MENDOCINO BREWING CO INC
424B2, 1997-02-18
MALT BEVERAGES
Previous: REPTRON ELECTRONICS INC, SC 13G, 1997-02-18
Next: GUINNESS FLIGHT INVESTMENT FUNDS INC, 497, 1997-02-18



                                 600,000 SHARES

                                [GRAPHIC OMITTED]
                         MENDOCINO BREWING COMPANY, INC.

                                  COMMON STOCK
                             ----------------------

     All of the  600,000  shares of no par value  Common  Stock  (the  "Shares")
offered by this Prospectus are being sold directly by Mendocino Brewing Company,
Inc. ("Mendocino Brewing" or the "Company").  The public offering price has been
determined  by the Company  based on the trading  history of the Common Stock on
the  Pacific  Stock  Exchange  (the "PSE") and certain  other  factors  that the
Company deems  relevant.  See "Plan of  Distribution  Determination  of Offering
Price." The closing price of the  Company's  common stock on the PSE on February
6, 1997 was $6.25. The minimum purchase is 50 Shares ($425.00).

     This offering is being made on a "best-efforts"  basis. There is no minimum
aggregate  number of shares that must be purchased to allow  distribution of any
shares. Properly completed subscriptions will be accepted on a first come, first
served basis,  except that record  holders of the  Company's  Common Stock as of
October 25, 1996 (the  "Record  Date")  will be given  priority to purchase  the
Shares provided that the Company receives their properly completed subscriptions
within 15 days after the effective date of this  Prospectus.  The offering shall
terminate  upon the earlier of (a) the date on which all of the Shares have been
sold;  (b) September 30, 1997,  unless such date is extended by the Company;  or
(c) the  date on  which  the  Company  terminates  the  offering.  See  "Plan of
Distribution." The Company reserves the right to reject any subscription in full
or in part.

    The Shares offered by this Prospectus involve a high degree of risk. See
             "Risk Factors" beginning on page 5 of this Prospectus.

THESE  SECURITIES  HAVE NOT BEEN APPROVED OR  DISAPPROVED  BY THE SECURITIES AND
EXCHANGE  COMMISSION OR ANY STATE  SECURITIES  COMMISSION NOR HAS THE SECURITIES
AND  EXCHANGE  COMMISSION  OR ANY STATE  SECURITIES  COMMISSION  PASSED UPON THE
ACCURACY OR ADEQUACY OF THIS PROSPECTUS. ANY REPRESENTATION TO THE CONTRARY IS A
CRIMINAL OFFENSE.


<TABLE>
<CAPTION>
======================================================================================================================
                                                                                   Underwriting
                                                         Price to                 Discounts and        Proceeds to
                                                          Public                   Commissions(1)         Company(2)
- ----------------------------------------------------------------------------------------------------------------------
<S>                                                        <C>                         <C>                <C>          
Per Share                                                  $8.50                       None               $8.50
- ----------------------------------------------------------------------------------------------------------------------

Minimum Offering                                            N/A                        None                N/A
- ----------------------------------------------------------------------------------------------------------------------

Minimum Subscription:  50 Shares                          $425.00                      None              $425.00
- ----------------------------------------------------------------------------------------------------------------------

Maximum Offering: 600,000 Shares                        $5,100,000                     None            $5,100,000
======================================================================================================================
<FN>
(1)  The Shares are being sold  directly  by the  Company  through a  designated
     executive  officer  who is  registered  as a  sales  representative,  where
     required, and shall not receive any commission. See "Plan of Distribution."

(2)  Before  deducting  estimated  expenses of $400,000  payable by the Company,
     including  registration fees,  transfer agent fees, printing and engraving,
     copying,   postage,  and  other  offering  costs,  in  addition  to  legal,
     accounting, and consultant fees.
</FN>
</TABLE>

                             ----------------------


                 The date of this Prospectus is February 6, 1997


<PAGE>


     No  person  has  been  authorized  to give any  information  or to make any
representations  in connection  with this offering other than those contained in
this Prospectus. If given or made, any such information and representations must
not be relied upon as having been  authorized  by the Company.  This  Prospectus
does  not  constitute  an  offer  to sell or a  solicitation  of an offer to buy
securities to any person in any jurisdiction in which such offer or solicitation
is unlawful. Neither the delivery of this Prospectus nor any sale made after the
date of this Prospectus shall, under any  circumstances,  create any implication
that the  information  contained  in this  Prospectus  is correct as of any date
after the date of this Prospectus.

     Mendocino  Brewing's principal executive offices are located at 13351 South
Highway  101,  P.O.  Box 400,  Hopland,  California  95449-0400.  The  Company's
telephone numbers are 1-800-733-3871 and 1-707-744-1015.

     The  Common  Stock of  Mendocino  Brewing  Company,  Inc.  is listed on the
Pacific  Stock  Exchange  under the symbol MBR.  Reports  and other  information
concerning the Company can be inspected at such exchange.


<TABLE>

                                                 TABLE OF CONTENTS
<CAPTION>
                                                        Page                                                   Page
                                                        ----                                                   ----

<S>                                                      <C>  <C>                                               <C>
Prospectus Summary...................................     3   Management....................................    31
Risk Factors.........................................     5   Certain Transactions..........................    33
Priority of Existing Stockholders....................    10   Principal Stockholders........................    34
Use of Proceeds......................................    11   Description of Capital Stock..................    35
Price Range of Common Stock and Dividend Policy......    13   Shares Eligible for Future Resale.............    36
Capitalization.......................................    14   Plan of Distribution..........................    37
Selected Financial Data..............................    15   Legal Matters.................................    38
Management's Discussion & Analysis of                         Experts.......................................    38
  Financial Condition and Results of Operations......    16   Additional Information........................    38
Business.............................................    22   Index to Financial Statements.................    39
</TABLE>

                               ------------------

     Until March 3, 1997, all dealers  effecting  transactions in the registered
securities,  whether or not participating in this distribution,  may be required
to deliver a  Prospectus.  This is in addition to the  obligation  of dealers to
deliver a  Prospectus  when  acting as  underwriters  and with  respect to their
unsold allotments or subscriptions.

     The Company  will provide to each person who  receives a  prospectus,  upon
written or oral request of such person, a copy of any of the information that is
incorporated by reference in the this Prospectus (not including  exhibits to the
information that is incorporated by reference unless the exhibits are themselves
specifically incorporated by reference), if there is any.


                                www.MENDOBREW.com

<PAGE>


                              PROSPECTUS SUMMARY

     The  following  summary is  qualified in its entirety and should be read in
conjunction with the more detailed  information and Financial Statements and the
Notes thereto appearing elsewhere in this Prospectus.


     Mendocino  Brewing  Company,  Inc. brews Red Tail Ale, Blue Heron Pale Ale,
Black Hawk  Stout,  and three  other  ales,  one  stout,  and one porter for the
domestic craft beer market. A "craft beer" is a full-flavored beer brewed in the
traditional  style.  Mendocino Brewing is one of the first modern craft brewers,
having  opened  the first  brewpub  in  California  and the second in the United
States  since  the  repeal  of  Prohibition,  and has  been  recognized  for its
innovations  in the  brewpub  concept,  its craft brew  style,  its  distinctive
labels, and its role in industry associations.  Mendocino Brewing's objective is
to transform  itself from the country's  leading  microbrewery  (based on annual
sales from 1990 through 1995) to a major  national  craft brewer  offering among
the highest quality craft beers available anywhere in America. See "Business."

     Mendocino  Brewing  competes in the  domestic  craft beer segment of the US
beer  market.   The  domestic  craft  beer  segment  has  grown  at  a  rate  of
approximately  40% per year for several years while overall domestic beer market
sales have been relatively  flat. Many industry  analysts believe that the craft
beer segment will grow from 1.9% of the total domestic beer market in 1995 to 5%
- - 6% by the year 2000.

     In 1994 and 1995  Mendocino  Brewing raised net proceeds of $3.3 million to
finance  construction  of a new brewery with an annual  capacity of 50,000 bbl.,
expandable to 130,000 bbl. At that time, the Company  intended to finance future
growth primarily through operations and debt financing. Management believes that
following  the  successful  completion  of  its  initial  public  offering,  the
continued  growth in the domestic  craft beer segment gave rise to a qualitative
shift in the public's  awareness  of craft beers,  and that this shift now gives
the Company an  opportunity  to enter new markets at a time when many  consumers
are discovering  craft brews for the first time. In completing the plans for the
new brewery,  Management  also concluded that it could position itself better in
the market and realize certain cost  efficiencies and overall cost reductions by
designing a plant with an initial  capacity of 60,000 bbl. per year (20% greater
than originally  planned) and an ultimate capacity of 200,000 bbl. per year (54%
greater than originally planned).

     Accordingly, Mendocino Brewing changed the configuration of the new brewery
and  modified  its growth and  marketing  plans to  accelerate  introduction  of
additional  bottled brands and draft beer into existing  markets,  penetrate new
regional  markets,  and greatly  increase  total  availability  of its products.
Mendocino  Brewing  intends to  continue  to compete  primarily  on the basis of
product quality and image. The Company's  marketing plan emphasizes  introducing
Blue Heron Pale Ale and Black Hawk Stout in 12 oz. six packs using the same high
quality  graphics and  packaging as has  contributed  to the success of Red Tail
Ale, and providing these three brews in draft form.

     Management  expects  the  Company to begin  brewing  at its new  brewery in
Ukiah,  California  (110 miles north of San  Francisco)  in March or April 1997.
Proceeds  from this  offering will be used to provide  working  capital  through
addition of cash  reserves  and  repayment of certain  short term  indebtedness,
complete the build-out of the brewery building, and finance further expansion to
up to 75,000 bbl. per year, depending on the mix of products brewed. See "Use of
Proceeds."

     Mendocino Brewing operates a retail brewpub and merchandise store under the
name of the Hopland Brewery.  Management does not expect the Company's expansion
plans to  materially  increase or  decrease  the  results of  operations  of the
brewpub. See "Business - The Hopland Brewery Brewpub and Merchandise Store."

     Mendocino  Brewing  was  founded  in  March  1983 as a  California  limited
partnership (the "Partnership").  On January 1, 1994, the business  incorporated
by transferring all of the Partnership's assets,  including its name, to a newly
formed  California  corporation  in exchange for all of the Common and Preferred
Stock of the  corporation.  The  Partnership  distributed  these  shares  to its
partners on January 3, 1994. As used hereafter,  references to the "Company" and
"Mendocino  Brewing" include the business  operations of the Partnership  before
its incorporation.

     Mendocino  Brewing's principal executive offices are located at 13351 South
Highway  101,  P.O.  Box 400,  Hopland,  California  95449-0400.  The  Company's
telephone  numbers are (800) 733-3871 and (707) 744-1015.  The Company's  e-mail
address is [email protected].


                                      -3-
<PAGE>

                                  The Offering

     Shareholders  of  record as of  October  25,  1996 have the first  right to
purchase Shares  pursuant to this offering on a first come,  first served basis.
The minimum  purchase is 50 Shares  ($425.00).  Any Shares that remain unsold 15
days after the effective date of this  Prospectus will be offered to the general
public and sold in the order in which fully completed subscriptions are received
at the Company. For more information  concerning  subscription  procedures,  see
"Plan of Distribution -- Subscription Procedure."

