C. Section 1350, as adopted pursuant
                        to section 906 of the Sarbanes-Oxley Act of 2002. +
|---- |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------

|32.2 |  | Chief
Financial Officer Certification Pursuant to 18 U.S.C. Section 1350, as adopted
                        pursuant to section 906 of the Sarbanes-Oxley Act of 2002. +
|---- |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|* |  | Filed
herewith
|- |  | --------------

|+ |  | Furnished
herewith
|- |  | ------------------

---

Exhibit 31.1

I,
Roger S. Mertz, certify that:

1.       
          I have reviewed this report on Form 10-Q of SonomaWest Holdings, Inc.;

2.       
          Based on my knowledge, this report does not contain any untrue statement of a
          material fact or omit to state a material fact necessary to make the statements
          made, in light of the circumstances under which such statements were made, not
          misleading with respect to the period covered by this report;

3.       
          Based on my knowledge, the financial statements, and other financial information
          included in this report, fairly present in all material respects the financial
          condition, results of operations and cash flows of the registrant as of, and
          for, the periods presented in this report;

4.       
          The registrants other certifying officers and I are responsible for
          establishing and maintaining disclosure controls and procedures (as defined in
          Exchange Act Rules 13a-15(e) and 15d-15(e)) for the registrant and have:

(a)       
          Designed such disclosure controls and procedures, or caused such disclosure
          controls and procedures to be designed under our supervision, to ensure that
          material information relating to the registrant, including its consolidated
          subsidiaries, is made known to us by others within those entities, particularly
          during the period in which this report is being prepared;

(b)       
          Evaluated the effectiveness of the registrants disclosure controls and
          procedures and presented in this report our conclusions about the effectiveness
          of the disclosure controls and procedures, as of the end of the period covered
          by this report based on such evaluation;

(c)       
          Disclosed in this report any change in the registrants internal control
          over financial reporting that occurred during the registrants most recent
          fiscal quarter that has materially affected, or is reasonably likely to
          materially affect, the registrants internal control over financial
          reporting; and

5.       
          The registrants other certifying officers and I have disclosed, based on
          our most recent evaluation of internal control over financial reporting, to the
          registrants auditors and the audit committee of the registrants
          board of directors (or persons performing the equivalent functions):

(a)       
          All significant deficiencies and material weaknesses in the design or operation
          of internal control over financial reporting which are reasonably likely to
          adversely affect the registrants ability to record, process, summarize and
          report financial information; and

(b)       
          Any fraud, whether or not material, that involves management or other employees
          who have a significant role in the registrants internal control over
          financial reporting.

Date: November 12, 2003

|/s/ Roger S. Mertz
Roger S. MertzChairman of the Board
|--------------------------------------------------------------------

---

Exhibit 31.2

I,
Thomas R. Eakin, certify that:

1.       
          I have reviewed this report on Form 10-Q of SonomaWest Holdings, Inc.;

2.       
          Based on my knowledge, this report does not contain any untrue statement of a
          material fact or omit to state a material fact necessary to make the statements
          made, in light of the circumstances under which such statements were made, not
          misleading with respect to the period covered by this report;

3.       
          Based on my knowledge, the financial statements, and other financial information
          included in this report, fairly present in all material respects the financial
          condition, results of operations and cash flows of the registrant as of, and
          for, the periods presented in this report;

4.       
          The registrants other certifying officers and I are responsible for
          establishing and maintaining disclosure controls and procedures (as defined in
          Exchange Act Rules 13a-15(e) and 15d-15(e)) for the registrant and have:

(a)       
          Designed such disclosure controls and procedures, or caused such disclosure
          controls and procedures to be designed under our supervision, to ensure that
          material information relating to the registrant, including its consolidated
          subsidiaries, is made known to us by others within those entities, particularly
          during the period in which this report is being prepared;

(b)       
          Evaluated the effectiveness of the registrants disclosure controls and
          procedures and presented in this report our conclusions about the effectiveness
          of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation;

(c)       
          Disclosed in this report any change in the registrants internal control
          over financial reporting that occurred during the registrants most recent
          fiscal quarter that has materially affected, or is reasonably likely to
          materially affect, the registrants internal control over financial
          reporting; and

5.       
          The registrants other certifying officers and I have disclosed, based on
          our most recent evaluation of internal control over financial reporting, to the
          registrants auditors and the audit committee of the registrants
          board of directors (or persons performing the equivalent functions):

(a)       
          All significant deficiencies and material weaknesses in the design or operation
          of internal control over financial reporting which are reasonably likely to
          adversely affect the registrants ability to record, process, summarize and
          report financial information; and

(b)       
          Any fraud, whether or not material, that involves management or other employees
          who have a significant role in the registrants internal control over
          financial reporting.

Date: November 12, 2003

|/s/ Thomas R. Eakin
Thomas R. EakinChief Financial Officer
|------------------------------------------------------------------------

---

Exhibit 32.1

# Certification

# Pursuant to Section
906 of the Sarbanes-Oxley Act of 2002

# (Subsections (a) and
(b) of Section 1350, Chapter 63 of Title 18, United States Code)

Pursuant to section 906 of the
Sarbanes-Oxley Act of 2002 (18 U.S.C. 1350), the undersigned officer of SonomaWest
Holdings, Inc., a California corporation (the Company), does hereby
certify that:

The Quarterly Report on Form 10-Q for the quarter ended September 30, 2003
(the Form 10-Q) of the Company fully complies with the requirements of
section 13(a) or 15(d), as applicable, of the Securities Exchange Act of 1934 and that the
information contained in the Form 10-Q fairly presents, in all material respects, the
financial condition and results of operations of the Company.

| |  | Dated: November 12, 2003 /s/ Roger S. Mertz
Roger S. MertzChairman of the Board
| |  | ---------------------------------------------------------------------------------------------

A signed original of this written
statement required by Section 906 has been provided to SonomaWest Holdings, Inc. and will
be retained by SonomaWest Holdings, Inc. and furnished to the Securities and Exchange
Commission or its staff upon request.

---

Exhibit 32.2

# Certification

# Pursuant to Section
906 of the Sarbanes-Oxley Act of 2002

# (Subsections (a) and
(b) of Section 1350, Chapter 63 of Title 18, United States Code)

Pursuant to section 906 of the
Sarbanes-Oxley Act of 2002 (18 U.S.C. 1350), the undersigned officer of SonomaWest
Holdings, Inc., a California corporation (the Company), does hereby
certify that:

The Quarterly Report on Form 10-Q for the quarter ended September 30, 2003
(the Form 10-Q) of the Company fully complies with the requirements of
section 13(a) or 15(d), as applicable, of the Securities Exchange Act of 1934 and that the
information contained in the Form 10-Q fairly presents, in all material respects, the
financial condition and results of operations of the Company.

| |  | Dated: November 12, 2003 /s/ Thomas R. Eakin
Thomas R. EakinChief Financial Officer
| |  | -------------------------------------------------------------------------------------------------

A signed original of this written
statement required by Section 906 has been provided to SonomaWest Holdings, Inc. and will
be retained by SonomaWest Holdings, Inc. and furnished to the Securities and Exchange
Commission or its staff upon request.