<TABLE>
<S>                                                       <C>
Common Stock offered...................................     600,000  Shares
Common Stock outstanding before the offering...........   2,322,222  Shares(1)
Use of Proceeds........................................   To  provide  working  capital  through  addition  of cash
                                                          reserves   and    repayment   of   certain   short   term
                                                          indebtedness,  complete  the  build-out  of  the  brewery
                                                          building,  and finance further  expansion to up to 75,000
                                                          bbl. per year,  depending on the mix of products  brewed.
                                                          See "Use of Proceeds."
Pacific Stock Exchange Symbol..........................   MBR
</TABLE>

<TABLE>

                                       Summary Financial and Operating Data

<CAPTION>
                                                       Year Ended                       Nine Months Ended
                                                      December 31,                        September 30,
                                             -----------------------------        -------------------------
                                                 1994               1995             1995            1996
                                             -----------       -----------        -----------      --------
<S>                                          <C>               <C>                <C>              <C>
Statements of Income Data:                                                                 (unaudited)
     Sales..............................     $ 3,523,000       $ 3,735,100        $ 2,665,600      $ 3,022,400
     Gross profit.......................       1,524,700         1,720,000          1,181,900        1,490,400
     Income (loss) from operations......         200,000           182,700             34,400          (57,600)
     Net income (loss)..................     $   153,300       $   173,700        $    83,800      $   (71,100)
                                             ===========       ===========        ===========      ============
     Earnings (loss) per share..........     $       .08       $       .08        $       .04      $      (.03)
                                             ===========       ===========        ===========      ============
     Weighted average common
       shares outstanding...............       1,814,403         2,307,074          2,302,024        2,322,222
                                             ===========       ===========        ===========      ============
</TABLE>
<TABLE>
<CAPTION>
                                                                      September 30, 1996 (unaudited)
                                                              ------------------------------------------
                                                                Actual          Pro Forma As Adjusted(2)
                                                              -----------    --------------------------
<S>                                                           <C>                   <C>         
Balance Sheet Data:       
     Working capital (deficit).......................         $(3,240,200)          $  1,702,800
     Total assets....................................           9,452,800             15,229,600
     Long term debt, including current portion.......             982,500              5,063,800
     Shareholders' equity............................           4,353,100              9,053,100
<FN>
- --------------
(1)  Does not include  300,000  shares issued to the general  contractor for the
     new brewery as security for an obligation. See "Management's Discussion and
     Analysis of Financial  Conditions and Results of Operations  -Financing the
     New Brewery - Vendor Financing."

(2)  As  adjusted  to give  effect to the sale of 600,000  Shares  (the  maximum
     number of Shares  offered by this  Prospectus)  and the  application of the
     estimated  net proceeds  therefrom.  Also assumes that the  Company's  $2.7
     million  construction  loan has  been  converted  to  long-term  debt  upon
     completion of the new brewery. See "Use of Proceeds," "Capitalization," and
     "Management's  Discussion and Analysis of Financial  Conditions and Results
     of Operations - Financing the New Brewery - Construction Financing."
</FN>
</TABLE>

                                      -4-

<PAGE>


                                  RISK FACTORS

     An  investment  in the Shares  offered by this  Prospectus  involves a high
degree of risk.  Prospective  investors should consider  carefully the following
risk factors, in addition to other information  concerning Mendocino Brewing and
its business contained in this Prospectus, before purchasing Shares.

Recent Losses
     The  Company  has  incurred  and  will   continue  to  incur   expenses  in
implementing  its expansion plan in  anticipation of completing the new brewery.
As a consequence,  although the Company has  experienced  increases in sales and
gross  profits and  decreases of cost of goods sold as a percentage of net sales
during the first  three  quarters  of 1996,  the  Company  has also  experienced
historically high marketing,  general and administrative,  and one-time expenses
and decreased  interest  earnings which resulted or will result in a loss in the
first,  third,  and fourth  quarters of 1996 and for 1996 as a whole.  Mendocino
Brewing  experienced  a net loss of $112,800 in the first quarter of 1996, a net
profit of $62,200 in the second quarter,  and a net loss of $20,500 in the third
quarter for an aggregate  net loss of $71,100 for the first nine months of 1966.
Management  anticipates  that the  increase  in sales and gross  profit  and the
decrease  in cost of goods  sold as a  percentage  of net sales  for the  fourth
quarter of 1996, if any, will be less than in the previous  three  quarters,  as
the  Company  will have been  operating  at the same  capacity  as in the fourth
quarter of 1995 but with  increased  marketing  expenses since the Company's new
marketing plan had not been  implemented in 1995. See  "Management's  Discussion
and  Analysis of  Financial  Conditions  and Results of  Operations - Results of
Operations."

Possible Losses During Initial Expansion
     Management  anticipates  that the Company will continue to experience  high
levels of marketing expense and other expenses  associated with growth that will
continue  until  the  Company  achieves   revenues  greater  than  the  expenses
associated  with the new  brewery  and new  marketing  plan.  See  "Management's
Discussion  and  Analysis of  Financial  Condition  and Results of  Operations -
Results of  Operations."  The levels of these  expenses will be  determined  by,
among other things,  the success of the  Company's  marketing  plan,  the mix of
products  brewed  at the  new  brewery,  and  factors  outside  of  Management's
reasonable  control,  including the risks  identified in this  Prospectus.  Such
expenses may result in net losses during the period of initial  expansion.  Such
net  losses  may erode the  Company's  working  capital  and may have a material
adverse impact the business,  financial  condition,  and results of operation of
the Company.

Lack of Liquidity During Offering
     The Shares offered by this  Prospectus  are offered on a continuing  basis.
See "Plan of Distribution  Subscription Procedure." Although Mendocino Brewing's
Common Stock is publicly  traded on the Pacific Stock  Exchange under the symbol
MBR,  until the offering is  terminated,  investors who wish to sell Shares will
have to compete with the Company for buyers.  It is unlikely that investors will
be able to sell Shares on the open market  during the offering for more than the
price offered by this Prospectus. See "Plan of Distribution Determination of the
Offering  Price." The Company can give no assurance that the market price of the
Common Stock will be at or above the public offering price after the offering.

No Minimum; No Assurance of Sufficient Funding
     The offering of the Shares is not contingent upon the sale of any specified
minimum number of Shares, nor is there any minimum number of shares that must be
sold before shares will be distributed.  See "Plan of  Distribution." If the net
proceeds of this  offering,  together  with  existing  debt  financing and funds
generated  by  operations,  are  not  sufficient  to  fund  Mendocino  Brewing's
expansion  plans,  the Company may need to raise additional funds from public or
private sources or enter into a strategic alliance or joint venture. Issuance of
additional equity would likely dilute the investments of existing  shareholders.
Additional   borrowing  would  increase   interest   expense  and  debt  service
requirements. The amount of additional financing the Company might require would
depend in part upon the success of this  offering  and in part on the  Company's
growth  strategy.  There can be no assurances as to the success of the Company's
growth  strategy.  There is no assurance that the Company will be able to obtain
additional  financing  from any  source if  needed.  If  adequate  funds are not
available,  the  Company  could be  required  to curtail  implementation  of its
expansion plans.  Such  curtailment  could have a material adverse impact on the
Company's business, financial condition, and results of operations.

                                      -5-
<PAGE>

Risk of Construction Delays
     Construction  of the new brewery  broke ground in September  1995 and as of
December 31, 1996 was approximately 82% complete. New construction is subject to
the risk of cost  increases  due to plan changes and delays from sources such as
local government  approval  processes,  inclement weather,  unexpected  geologic
conditions,  shortages of or increases in the price of materials  such as steel,
funding  delays,  cooperation  and  coordination  among  various  parties to the
project such as the architect,  general contractor,  and equipment manufacturer,
and timing of cash flow.  The new brewery has  experienced  cost  increases  and
delays,  to some  degree,  from each of the  above  causes.  Interest  rates and
general  economic  conditions  can also  have an effect  on the  project.  While
Management  believes  that  the  sources  of  many  previous  delays  have  been
addressed,  many factors are inherently  uncertain  and/or beyond the reasonable
control  of the  Company.  There  can be no  assurance  that  further  delays in
completion of construction will not occur or that local government agencies will
construct  certain  infrastructure  improvements  that  they have  committed  to
construct.  Management has limited experience in managing construction projects.
To the extent that completion of construction is delayed,  the Company may incur
additional  costs and the  realization of revenues from the new facility will be
delayed,  which could have a material adverse impact on the Company's  business,
financial condition, and results of operations. See "Management's Discussion and
Analysis of Financial  Condition  and Results of  Operations - Financing the New
Brewery" and "Business - New Brewery."

Amounts Due General Contractor
     The general  contractor  for the new brewery,  BDM  Construction  Co., Inc.
("BDM"),  has agreed to defer up to $900,000 in fees otherwise owed or to become
payable on December 31, 1996,  subject to performance by BDM of its  obligations
under the construction contract, until January 31, 1997 with interest at 12% per
annum.  As  of  December  31,  1996,  $300,000  had  been  deferred  under  this
arrangement. If the Company does not have the cash needed to pay BDM the amounts
due and is not able to work out a satisfactory  alternative payment arrangement,
BDM may seek to exercise its  remedies.  Under certain  agreements  that BDM has
made the Company's  other lenders,  BDM may not proceed  against the real estate
without first  proceeding  against certain shares of Company stock issued to BDM
as collateral.  See "Management's Discussion and Analysis of Financial Condition
and  Results of  Operations  - Financing  the New  Brewery - Vendor  Financing."
Resolving the Company's payment  obligation to BDM may distract  Management from
its other duties,  involve additional expense, and result in construction delays
which in turn could have a material  adverse  impact on the Company's  business,
financial condition, and results of operations.

Low Trading Volume and Volatility
     Before this offering, trading volume on the Pacific Stock Exchange has been
light.  The  Company can give no  assurance  the sale of an  additional  600,000
Shares will result in increased  trading volume. In the absence of a more active
trading  market,  investors  may find it  difficult  to sell  their  Shares  and
transactions  involving  relatively  small  numbers  of shares  may have a large
influence on the reported price of the stock. The Company's stock price may also
be materially  adversely  affected by factors affecting the entire market or the
Company's  industry  that may be  unrelated to the  performance  of the Company.
There can be no  assurance  that the market  price of the Common  Stock will not
experience volatility. See "Price Range of Common Stock and Dividend Policy."

Shares Available for Future Sale
     Open market sales of Common Stock that is  outstanding at the start of this
offering may  adversely  affect the market  price of the Shares  during or after
this offering.  There are no material restrictions on the transferability of the
1,461,855  shares  of  Common  Stock  held  by  non-affiliates  of the  Company.
Affiliates of the Company may sell shares subject to the volume  limitations set
forth in Rule 144. See "Shares Eligible for Future Resale."

Dividends Unlikely
     Management does not have any present  intention to declare or pay dividends
on the Common Stock,  but expects the Company to retain  earnings for use in its
business.  The  Company's  agreements  with its lenders  prohibit the payment of
dividends  during the terms of the loans  without the consent of the  respective
lenders. Management anticipates that such restrictions will remain in effect for
as long as the Company has significant  bank financing,  including the long-term
debt on the Ukiah real  estate.  See  "Management's  Discussion  and Analysis of
Financial  Condition  and Results of Operations - Financing the New Brewery." In
addition,  the  Company is  required  to pay a $1.00 per share cash  dividend on
227,600 shares of Series A Preferred  Stock  ($227,600 in the aggregate)  before
cash dividends may be paid on the Common Stock.  The Series A Preferred Stock is
canceled  when the full 


                                      -6-

<PAGE>

dividend is paid.  Management does not have any present  intention to declare or
pay  dividends  on the Series A  Preferred  Stock.  See  "Dividend  Policy"  and
"Description of Capital Stock."

Risks of Debt
     Mendocino  Brewing  has  incurred  approximately  $6.5  million  in debt to
finance the  acquisition of real estate,  construction  of the new brewery,  and
acquisition of new brewing equipment.  The ratio of the Company's long-term debt
to equity as of September 30, 1996,  when adjusted to include all long term debt
added after September 30 and before the date of this  Prospectus,  is 1.16 to 1.
See  "Capitalization"  and  "Management's  Discussion  and Analysis of Financial
Conditions  and Results of  Operations  -  Financing  the New  Brewery"  and "--
Liquidity  and  Capital  Resources."  Loan  and  lease  payments  must  be  paid
regardless of the  Company's  revenue.  Failure to make  payments  could lead to
foreclosure and sale of all or an important part of the Company's  assets.  Such
an event  would  have a  material  adverse  impact  on the  Company's  business,
financial condition, and results of operations.

Dependence on Key Personnel
     Mendocino  Brewing's  success  may  depend  upon the  continued  service of
President Michael Laybourn,  Master Brewer Donald Barkley,  and other members of
the Company's  executive  management.  None of these employees is  contractually
obligated to continue in the employ of the Company or to refrain from working on
behalf of another  brewery.  The loss of any key employee  could have a material
adverse effect upon the Company's business,  financial condition, and results of
operations.  The  Company's  future  performance  may  depend on its  ability to
identify,  recruit,  motivate,  and retain additional key management  personnel,
including executive, marketing, and production managers and other personnel. The
failure to attract  and retain key  management  personnel  could have a material
adverse effect on the Company's business,  financial  condition,  and results of
operations.  See  "Management"  and  "Principal  Shareholders."  Certain  of the
Company's  employees are parties to written employment  agreements as more fully
described  in  "Management  -  Employment   Agreements  and  Change  in  Control
Arrangements."  The Company does not  maintain key man life  insurance on any of
its employees.

Potential Control Groups
     Mendocino  Brewing's  officers,  directors,  and founders and their spouses
own, in the aggregate, 961,926 shares of the Company's outstanding Common Stock,
which  represents  41.4% of the Common Stock  outstanding at the commencement of
this offering and will  represent  32.9% of the Common Stock  outstanding if the
maximum number of Shares offered by this Prospectus is sold. To the extent these
shareholders  choose to act together,  these shareholders may possess sufficient
voting power determine  matters  requiring  approval of the  shareholders of the
Company,  including  the  election  of the  Company's  directors  or a change in
control of the Company.  The  interests of these  shareholders  in matters to be
voted upon could be different from the interests of other shareholders.
See "Management" and "Principal Shareholders."

Reliance on Domestic Craft Beer Segment Growth Rate
     The domestic craft beer segment of the highly  competitive U.S. beer market
has been  characterized  by more than ten years of steady  growth.  The  overall
growth rate was 44% in 1995. The growth rate may vary from region to region, and
there is no assurance that the rate of growth will continue.  If the growth rate
were to not continue,  the Company might face  increased  competition  and might
incur  greater  expenses  and reduced  gross  margins that could have a material
adverse impact on its business,  financial condition, and results of operations.
See "Business - Industry Overview - Domestic Craft Beer Segment."

Geographic Concentration
     Mendocino   Brewing's   wholesale   distributions  have  historically  been
concentrated  in Northern  California.  The Company's two largest  distributors,
both in Northern California,  accounted for 40% of 1995 wholesale distributions.
Management  believes  that regional  identification  has assisted the Company in
establishing  the  popularity of its Red Tail Ale brand in Northern  California.
There is no  assurance  that the  Company's  Blue  Heron Pale Ale and Black Hawk
Stout  brands will be as widely  accepted as Red Tail Ale, or that  consumers in
new geographic markets will be receptive to the Company's  products.  Management
believes that Northern California is likely to continue to be the largest market
for its  brands,  and that  regional  identification  may assist  the  Company's
competitors  in other  regions.  Penetration  of other  regional  markets  is an
important  element of the Company's  expansion  plan,  and failure to accomplish
this  objective  will hinder the success of the expansion  plan and could have a
material  adverse impact on the Company's  business,  financial  condition,  and
results of operations. See "Business - Regional Expansion."

                                      -7-
<PAGE>

Reliance on Distributors
Mendocino  Brewing  relies  exclusively  on  independent  distributors  for  its
wholesale sales.  The distributors  that the Company relies upon may also market
competing  imported and domestic craft beers.  Although by law  distributors are
independent of any brewer,  a distributor  can be controlled if it relies on one
or two large brewers who account for the majority of its sales.  The Company has
formal  written  distribution  agreements  with its  distributors  which  may be
terminated by either party with 30-day written notice.  The laws of some states,
however,  may restrict the Company's  ability to terminate its  agreements  with
distributors  in those  states.  Inability  to  terminate a  distributor  who is
performing  poorly  could  have a  material  adverse  effect  on  the  Company's
business,  financial  condition,  and results of operations.  A down-turn in the
performance of a single  distributor can also have a material  adverse impact on
the Company's  business,  financial  condition,  and results of operations.  See
"Business -- Product Distribution."

Competition
     Certain   competitors  in  the  domestic  craft  beer  segment  have  large
advertising  budgets,  substantial  financial  resources,  and/or  access to the
distribution  networks of major national and international  brewers.  Several of
Mendocino  Brewing's primary competitors are expanding or have recently expanded
their  production  capacity.  The amount of supermarket  shelf space that can be
devoted to any class of products is limited.  Well  financed  competitors  could
hinder distribution of the Company's products and have a material adverse effect
on the Company's business,  financial condition, and results of operations.  See
"Business - Industry Overview - Domestic Craft Beer Segment."

Aging of Inventories
     The Company does not use preservatives in its products, and accordingly the
packaged beer has a shelf life of approximately  120 days from the release date.
The  Company's  policy  is to  sell  product  to  distributors  with  sufficient
remaining  shelf  life to ensure  that the beer  will be fresh  when sold to the
consumer.  Product that remains unsold after 120 days is returned to the Company
for destruction or other disposition.  If and to the extent that near-term sales
projections  exceed actual  performance  and result in material  excess packaged
beer inventories,  the Company may experience inventory  write-downs which could
in turn have a material adverse impact on the Company's  financial condition and
results of operations.  See  "Management's  Discussion and Analysis of Financial
Condition  and  Results  of  Operations  -- Results  of  Operations  - Impact of
Inventory Aging Policies."

Dramshop Liability
     Serving  alcohol  to an  intoxicated  or minor  patron  is a  violation  of
California  law. A server who sells  alcoholic  beverages to an  intoxicated  or
minor  patron may also be liable to third  parties  for the acts of the  patron.
Although Mendocino Brewing has implemented  procedures to minimize the liability
associated  with serving  alcoholic  beverages to  intoxicated or minor patrons,
there can be no assurance  that  intoxicated or minor patrons will not be served
or that  the  Company  will not be  subject  to  liability  for the acts of such
patrons. The Company maintains general liability insurance which includes liquor
and  host  liquor  liability  coverage,  currently  limited  to  $1,000,000  per
occurrence  and  $2,000,000  in  the  aggregate  annually,  with  $4,000,000  in
additional secondary coverage.  The Company intends to continue such coverage if
coverage remains  available at an affordable cost.  Future increases in premiums
could make it  prohibitive  for the Company to maintain  adequate  insurance.  A
large  uninsured  damage  award  could  have a  material  adverse  impact on the
Company's business, financial condition, and results of operations.

Product Liability
     Mendocino  Brewing's  products  are not heat  pasteurized,  irradiated,  or
chemically treated. In addition, the Company's brewing operations are subject to
certain hazards such as  contamination.  The Company maintains product liability
insurance,  and no such  claims  have been made in the  Company's  thirteen-year
history and such claims are rare in the industry.  The Company  carries  general
product liability insurance,  currently limited to $1,000,000 per occurrence and
$2,000,000 in the aggregate  annually,  with $4,000,000 in additional  secondary
coverage.  The Company intends to continue such coverage if it remains available
at an affordable  cost.  Future  increases in premiums could make it prohibitive
for the Company to  maintain  adequate  insurance  coverage.  A large  uninsured
damage award could have a material  adverse  impact on the  Company's  business,
financial condition, and results of operations.

                                      -8-
<PAGE>

Environmental Hazards
     As a user of real estate,  the  possibility  exists that Mendocino  Brewing
could  be held  responsible  for any  contamination  of the  earth  beneath  it,
regardless of whether the Company in any way caused such contamination. Although
the seller of the  Company's  real  estate has agreed to  indemnify  the Company
against any pre-existing contamination liability, there can be no assurance that
the seller will have the  willingness  or financial  wherewithal  to perform any
indemnification  obligation.  The assertion of any such claim and/or the failure
or  inability  of the  seller to provide  indemnification  could have a material
adverse impact on the Company's business,  financial  condition,  and results of
operations.

Primary Production Facility and Uninsured Losses
     After completing the new brewery, Management expects that Mendocino Brewing
will eventually  cease using the Hopland  facility for wholesale  production and
will rely primarily or exclusively on the new brewery.  The Company has obtained
comprehensive insurance, including liability, fire, and extended coverage, as is
customarily  obtained for  businesses  similar to the Company.  Certain types of
catastrophic losses,  however, such as losses resulting from floods,  tornadoes,
thunderstorms,  and  earthquakes,  are either  uninsurable  or not  economically
insurable  to the full  extent  of  potential  loss.  Such  "Acts of God,"  work
stoppages,  regulatory actions,  and other causes could interrupt production and
have a material adverse impact on the Company's business,  financial  condition,
and results of  operations.  The Ukiah  facility is located in a 100-year  flood
plain,  although the base of the building has been elevated above the plain. The
Company intends to purchase flood insurance if it is economically feasible to do
so.

Possible Increases in Excise Taxes
     Alcoholic  beverages  are subject to  substantial  federal and state excise
taxes. The federal rate of taxation  increases from $7.00 per bbl. to $18.00 per
bbl. for annual production in excess of 60,000 bbl. Alcoholic  beverages have in
recent  years been  targets of attempts to increase  so-called  "sin  taxes." If
excise taxes are  increased,  the Company could have to raise prices to maintain
profit margins.  Historically,  price  increases due to additional  excise taxes
have not reduced unit sales,  but past experience does not necessarily  indicate
future  effects,  and the actual effect is likely to depend on the amount of the
increase,  general  economic  conditions,  and other factors.  The occurrence of
significant tax increases could have a material  adverse impact on the Company's
business, financial condition, and results of operations.

Energy and Supply Shortages and Allocations
     Shortages or increased  costs of fuel,  water,  raw  materials,  power,  or
building  materials,  or  allocations  by suppliers or  governmental  regulatory
bodies,  could  materially  delay  the  expansion  of the  brewery,  hinder  the
operations of the Hopland brewing facility and/or the brewpub, or otherwise have
a material adverse impact on the Company's business,  financial  condition,  and
results of operations.


                                      -9-

<PAGE>


                        PRIORITY OF EXISTING SHAREHOLDERS

     Shareholders  of  record as of  October  25,  1996 have the first  right to
purchase Shares  pursuant to this offering on a first come,  first served basis.
The minimum purchase is 50 Shares  ($425.00).  Shares that remain unsold 15 days
after the date of this  Prospectus,  if any,  will be  offered to the public and
sold in the order in which fully completed  subscriptions are received. For more
information  concerning  subscription  procedures,  see "Plan of Distribution --
Subscription Procedure."


                                      -10-

<PAGE>


                                 USE OF PROCEEDS

     The  proceeds  of this  offering  will be used to provide  working  capital
through   addition  of  cash  reserves  and  repayment  of  certain  short  term
indebtedness,  complete the build-out of the new brewery  building,  and finance
further  expansion.  The  estimated  cost of  completing  the new  brewery  at a
capacity  of 60,000 bbl.  per year is $11.1  million and at a capacity of 75,000
bbl.  per year is $11.6  million.  Of this  amount,  as of  September  30, 1996,
approximately  $9.84  million has been paid or provided  for from cash raised in
the  Company's  initial  direct  public  offering  and the  proceeds  of debt as
described in  "Management's  Discussion and Analysis of Financial  Condition and
Results of  Operations -- Financing the New Brewery." The balance of the cost of
the new  brewery  will be paid from the  proceeds  of this  offering or deferred
until after the brewery commences operations.

<TABLE>

     The following table illustrates the intended uses of all proceeds:
<S>                                                                                            <C>
     Payment/reimbursement of offering expenses  ...........................................   $   400,000
                                                                                               -----------
     Prioritized purposes:
         Working capital  ..................................................................       300,000
         Tenant improvements to the new brewery
              (primarily office space and landscaping)  ....................................       600,000
         General contractor fees  ..........................................................       500,000
         Reduction of short term debt (WestAmerica)  .......................................       400,000
         Additional general contractor fees ................................................       400,000
                                                                                               -----------
              Subtotal  ....................................................................     2,200,000
                                                                                               -----------

     Other purposes:
         Additional working capital  .......................................................       880,000
         Additional equipment  .............................................................       920,000
         Additional construction  ..........................................................       240,000
         Repayment of seller financing on the Ukiah real estate  ...........................       260,000
         Final repayment of short term debt (WestAmerica)  .................................       200,000
                                                                                               -----------
              Subtotal  ....................................................................     2,500,000
                                                                                               -----------

     Total..................................................................................   $ 5,100,000
                                                                                               ===========
</TABLE>

     The  priorities  set forth  above for the first  $2.2  million in excess of
offering costs reflect an agreement  among the Company and its various  lenders.
In lieu of repaying the WestAmerica debt as indicated above,  Management expects
to propose to convert the short-term  debt to a revolving line of credit secured
by inventory and accounts receivable.  See "Management's Discussion and Analysis
of Financial  Condition  and Results of Operations - Financing the New Brewery -
WestAmerica  Loan." Such  conversion  will be subject to the  agreement of these
lenders.

     No decisions  have been made with respect to vendors of additional  brewing
equipment.

     The $600,000  WestAmerica short term loan bears interest at prime plus 1.5%
and matures on April 30,  1997.  The seller  financing  on the Ukiah real estate
bears  interest at 9% per annum and is due on June 27, 1997.  See  "Management's
Discussion  and  Analysis of  Financial  Condition  and Results of  Operations -
Financing the New Brewery - WestAmerica Loan."

     As a condition to converting the existing $2.7 million construction loan to
a 15-year  term loan,  the  Savings  Bank of  Mendocino  County has  proposed to
require  the  Company  to pledge  proceeds  of this  offering  in excess of $2.5
million as  collateral,  with the provision that the Bank will release the funds
to finance  further  expansion  if the  Company is meeting its sales and revenue
objectives.  See "Management's  Discussion and Analysis of Financial  Conditions
and  Results  of  Operations  --  Financing  the  New  Brewery  -   Construction
Financing."

     The  Company  will  defer  the costs  outlined  above  until it has  raised
sufficient  proceeds  from this  offering to pay the costs or is able to provide
for payment from other sources.  Although Management believes that the Company's
present  resources  are  sufficient  to permit it to bring  the new  brewery  to
operational  status,  failure to raise  additional


<PAGE>

funds could have a material adverse impact on the Company's business,  financial
condition, and results of operations. See "Risk Factors - No Minimum."

     Pending  the above  uses,  Mendocino  Brewing  intends  to  invest  the net
proceeds  from this  offering in short-term  investment-grade  interest  bearing
securities.



                                      -12-
<PAGE>

<TABLE>

                 PRICE RANGE OF COMMON STOCK AND DIVIDEND POLICY

     Mendocino  Brewing's  Common Stock was listed on the Pacific Stock Exchange
(symbol MBR) on February 21, 1995. The high and low closing sales prices for the
Common Stock on the Pacific Stock  Exchange are set forth below for the quarters
indicated:
<CAPTION>

                             1995                                                 1996
      --------------------------------------------------   ----------------------------------------------------
      1st Quarter   2nd Quarter  3rd Quarter  4th Quarter  1st Quarter  2nd Quarter  3rd Quarter   4th Quarter
<S>      <C>           <C>          <C>          <C>          <C>         <C>          <C>            <C>  
High     $13.50        $9.25        $8.75        $8.12        $7.38       $10.82       $10.00         $8.38
Low      $7.62         $7.12        $7.75        $7.00        $5.50        $5.82        $7.38         $5.75
</TABLE>

     There  were  approximately  2,435  shareholders  of record as of January 6,
1997.  Management intends to retain Mendocino  Brewing's earnings for use in the
business  and  does  not  expect  the  Company  to  pay  cash  dividends  in the
foreseeable  future.  The Company's credit  agreements  provide that the Company
shall not declare or pay any dividend or other  distribution on its Common Stock
(other than a stock  dividend) or purchase or redeem any Common  Stock,  without
the  lender's  prior  written   consent.   Management   anticipates   that  such
restrictions  will remain in effect for as long as the  Company has  significant
bank  financing,  including  the  long-term  debt on the Ukiah real estate.  The
holders of the Company's 227,600  outstanding shares of Series A Preferred Stock
are entitled to aggregate cash dividends and  liquidation  proceeds of $1.00 per
share  before any dividend  may be paid with  respect to the Common  Stock.  The
Series A Preferred  Shares are canceled after they have received their $1.00 per
share  aggregate  dividend.  Management  does not have any present  intention to
declare or pay a dividend on the Series A Preferred Stock. See  "Capitalization"
and "Description of Capital Stock."

                                      -13-

<PAGE>

<TABLE>

                                 CAPITALIZATION

     The  following  table  sets forth the actual  capitalization  of  Mendocino
Brewing on September 30, 1996, and also provides the pro forma capitalization of
the Company as of  September  30, 1996,  after giving  effect to the sale of the
maximum  (600,000)  number of Shares  offered by the Company in this offering at
the  public  offering  price of  $8.50  per  share  and the  application  of the
estimated net proceeds:

<CAPTION>
                                                                               September 30, 1996
                                                                ------------------------------------------
                                                                                             Pro Forma
                                                                      Actual                As Adjusted
                                                                -----------------        ----------------  
<S>                                                             <C>                      <C>
Short-term obligations:
     Short term debt.................................           $         600,000        $        600,000(1)
     Current maturities of long-term debt............                     263,800(2)              483,000(3)
                                                                -----------------        ----------------  

              Total short-term commitments...........                     863,800               1,083,000

Long-term obligations:
     Long-term debt, less current portion............                     718,700(3)            4,580,800(3)
                                                                -----------------        ----------------  

              Total long-term commitments............                     718,700               4,580,800

Shareholders' equity:
     Common Stock, no par value,
         20,000,000 shares authorized;
         2,322,222 shares outstanding; 2,922,222
           shares outstanding pro forma..............                   3,869,600               8,569,600

     Preferred Stock, no par value
         2,000,000 shares authorized
         227,600 shares designated Series A
         227,600 Series A shares  outstanding with a preferred 
            dividend equal to $1.00 per share;
            shares cancel upon the aggregate
            payment of entire preferred dividend.....                     227,600                 227,600

         Retained Earnings...........................                     255,900                 255,900
                                                                -----------------        ----------------

         Total shareholders' equity..................                   4,353,100               9,053,100
                                                                -----------------        ----------------

                Total capitalization.................           $       5,935,600        $     14,716,900
                                                                =================        ================
<FN>
- ----------------------------

(1)  The pro  forma  balance  sheet  reflects  the  retirement  of  $900,000  in
     short-term  financing  provided  after  September  30,  1996 by the general
     contractor for the new brewery.  See "Management's  Discussion and Analysis
     of  Financial  Condition  and Results of  Operations  -  Financing  the New
     Brewery - Vendor Financing."

(2)  Consists  primarily  of the final  payments on the seller  financing of the
     Ukiah real estate due in September 1997.

(3)  Long term debt includes an equipment lease from FINOVA Capital  Corporation
     which the  Company  has used to finance the  acquisition  of  approximately
     $2.07 million in cost of new brewing equipment,  $750,000 of which had been
     advanced as of  September  30,  1996.  Long term debt also  includes a $2.7
     million  construction  loan  from the  Savings  Bank of  Mendocino  County.
     Although  the  construction  loan is due and  payable  upon  completion  of
     construction,  the  Savings  Bank has  given  Mendocino  Brewing  a written
     commitment to convert the construction loan to permanent financing upon the
     satisfaction of certain conditions.
</FN>
</TABLE>

                                      -14-
<PAGE>

<TABLE>

                             SELECTED FINANCIAL DATA

     The following  selected financial data have been derived from the Financial
Statements  and  Notes to  Financial  Statements,  audited  by Moss  Adams  LLP,
independent  auditors,  whose  report  thereon is also  included.  The  selected
financial data should be read in conjunction with  "Management's  Discussion and
Analysis of Financial  Conditions and Results of  Operations"  and the Financial
Statements and Notes thereto included elsewhere in this Prospectus.

<CAPTION>

                                                       Year Ended                       Nine Months Ended
                                                      December 31,                        September 30,
                                             -----------------------------        -------------------------
                                                 1994               1995             1995              1996
                                             -----------       -----------        -----------      --------
<S>                                          <C>               <C>               <C>              <C>         
Statements of Income Data:                                                                 (unaudited)

     Sales..............................     $ 3,523,000       $ 3,735,100       $  2,665,600     $  3,022,400
     Less excise taxes..................         157,400           168,600            116,500          118,000
                                             -----------       -----------       ------------     ------------
     Net sales..........................       3,365,600         3,566,500          2,549,100        2,904,400
     Cost of goods sold.................       1,840,900         1,846,500          1,367,200        1,414,000
                                             -----------       -----------       ------------     ------------
     Gross profit.......................       1,524,700         1,720,000          1,181,900        1,490,400
     Operating expenses.................       1,324,700         1,537,300          1,147,500        1,548,000
                                             -----------       -----------       ------------     ------------
     Income (loss) from operations......         200,000           182,700             34,400          (57,600)
     Interest income, net...............          21,800           129,100             95,200           11,000
     Other income (expense).............           3,000            14,800             15,300          (48,200)
                                             -----------       -----------       ------------     ------------
     Income (loss) before income taxes..         224,800           326,600            144,900          (94,800)
     Provision for (benefit from)
       income taxes.....................          71,500           152,900             61,100          (23,700)
                                             -----------       -----------       ------------     ------------
     Net income (loss)..................     $   153,300       $   173,700       $     83,800     $    (71,100)
                                             ===========       ===========       ============     ============
     Earnings (loss) per share..........     $       .08       $       .08       $        .04     $       (.03)
                                             ===========       ===========       ============     ============
     Weighted average common
       shares outstanding...............       1,814,403         2,307,074          2,302,024        2,322,222
                                             ===========       ===========       ============     ============
</TABLE>

<TABLE>
<CAPTION>
Balance Sheet Data:                                           December 31, 1995            September 30, 1996
                                                          ---------------------------    --------------------
                                                                                               (unaudited)
<S>                                                           <C>                             <C>          
     Cash and cash equivalents.......................         $    1,696,100                  $     242,200
     Working capital (deficit).......................                959,100                     (3,240,200)(1)
     Property and equipment..........................              3,954,100                      8,151,000
     Deposits and other assets.......................                 71,000                        158,000
     Total assets....................................              6,514,000                      9,452,800
     Long term debt, including current portion.......                554,900                        982,500
     Total liabilities...............................              2,089,800                      5,099,700
     Shareholders' equity............................              4,424,200                      4,353,100

<FN>

- --------
(1)  After  September  30,  1996,  Mendocino  Brewing  obtained  a $2.7  million
construction  loan with a  commitment  to  convert  the loan to long term  debt,
subject to certain  conditions,  from the Savings Bank of Mendocino County, plus
an  equipment  lease  agreement  with  FINOVA  Capital  Corporation  for  up  to
approximately $2.07 million of new brewing equipment,  plus short term financing
from the general  contractor for the new brewery in the amount of $900,000.  See
"Management's  Discussion  and Analysis of Financial  Conditions  and Results of
Operations - Financing the New Brewery."

</FN>
</TABLE>

                                      -15-

<PAGE>


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

     The following  discussion and analysis  should be read in conjunction  with
the Financial  Statements and the Notes thereto and other financial  information
included elsewhere in this Prospectus. The discussion of results and trends does
not necessarily imply that these results and trends will continue.

Overview
     Mendocino Brewing's financial  performance from 1994 through the first nine
months of 1996 has been  characterized by increased sales and gross profits from
brewing  operations  and  decreased  cost of goods sold as a  percentage  of net
sales,  offset  by  increased  marketing   expenses,   administrative   expenses
attributable  to the  Company's  expansion  plan  and the cost of being a public
company,  and the  aggregate  net  effect of  certain  one-time  gains,  certain
one-time losses,  and decreasing  interest earnings from the net proceeds of the
Company's initial public offering.  Management  attributes the increase in sales
to the implementation of new marketing  strategies,  including new point of sale
materials and additional  field sales  representatives,  beginning in the second
quarter of 1996.  Improvements to brewing operations in September 1995 increased
capacity  by 32% and  significantly  reduced  cost of goods as a  percentage  of
sales.

     Comparing 1995 to 1994,  sales were up 6%, cost of goods sold was flat, and
gross profit was up 12.8%.  Comparing  the first nine months of 1996 to the same
period in 1995, sales were up 13.4%, cost of goods sold was up 3.4% but down 4.9
percentage  points as a percentage of net sales,  and gross profit was up 26.1%.
In 1995, increased administrative expenses resulted in an 8.6% decline in income
from  operations  over 1994,  but a  $107,300  increase  in other  income due to
interest  on the public  offering  proceeds  plus a one time  refund of workers'
compensation  premiums  resulted  in a 45.3%  increase in income  before  income
taxes. In 1996, the bankruptcy of a distributor, increased promotional and labor
expenses  associated  with the  operation  of the  Hopland  Brewery  brewpub and
merchandise store, and increased marketing expenses resulted in a 39.4% increase
in operating expenses.  While Management plans to continue marketing expenses at
a high level and plans to continue  promotional  expenses at the Hopland Brewery
brewpub at current  levels,  the Company  will not incur any  additional  losses
(approximately  $33,000) attributable to the bankrupt distributor.  Management's
decision  to write off $38,300 in  expenses  incurred  in  exploring a long-term
alliance  with  a  mid-western   distribution   company  (classified  as  "other
expense"),  when  combined with a $95,000  decrease in interest  earnings as the
Company  spent the cash  proceeds  from the public  offering for  equipment  and
building  construction,  resulted in a $94,800 loss for the first nine months of
1996 compared to income of $144,900 for the same period in 1995.

<TABLE>

Results of Operations
     The following tables set forth, as a percentage of net sales, certain items
included in Mendocino Brewing's  Statements of Income. See Financial  Statements
and Notes thereto elsewhere in this Prospectus, for the periods indicated.

<CAPTION>

                                                                     Year Ended              Nine Months Ended
                                                                    December 31,               September 30
                                                                --------------------        -------------------
                                                                 1994          1995          1995          1996
                                                                ------       -------        ------       ------
<S>                                                             <C>           <C>           <C>          <C>    
Statements of Income Data:
     Sales...........................................           104.68%       104.73%       104.57%      104.06%
     Less excise taxes...............................             4.68          4.73          4.57         4.06
                                                                ------       -------        ------       ------
     Net sales.......................................           100.00        100.00        100.00       100.00
     Costs of goods sold.............................            54.70         51.77         53.63        48.68
                                                                ------       -------        ------       ------
     Gross profit....................................            45.30         48.23         46.37        51.32
     Operating expenses..............................            39.36         43.10         45.02        53.30
                                                                ------       -------        ------       ------
     Income (loss) from operations...................             5.94          5.13          1.35        (1.98)
     Other income (expense)..........................             0.74          4.03          4.33        (1.29)
                                                                ------       -------        ------       -------
     Income (loss) before income taxes...............             6.68          9.16          5.68        (3.27)
     Provision for (benefit from) income taxes.......             2.13          4.29          2.39        (0.82)
                                                                ------       -------        ------       -------
     Net income (loss)...............................             4.55%         4.87%         3.29%       (2.45)%
                                                                ======       =======        ======       =======
</TABLE>
                                      -16-

<PAGE>

     Sales.  Sales  increased 6.0% from $3,523,000 in 1994 to $3,735,100 in 1995
and 13.4% from  $2,665,600 for the nine month period ended September 30, 1995 to
$3,022,400 for the comparable period in 1996.  Management  attributes the growth
in sales to the implementation of new marketing strategies,  including new point
of sale materials and additional field sales  representatives,  beginning in the
second  quarter  of 1996.  A  decrease  in sales in the  first  quarter  of 1996
compared  to 1995 was  offset by an  increase  in sales in the  second and third
quarters of 1996  compared to 1995.  Management  attributes  the decrease in the
first quarter of 1996 to delays in  implementing  the new marketing plan and the
increases in the second and third  quarters of 1996 to the new  marketing  plan.
Management  attributes  approximately  half of the sales increases in the second
and third  quarters to increased  sales to existing  distributors  and the other
half to geographic  expansion.  Retail sales at the Hopland  Brewery brewpub and
merchandise  store increased 3.3% from 1994 to 1995.  Management  attributes the
increase in sales at the Hopland Brewery brewpub and merchandise store from 1994
to 1995 to a busy summer in 1995 due to increased  tourist  trade and  increased
awareness of MBC's  products.  These factors more than offset a decrease in beer
and food sales in the first  quarter of 1995  compared to 1994 which  Management
attributed  to heavy rains and  flooding in nearby  areas.  Sales at the Hopland
Brewery brewpub and  merchandise  store were flat (down 0.4%) for the first nine
months of 1996 compared to 1995.  Management  attributes  the slight  decline in
sales at the Hopland Brewery  brewpub and  merchandise  store for the first nine
months of 1996 compared to 1995 to slower off premise bottled beer sales (due to
increased  availability of MBC products  outside of Hopland) offset by increased
on-premise draft beer and food sales.

     Cost of goods sold.  Cost of goods sold  decreased as a  percentage  of net
sales by 2.93 percentage  points from 1994 to 1995 and by 4.95 percentage points
from the nine month period ended  September 30, 1995 to the same period in 1996.
The implementation of 24-hour brewing in September 1995  significantly  improved
production  efficiencies.  Management  negotiated  a  reduction  in the  cost of
bottles starting in the third quarter of 1995.

     Gross  profit.  Gross profit  increased  12.8% from  $1,524,700  in 1994 to
$1,720,000  in 1995 and 26.1% from  $1,181,900  for the nine month  period ended
September 30, 1995 to $1,490,400 for the comparable period in 1996.

     Operating  expenses.  Operating expenses increased 16.0% from $1,324,700 in
1994 to $1,537,300 in 1995 and 34.9% from  $1,147,500  for the nine month period
ended  September  30,  1995 to  $1,548,000  for the  comparable  period in 1996.
Several factors  contributed to the increases.  Marketing  expenses increased by
$30,700  from  1994 to 1995 and by  $287,500  in the first  nine  months of 1996
compared to the comparable period for 1995.  Management attributes the increases
in 1996 to $79,000 in increased point of sale costs and other promotional costs,
$48,000 in increased  travel and lodging  expenses  incurred in  developing  new
geographic   markets,   $45,000  in  additional   periodic  price  discounts  to
distributors,   $44,000  to  increased  distribution  expense,  $33,000  to  the
write-off  of a bad debt  from a  bankrupt  distributor,  $32,000  in  increased
marketing and sales labor, and $6,500 in net miscellaneous expenses. Most of the
foregoing  expenses  were incurred in  connection  with the Company's  expansion
plan.  Management  expects the Company to further  increase  marketing  expenses
through 1997.  Operating expenses at the Hopland Brewery brewpub and merchandise
store  increased  from  1994 to 1995 by  $54,900  primarily  due to  $39,000  in
additional labor costs and $15,900 increased utilities, repairs and maintenance,
and net  miscellaneous  expenses.  Operating  expenses  at the  Hopland  Brewery
brewpub and  merchandise  store  increased from the first nine months of 1995 to
the comparable  period in 1996 by $94,300 due primarily to $67,000 in additional
labor  costs,  $16,000 in  increased  promotional  expenses,  and $11,300 in net
miscellaneous  expenses.  Finally,  general and administrative expense increased
from 1994 to 1995 by $127,000  consisting  of $53,200 in increased  labor costs,
$39,000 in costs  associated with being a public  company,  $25,000 in increased
legal fees, and $9,800 in net miscellaneous expenses. General and administrative
expense  increased  from the first nine  months of 1995 to 1996 in the amount of
$18,700  consisting of $20,000 in increased labor costs offset by a net decrease
of $1,300 in other costs.

     Impact  of  Inventory  Aging  Policies.  During  the  time  that  Mendocino
Brewing's  distributors  were on  allocation,  the  Company  shipped  all of its
product  promptly  upon  production.   Product   freshness  was  not  an  issue.
Inventories of packaged beer increased when the Company initially  increased its
capacity in late 1995 and early 1996 before implementing its new marketing plan.
The Company does not use  preservatives  in its products,  and  accordingly  the
packaged beer has a shelf life of approximately  120 days from the release date.
The  Company's  policy  is to  sell  product  to  distributors  with  sufficient
remaining  shelf  life to ensure  that the beer  will be fresh  when sold to the
consumer.  Product that remains unsold after 120 days is returned to the Company
for destruction or other disposition.  In accordance with these policies, in the
third  quarter  of 1996,  the  Company  wrote-down  its 

                                      -17-

<PAGE>

inventories  by  $51,000  representing  approximately  6,000  cases  of  product
remaining  from its initial  overproduction.  The write-down was reflected as an
increase  in cost of  goods  sold.  Management  is  making  arrangements  with a
producer of  distilled  beverages  to convert this product to a whiskey or other
liquor which may be marketed under the Company's trademark.  Management does not
expect to realize any  revenue  from this  arrangement  until the new product is
actually sold.

     Other income (expense). Other income (expense) increased in 1995 over 1994.
In 1995  Mendocino  Brewing  benefited  from an increase of $106,800 in interest
earnings  attributable  to interest  on the  proceeds  of the  Company's  public
offering of its Common Stock. In addition, the Company received one time refunds
of workers'  compensation  premiums for prior years totaling $15,300 as a result
of rate  adjustments  in those years.  In the first  quarter of 1995 the Company
wrote off an equipment  deposit of $15,000 made in 1993.  Other income (expense)
decreased by $147,700 in the nine months ended  September  30, 1996  compared to
the same period for 1995  primarily  as a result of a decrease of $84,200 in net
interest  earnings as cash from the initial direct public  offering was used for
the expansion project, a write-off of approximately $38,300 in expenses incurred
in exploring a long-term alliance with a mid-western  distribution  company, the
non-recurrence of $15,300 in one-time refunds of workers' compensation premiums,
and $14,000 in  un-reimbursed  glass recycling fees,  offset by $3,600 in income
from disposition of unneeded assets and $500 additional miscellaneous income.

     Provision for (benefit  from) income taxes.  The provision for income taxes
in 1995 was $81,400  more than the  provision  for income tax in 1994  primarily
because of  Mendocino  Brewing's  higher  net  income  and  timing  differences,
resulting in more  deferred  income taxes.  See "Notes to Financial  Statements,
Note 1(h) - Description of  Operations  and  Summary of  Significant  Accounting
Policies  and Note 10 - Income  Taxes." The Company  recognized  a benefit  from
income  taxes in the first  nine  months of 1996 of  $23,700  compared  to a tax
provision of $61,100 for the same period in 1995.

     Net income. Net income increased 13.3% in 1995 over 1994 primarily due to a
12.2% increase in sales measured in dollars, a 2.93 percentage point decrease in
cost of goods sold as a percentage of sales resulting from process  improvements
in brewing  operations,  and a $107,300 increase in net interest income. For the
nine month period ended September 30, 1996 compared to the same period for 1995,
net income was down $154,900 for a net loss of $71,100 compared to net income of
$83,800 due to a $400,500  increase in operating expense and a $147,700 decrease
in other income  (expense)  which more than offset a $308,500  increase in gross
profit and a $84,800 reduction in the provision for income taxes.

Segment Information
     Mendocino Brewing's business presently consists of two segments.  The first
is brewing for  wholesale  to  distributors  and other  retailers.  This segment
accounted  for 74% of the  Company's  1995  annual  sales.  The  second  segment
consists  of  brewing  beer for sale  along  with  food and  merchandise  at the
Company's  brewpub  and retail  merchandise  store,  the Hopland  Brewery.  This
segment  accounted  for 26% of the  Company's  1995 annual  sales,  11% of which
consisted of the sale of draft and bottled beer,  and the remaining 15% of which
consisted of sales of food and  merchandise.  Wholesale and retail beer sales in
both segments combined  comprised 85% of the Company's annual sales in 1995. See
"Notes to Financial Statements, Note 11 - Segment Information."

     Mendocino  Brewing is now in the process of increasing its brewing capacity
by more than three times (18,000 bbl. to 60,000 bbl.). Proceeds from the sale of
all of the stock offered by this  Prospectus  would permit the Company to expand
its  operations  to up to 75,000 bbl. per year,  an aggregate  increase from the
Company's  current capacity of 18,000 bbl. of more than four times. (See "Use of
Proceeds.")  As the Company  does not intend to expand its  brewpub  operations,
Management  expects  that retail  sales,  as a percentage  of total sales,  will
decrease  proportionally  to the expected  increase in the  Company's  wholesale
sales.

Seasonality
     Beer consumption nationwide has historically increased by approximately 20%
during the summer months.  Mendocino  Brewing's  wholesale  distributors were on
allocation  while the  Company's  annual  capacity was capped at 13,600 bbl., so
seasonality  had little  effect on wholesale  sales through late 1995. It is not
clear to what  extent  seasonality  will  affect the  Company as it expands  its
capacity and its  geographic  markets.  The Company brews four  seasonal  beers:
Springtide Ale in March,  Eye of the Hawk Select Ale from July through  October,
Frolic Shipwreck Ale 1850 in July, and Yuletide Porter in November and December.
These  seasonal beers tend to augment sales 


                                      -18-
<PAGE>

during the periods in which they are available. Retail operations,  which depend
largely  on  tourist  traffic,  historically  have been  higher in the third and
fourth quarters.

Financing the New Brewery.
     New Brewery Cost.  The presently  estimated  cost of the new brewery at its
initial  annual  capacity of 60,000 bbl. is $11.1  million.  This  includes $0.8
million for the land,  $6.7 million for  improvements  to the real estate,  $3.2
million for  equipment,  and $0.4 million for financing  costs.  Increasing  the
initial  annual  capacity  of the new  brewery to 75,000  bbl.  will  require an
additional  expenditure  for equipment of  approximately  $0.5 million.  Of this
amount,  approximately  $9.84  million has been paid or  provided  for from cash
raised in the Company's  initial direct public offering and the proceeds of debt
described  below and cash from  operations.  Management  expects  the balance of
approximately  $1.26 - $1.76  million  to be funded  from the  proceeds  of this
offering, cash from operations, and/or other sources as described below.

     Construction  Financing.  Mendocino  Brewing  has  obtained a $2.7  million
construction  loan secured by a first  priority  deed of trust on the Ukiah land
and  improvements  and the  proceeds of this  offering  from the Savings Bank of
Mendocino  County along with a written  commitment  to convert the  construction
loan to a 15 year term  loan  upon  successful  completion  of the new  brewery,
subject to certain conditions. As of December 31, 1996, approximately 82% of the
construction  loan had been funded.  The construction loan bears interest at the
lender's  prime plus 2%  (initially  10.25%),  payable  monthly,  and matures on
February  2, 1997.  Upon  conversion,  the loan will bear  interest  at the then
prevailing 5 Year Treasury Constant Maturity Index (but not less than 10%), with
a maximum for the first five years at 2% above the initial  fully  indexed rate,
and a maximum  during  the  remaining  term of the loan at 3% above the  initial
fully indexed rate at the beginning of the remaining  term.  The minimum  annual
interest rate is 8%. The loan will be over 25 years with a balloon  payment upon
maturity. The lender's commitment letter states that the lender will convert the
unpaid principal at maturity to a fully amortized  10-year loan subject to terms
and conditions to be agreed upon at that time. The commitment letter proposes to
require  the Company to pledge all  proceeds of this  offering in excess of $2.5
million as collateral  for the 15-year term loan,  with the  provision  that the
Bank will release the funds from the pledge to purchase additional  equipment if
the Company is meeting its sales and revenue objectives.

     Equipment  Lease.  FINOVA Capital  Corporation has also agreed to lease new
brewing equipment with a total cost of approximately  $2.07 million to Mendocino
Brewing for a term of 7 years with  monthly  rental  payments  of  approximately
$29,000  each.  The lease  commenced in December  1996. As of December 31, 1996,
approximately  81% of the  lease  had been  funded.  Before  that  time,  FINOVA
advanced $750,000 to the Company with interest at the Citibank prime plus 3%. At
expiration  of the  initial  term of the lease,  the Company  may  purchase  the
equipment  at its then  current fair market value but not less than 25% nor more
than 30% of the original cost of the equipment,  or at the Company's option, may
extend the term of the lease for an additional year at approximately $45,600 per
month with an option to purchase  the  equipment  at the end of the year at then
current fair market value. The lease is not pre-payable.

     Seller  Financing of Ukiah Real Estate.  The seller of the Ukiah land has a
note,  secured by a third  priority deed of trust on the land,  with a remaining
principal  balance as of August 1, 1996 of  approximately  $265,000 at 9% annual
interest  payable in monthly  installments  of principal  and interest of $2,380
with the balance due at maturity on June 27, 1997.

     WestAmerica  Loan.  WestAmerica  Bank of Santa Rosa,  California has loaned
Mendocino Brewing $600,000 secured by Mendocino  Brewing's  accounts  receivable
and  inventory.  The loan is fully  funded  and  bears  interest  at a  variable
interest rate of prime plus 1.5% payable  monthly and matures on April 27, 1997.
The Company  anticipates  that it will convert this amount into a new  revolving
line of credit secured by accounts receivable and inventory,  and has received a
commitment  letter from  WestAmerica Bank to convert the $600,000 term loan to a
revolving  line of credit  with an  advance  rate of 80% of  qualified  accounts
receivable and 25% of inventory.  As the Company's sales continue to expand, the
amount  of  inventory  and  receivables   financing  available  should  increase
proportionately.  These  forward  looking  statements  are  subject to risks and
uncertainties.  Even if the Company's accounts receivable and inventory grows in
quantity,  credit may be unavailable for other reasons relating to the Company's
business,  financial  condition,  and  results  of  operations,  the craft  brew
industry, the lending industry, or economic conditions in general. To the extent
that the loan is not  extended or  refinanced,  the Company  will be


<PAGE>

required to repay the loan out of cash from operations, the net proceeds of this
offering,  or the  proceeds  of another  debt or equity  financing,  a strategic
alliance, or a joint venture.

     Vendor  Financing.   The  general  contractor  for  the  new  brewery,  BDM
Construction  Co.,  Inc.  ("BDM"),  has agreed to defer up to  $900,000  in fees
otherwise owed or to become payable on December 31, 1996, subject to performance
by BDM of its obligations  under the  construction  contract,  until January 31,
1997 with interest at 12% per annum. As of December 31, 1996,  $300,000 had been
deferred under this arrangement. The deferral arrangement is secured by a second
priority deed of trust on the Ukiah land and improvements, and by 300,000 shares
of Mendocino Brewing's Common Stock. In the event of default, BDM is required to
proceed  against the Common Stock before  initiating any proceeding  against the
real  estate.  The Common  Stock  collateral  was  issued to BDM by the  Company
pursuant  to  Section  4(2)  of  the  Securities  Act  of  1933  subject  to the
restrictions  (a) that the shares  shall be canceled if the amounts owed BDM are
paid in full,  (b) that if full amount owed BDM is not paid,  the shares must be
sold  in a  commercially  reasonable  manner  as  specified  in  the  California
Commercial  Code,  and (c) that any shares not needed to be sold to satisfy  the
obligation to BDM shall be canceled.  Under  California  law, BDM may not retain
the shares in satisfaction of the obligation  without the written consent of the
Company given after an event of default.  Management  plans to pay the Company's
obligation  to BDM  out of the  proceeds  of  this  offering,  but  there  is no
assurance  that the Company will raise net proceeds  sufficient  to do so at the
time  required.  See "Use of Proceeds." BDM has the right to require the Company
to register  the shares  issued for its  account for sale to the public.  To the
extent that the proceeds of the offering are  insufficient,  the Company will be
required to pay the  obligation out of cash from  operations,  proceeds from the
sale of the shares held as collateral, or the proceeds of another debt or equity
financing,  strategic alliance,  or a joint venture. See "Risk Factors - Amounts
Due General Contractor."

     Remaining Costs.  Management expects the balance of the anticipated cost of
the new brewery (approximately $1.26 million for a 60,000 bbl. brewery and $1.76
million for a 75,000 bbl.  brewery) to come from the proceeds of this  offering,
or if such proceeds are insufficient, vendor financing, future operations, other
debt or equity financing, or a strategic alliance or joint venture.

Liquidity and Capital Resources
     Generally.  The  expansion now underway has had and will continue to have a
material  impact on Mendocino  Brewing's  assets,  liabilities,  commitments for
capital  expenditures,  and liquidity.  Capital resources for the expansion plan
have been  supplied by the net proceeds of Mendocino  Brewing's  initial  public
offering and debt and equipment  financing as described  below.  Working capital
for day to day business  operations to date has been provided  primarily through
operations.

     New Brewery.  See "-- Financing the New Brewery" above.

     Debt to Equity Ratio. Upon completion of the new brewery,  and after taking
into  account  the  sale  of the  maximum  number  of  Shares  offered  by  this
Prospectus,  Mendocino Brewing will have long-term debt and equipment  financing
commitments  (including  current  portions) of at least $5.0 million.  The exact
amount to be financed  will depend on the amount  raised in this  offering,  the
amount and type of any additional equipment  purchased,  and the extent to which
the Company obtains debt or lease financing for additional  equipment.  On a pro
forma basis,  assuming that $4.05 million in long-term debt had been added as of
September  30,  1996 to the  Company's  then  existing  long-term  debt of $0.98
million, but without assuming the sale of any additional shares of Common Stock,
the  Company's  ratio of  long-term  debt to  shareholder's  equity,  which  was
actually 0.23 to 1 on September 30, 1996, would have been 1.16 to 1.

     Impact of  Expansion  on Cash  Flow.  Mendocino  Brewing  must make  timely
payment of its debt and lease  commitment  to continue in  operation.  Increased
capacity will also place additional  demands on the Company's working capital to
pay the cost of additional sales and marketing activities and staff,  production
personnel, and administrative staff and to fund increased purchases of supplies.
There will be a lag between the time the Company must incur some or all of these
costs and the time the Company realizes  revenue from increased  sales.  Working
capital  to fund these  expenses  will be  provided  by trade  terms  offered by
suppliers and vendors, the proceeds of this offering,  additional debt or equity
from other sources, and/or deferral of certain expenses.

     Strategic Alliances and Joint Ventures.  The rapid growth of the craft beer
industry  has  been  characterized  in  part  by a  variety  of  consolidations,
strategic  alliances,  and joint ventures.  Mendocino Brewing and its President,
Michael Laybourn,  are very visible within the craft brew segment because of the
Company's place in the history of

                                      -20-
<PAGE>


modern craft  brewing,  the  distinctiveness  of its Red Tail Ale and Blue Heron
Pale Ale labels,  and Mr.  Laybourn's  leadership  positions  in industry  trade
groups.  See  "Management."  From time to time  Mendocino  Brewing has  received
indications of interest in forming a strategic alliance, joint venture, or other
relationship. To date, only one such proposal evolved beyond a term sheet before
the Company  withdrew from  negotiations.  The Company is, however,  carrying on
discussions  with certain  parties that could result in a strategic  alliance or
joint venture.  The Company's  current goal in any such arrangement  would be to
obtain  additional  capital to expand the capacity of the new brewery to 200,000
bbl. per year and enter into an  arrangement  for sharing the  expanded  brewery
capacity to provide  optimal  utilization  of overhead  and thereby  reduce unit
costs  and/or  access  additional  channels  of  domestic  and/or  international
distribution.  Creating  additional  value  for  shareholders  is  an  important
objective of these goals, but providing  liquidity by way of a sale or merger is
not. The Company offers no assurances or estimates of the  possibility  that the
Company might enter into such a strategic  alliance or joint venture at any time
in the foreseeable future.


                                      -21-

<PAGE>


                                    BUSINESS

Overview
     Mendocino  Brewing  Company,  Inc. brews Red Tail Ale, Blue Heron Pale Ale,
Black Hawk  Stout,  and three  other  ales,  one  stout,  and one porter for the
domestic craft beer market. A "craft beer" is a full-flavored beer brewed in the
traditional  style.  Mendocino  Brewing is one of the first of the modern  craft
brewers, having opened the first new brewpub in California and the second in the
United States since the repeal of  Prohibition,  and has been recognized for its
innovations  in the  brewpub  concept,  its craft brew  style,  its  distinctive
labels, and its role in industry associations.  Mendocino Brewing's objective is
to transform  itself from the country's  leading  microbrewery  (based on annual
sales from 1990  through 1995 among  brewers  with annual  capacity of less than
15,000 bbl.) to a major national craft brewer offering among the highest quality
craft beers available anywhere in America.

     Mendocino Brewing is building a new brewery in Ukiah, California (110 miles
north of San  Francisco).  Management  presently  expects  to  commence  brewing
operations  at the new facility in March or April of 1997.  The new brewery will
have an initial annual capacity of approximately 60,000 bbl., which is more than
four times the Company's annual capacity from 1993 through the first nine months
of 1995 of 13,600 bbl.  Proceeds from this  offering,  if the maximum  number of
Shares is sold, will be used to further expand the new brewery's annual capacity
to approximately  75,000 bbl., depending on the mix of products brewed. See "Use
of Proceeds." Ultimately, the facility can expand to 200,000 bbl. per year.

Company Background
     Mendocino  Brewing  Company  was  originally  formed  in  March  1983  as a
California  limited  partnership  (the  "Partnership").  On January 1, 1994, the
business was  incorporated  by  transferring  all of the  Partnership's  assets,
including its name, to a newly formed California corporation in exchange for all
of  the  Common  and  Preferred  Stock  of  the  corporation.   The  Partnership
distributed  these shares to its partners on January 3, 1994. As used hereafter,
references  to the  "Company"  and  "Mendocino  Brewing"  include  the  business
operations of the Partnership before its incorporation.

     Mendocino  Brewing  first  bottled  its  flagship  brand,  Red Tail Ale, in
December  1983. In February  1995,  Mendocino  Brewing  completed a $3.6 million
direct public offering at $6 per share. The Company purchased nine acres of land
in Ukiah,  California  in 1995 and broke  ground on the new brewery in September
1995.  Seeking to maximize the capacity of the Hopland  facility in the interim,
the  Company  added an  additional  bottling  tank in the  Fall of  1995,  which
permitted the Company to begin 24 hour brewing  operations.  This  increased the
annual capacity of the Hopland facility to 18,000 bbl.,  technically  taking the
Company out of the  microbrewery  category.  The Company's  products are sold in
over 1,500  retail  outlets in Northern  California  and in  selected  locations
throughout the United States. See "Product Distribution."

     Mendocino  Brewing is recognized for its contributions to the craft brewing
industry  and enjoys a national  and  international  reputation.  The  Company's
distinctive  and award  winning  Red Tail Ale label is  frequently  featured  in
calendars,  posters, and literature concerning the craft beer industry. Although
introduced only this summer,  the equally  distinctive Blue Heron Pale Ale label
has also won awards and is featured in the 1997 Brew Art(TM) calendar  published
by Ronnie  Sellers  Productions  of Kennebunk,  Maine.  The Company  enjoys good
visibility within the industry,  due in part to the leadership its officers have
provided within various industry trade groups. See "Management."

                                      -22-
<PAGE>

Industry Overview
     Domestic Beer Market.  According to Modern  Brewery Age's 1995  Statistical
Report, overall domestic beer sales in 1995 was 177 million bbl. (down 1.5% from
1994).  A barrel equals  approximately  13.78 cases or 331 twelve ounce bottles;
177 million bbl. is therefore the approximate  equivalent of 58.5 billion 12 oz.
bottles of beer.

<TABLE>

     The U.S. beer market may be divided into five segments:

<CAPTION>
                                                                                           Representative Suggested
     Segment                    Est. Market Share               Top Brands                  Retail Price/6-pack
- --------------------------------------------------------------------------------------------------------------------
<S>                    <C>       <C>                                                          <C>
Low-Priced             60.0%     Busch, Milwaukee's Best, Old Milwaukee                             $2.80
Premium                31.4%     Budweiser, Miller Lite, Bud Light, Coors Light                     $4.05
Super-Premium           1.2%     Michelob, Lowenbrau                                                $4.67
European Import         5.5%     Heineken, Guinness, Bass                                           $7.90
Domestic Craft          1.9%     Samuel Adams, Pete's, Sierra Nevada, Red Tail Ale             $5.99 to $6.99
</TABLE>

     Domestic  Craft Beer Segment.  While overall beer sales have been basically
flat for several  years,  domestic  craft beer sales have increased at a rate of
approximately  40% per year for  several  years  and in 1995  were up 44% to 3.8
million bbl. and a 1.9% market share.  Many industry analysts predict that craft
beer sales will continue to increase  until they achieve a market share of 5%-6%
by the year 2000.

     Craft beers are characterized by their full-flavor and are usually produced
along traditional European brewing styles. The majority of craft beers are ales,
although  some are malt lagers.  Wheat beers and fruit  flavored ales and lagers
have enjoyed recent popularity among craft beer consumers.

Competition
     The craft beer category consists of:

     o   Contract  brews -- any style brew produced by one brewer for sale under
         the label of someone else who does not have a brewery or whose  brewery
         does not have sufficient capacity.

     o   Regional craft brews --  "hand-crafted"  brews,  primarily  ales,  sold
         under the label of the brewery that produced it.

     o   Microbrews --  "hand-crafted"  brews,  primarily  ales,  sold under the
         label of the brewery  that  produced it, if the capacity of the brewery
         does not exceed 15,000 bbl. per year.

     o   Large brewer  craft-style  brews -- a brand brewed by a national brewer
         which may only  imitate  the style of a craft beer.  These  craft-style
         brews are often sold  under the label of a brewery  that does not exist
         or the label of a brewpub with no bottling capacity.  The term "phantom
         brewery" is sometimes used to describe such brands.

     o   Brewpub brews -- "hand-crafted" brews produced for sale and consumption
         at the brewery,  which is normally connected with a  restaurant/saloon.
         Brewpub  brews  are not  normally  sold  for  off-site  consumption  in
         significant quantities.

     Mendocino  Brewing competes  against all of the above brewers  primarily on
the basis of product quality and image.

     Of the  approximately 3.7 million bbl. of craft beer produced in America in
1995,  contract brews (led by Samuel Adams Boston Lager,  Pete's Wicked Ale, and
their respective  related brands)  accounted for approximately 1.5 million bbl.,
or 41% of the total;  regional  craft  brands  (led by Sierra  Nevada,  Redhook,
Pyramid (Hart Brewing,  Inc.), Anchor, and Full Sail) represented  approximately
1.25 million bbl.,  or 34% of the total;  and  microbrews  (led by Red Tail Ale)
represented  approximately  910,000 bbl., or 25% of the total. Because Mendocino
Brewing's annual production  exceeded 15,000 bbl. by less than 150 bbl. in 1995,
some  industry  publications  have  classified  the Company as a regional  craft
brewer for that year.

                                      -23

<PAGE>
<TABLE>
<CAPTION>
- -------------------------------------------------------------------------------------------------------------------
                                      1994 & 1995 Domestic Craft Beer Market

                                                                    1994                        1995
           Largest Craft Brewers in Mendocino              Total Sales      Annual      Total Sales     Annual
           Brewing's Primary & Target Markets             (x 1,000 bbl.)    Growth    (x 1,000 bbl.)    Growth
   --------------------------------------------------     ------------------------    ------------------------
<S>                                                          <C>             <C>          <C>           <C>
    1.   Boston Beer Co. (Boston, MA)                          700            56%           961           37%
    2.   Pete's Brewing Co. (Palo Alto, CA)                    182            43            348           91
    3.   Sierra Nevada Brewing Co. (Chico, CA)                 156            50            205           31
    4.   Redhook Ale Brewery (Seattle, WA)                      94            27            159           69
    5.   Hart Brewing Co. (Kalma, WA)                           72           118            123           71
    6.   Anchor Brewing Co. (S.F., CA)                         103            12            104            1
    7.   Full Sail Brewing Co. (Hood River, OR)                 53            39             71           36
    8.   Widmer Brewing Co. (Portland, OR)                      50            25             70           40
    9.   Portland Brewing Co. (Portland, OR)                    34           N/A             62           82
   10.   Bridgeport Brewing Co. (Portland, OR)                  18            12            N/A          N/A
   11.   Mendocino Brewing Co. (Hopland, CA)                    13             4             14            8
         Remaining Domestic Craft Brewers (approx. 800)      1,154           N/A          1,663           44
                                                             -----                        -----
     Total Domestic Specialty Segment Production             2,629           N/A          3,780           44%
- -------------------------------------------------------------------------------------------------------------------
<FN>
     Source:  Modern Brewery Age
</FN>
</TABLE>


Products
     Mendocino Brewing brews three ales and a stout  year-round,  three seasonal
ales, and a seasonal porter:  

     o   RED TAIL ALE, a full  flavored  amber  ale,  is the  flagship  brand of
         Mendocino Brewing.

     o   BLUE HERON PALE ALE is a golden ale with a full body and a  distinctive
         hop character.

     o   BLACK  HAWK STOUT is the  fullest  in flavor and body of the  Company's
         brews.

     o   EYE OF THE HAWK SELECT ALE is a high gravity deep amber summer ale.

     o   YULETIDE PORTER is a deep brown Holiday brew with a traditionally rich,
         creamy flavor.

     o   PEREGRINE PALE ALE is brewed year-round with a more delicate flavor and
         character.

     o   SPRINGTIDE  ALE is brewed  around St.  Patrick's  Day and  appears as a
         fresh, flowery, spicy golden ale.

     o   FROLIC SHIPWRECK ALE 1850, a Scottish-style ale brewed around July, was
         introduced in 1994 as a fund-raiser for the Mendocino  County Museum to
         commemorate  the wreck of the clipper  ship  Frolic,  with its cargo of
         Scottish  ale, on the  Mendocino  coast in 1850.  Salvage  efforts were
         abandoned  when workers,  upon sighting the  previously  unreported big
         trees of  Mendocino  County,  launched  the timber  industry  which has
         characterized the area ever since.

     Mendocino Brewing uses an ale yeast strain that was first introduced at New
Albion Brewing Co. in the late 1970s.  Management knows of no other brewery that
ferments its beer with this particular  strain of yeast.  The Company  maintains
the  yeast  strain  under  laboratory  conditions  at  two  separate  locations.
Mendocino  Brewing is among a  minority  of  brewers  who use whole hop  flowers
instead of processed  hop pellets in their  brewing  processes.  This  technique
contributes to the distinctive  characteristics  of the brews.  The Company adds
active  fermenting  beer (Krausen)  after the beer is bottled,  which produces a
pleasant amount of natural carbonation.  The thin layer of brewer's yeast in the
bottom of the bottle is a natural characteristic of bottle conditioned ale.

     Mendocino  Brewing's  distinctive brews have been very well received in the
market and within the  industry.  Eye of the Hawk Select Ale won a gold medal at
the 1991 Great  American Beer Festival  after winning a silver in 1990, and also
won a bronze in 1992.  Blue Heron  Pale Ale also won a bronze  medal at the 1991
Great American Beer Festival.

The Hopland Brewery Brewpub and Merchandise Store
     To date,  Mendocino  Brewing's  major  marketing  tool has been the Hopland
Brewery  brewpub and  merchandise  store.  Located on a major  tourist  route in
Hopland,  California,  100 miles north of San  Francisco,  the Hopland  Brewery,
which opened in 1983, was the first brewpub to open in California and the second
in the United States since the repeal of Prohibition.

                                      -24-

<PAGE>

     The brewpub is housed in a 100 year-old  brick building that was once known
as the Hop  Vine  Saloon.  The  inside  walls  are  trimmed  with  the  original
turn-of-the-century  ornamental stamped tin. Works of local artists are featured
on a rotating basis. The bar is  hand-crafted,  early California style blond oak
and brass that  complements the tradition of the tavern and the Company's brews.
The pub includes a dart room and a stage.  Patrons can view the brewing  process
through  windows in the adjoining  brewhouse.  An outdoor Beer Garden includes a
shaded grape arbor, flowers,  trellised hops in the summer, picnic tables, and a
sandbox for the kids.

     Beverages  served  include  Red Tail Ale,  Blue Heron Pale Ale,  Black Hawk
Stout,  Peregrine  Pale Ale, and a seasonal brew on tap, along with local wines,
Hopland  Seltzer  Water,  local apple juice,  and soft drinks.  The brewpub also
features  hand  pumped  cask  conditioned  ales.  The menu  features  home-style
cooking,  spicy beer  sausages,  legendary  hamburgers,  Red Tail  chili,  fresh
salads,  snacks,  vegetarian entrees, and daily specials at moderate prices. The
brewpub operates days and evenings, with live music on Saturdays and for special
events,  such as the  Company's  annual  Anniversary  Party  in  August  and its
Oktoberfest in October.

     The adjacent  Merchandise  Store sells  off-sale  packages of the Company's
brews  (including  gift  packs)  and  merchandise  such as  hand-screened  label
T-shirts,  posters,  engraved  glasses and mugs, logo caps, books about brewing,
gift packs, and other brewery-related gifts.

     Management  plans to continue  bottling  operations at the Hopland facility
until the Company can no longer keep up with demand,  and then transfer bottling
operations  to the Ukiah  facility.  Until  that time,  production  at the Ukiah
facility will consist solely of draft beer. The Company will continue to operate
the Hopland facility to provide special occasion draft beers for the brewpub; to
research,  develop,  and test-market new craft brews; and as a brewing education
and training site.

Strategy
     Mendocino  Brewing's  objective is to transform  itself from the  country's
leading  microbrewery  (based  on annual  sales  from  1990  through  1995) to a
nationally  known and  respected  craft  brewer  that  offers  among the highest
quality craft beers available anywhere in America. Management perceives that the
continued growth in the domestic craft beer segment (see "-- Industry Overview")
has given rise to a qualitative shift in the public's  awareness of craft beers,
and that this shift now gives the Company an opportunity to enter new markets at
a time when many  consumers  are  discovering  craft  brews for the first  time.
Management  believes that an important step is to position  Mendocino  Brewing's
products  as  offering  superior  quality  with  very high  perceived  value and
distinctive brand images, even when compared with other craft brews.  Management
plans to accomplish  this  objective by making the Company's  most popular brews
available  in 12 oz.  six  packs  and  draft,  increasing  the  Company's  brand
development  efforts,  and entering new  geographic  markets.  In completing the
plans for the new brewery,  Management  also  concluded  that it could  position
itself better in the market and realize  certain cost  efficiencies  and overall
cost reductions by designing a plant with an initial capacity of 60,000 bbl. per
year (20% greater than originally  planned) and an ultimate  capacity of 200,000
bbl. per year (54% greater than originally planned).

New Product Offerings
     Until  recently,  Mendocino  Brewing's  capacity  limitations and marketing
considerations  dictated that the bulk of the  Company's  production be Red Tail
Ale in 12 oz. six packs.  Draft beer has been limited to production  for sale at
the Hopland  Brewery,  and other brews,  such as Blue Heron Pale Ale, Black Hawk
Stout,  Eye of the Hawk Select Ale,  Yuletide  Porter,  and Frolic Shipwreck Ale
1850,  have  been  available  only  in  limited  quantities  of 750 ml or 22 oz.
bottles. A key element of the Company's strategy is to make more of its products
available in 12 oz. six-packs and draft. The new products are:

     o   Blue  Heron  Pale  Ale 12 oz.  Six-Packs.  Blue  Heron  Pale Ale is now
         available at selected  retail outlets in 12 oz. six packs.  The bottles
         and carrier pack  feature a colorful  new label  depicting a Great Blue
         Heron  preparing  for flight  against a soft,  misty  background of the
         Russian River (which flows through Hopland) and surrounding  hills. The
         design has already won the  prestigious  1996 Northern  California Addy
         award and the silver medal in the 1996  International  Brand  Packaging
         Award competition sponsored by Graphic Design: USA magazine.  The label
         is also featured in the 1997 Brew Art(TM) calendar  published by Ronnie
         Sellers Productions of Kennebunk, Maine.

     o   Black Hawk Stout 12 oz. Six-Packs.  Management plans to introduce Black
         Hawk Stout in 12 oz.  six-packs  following  completion of its new label
         development,  which  Management  expects to occur in 1997. 

                                      -25-
<PAGE>

         This forward looking  statement is subject to risks and  uncertainties.
         Among other things, tasks such as completing the new brewery may divert
         Management's  attention  from  matters such as label  development.  The
         speed with which new Black Hawk Stout  labels are  developed  will also
         depend, in part, on the amount of proceeds raised in this offering. The
         Black  Hawk  Stout  label  presently  consists  of the basic  Mendocino
         Brewing Company logo with the words BLACK HAWK STOUT and is distributed
         in 22 oz. bottles in limited quantities.

     o   Draft brews in half barrel kegs.  Management  presently intends to make
         draft  production  of Red Tail Ale, Blue Heron Pale Ale, and Black Hawk
         Stout in half barrel kegs the first  priority of the new  brewery.  The
         Company is designing special tap handles and other marketing  materials
         for its draft products.  Historically in the beer industry, introducing
         draft products into  restaurants  and other  establishments  has driven
         bottle sales which in turn has increased  demand for draft  products in
         locations not served.  These forward looking  statements are subject to
         risks and uncertainty.  Among other things,  there is no assurance that
         sale of the Company's brews will help it achieve the critical mass that
         Management seeks.

Brand Development
     Management  believes  that  consumers of the  Company's  brews are like the
typical  craft beer  consumer  described in the H.C.  Wainwright & Co.  industry
report of October 12, 1995.  According to this  report,  the typical  craft beer
consumer is interested in "upscale and diversified" products with a "distinctive
brand image" and "full  flavored  taste." Craft beer  consumers  also tend to be
consumers  of gourmet  coffees,  fine  wines,  all-natural  products,  and other
"affordable  luxuries." A survey  conducted  by ICR of Media,  PA found that the
following percentages of people had tried a craft beer:

<TABLE>
<S>                                                     <C>
     25% of all U.S. beer drinkers                      32% of beer drinkers in the Northeast  
     23% of women beer drinkers                         28% of beer drinkers in the West       
     26% of male beer drinkers                          26% of beer drinkers in the Midwest    
                                                        17% of beer drinkers in the South      
     51% of people with annual incomes of $75,000      
     +
     Greater than 50% of  college educated  people 
     38% of adults  25-34 years old 
     10% of adults 45 years and older
</TABLE>

     One of the ways Mendocino Brewing projects its quality and corporate values
to  consumers  is through its Red Tail Ale,  Blue Heron Pale Ale, and Eye of the
Hawk Select Ale labels. The Company has used  nationally-known  wildlife artists
including Randy Johnson and Lee Jayred for its label designs. In 1990, Mendocino
Brewing received the Paperboard  Packaging Council's Silver Award for Excellence
in  Packaging  and  Award  for  Excellence  in  Graphic  Design  and a  Northern
California  Addy  Award for its Red Tail Ale  packaging.  In 1996,  the  Company
received  a  Northern   California   Addy  Award  and  a  silver  medal  in  the
International Band Packaging Award competition  sponsored by Graphic Design: USA
magazine for its Blue Heron Pale Ale packaging.  It is  Management's  experience
that  distributors  and retailers  realize the importance of superior  packaging
graphics and appreciate the Company's offerings for that reason.

     Management  believes that the Red Tail Ale label successfully  communicates
the value of Mendocino Brewing's products with the label's respectful  depiction
of a red tail hawk  flaring its wings as it  prepares  to land with  clusters of
hops and barley in its talons. The illustrations Mendocino Brewing uses with its
Blue Heron Pale Ale and Eye of the Hawk Select Ale labels are  intended to evoke
similar  responses,  as will be the  illustration  for  Black  Hawk  Stout  when
introduced.

     The popularity of Mendocino  Brewing's logos and trademarks is evidenced by
the sale of merchandise  bearing these marks at the Hopland Brewery  merchandise
store and through the merchandise  catalogue the Company  introduced in 1994. As
part of its marketing  efforts,  therefore,  the Company  intends to implement a
brand marketing development program that will emphasize:

     o   Point-of-sale promotional materials including brochures, signage, table
         tents, coasters, tap handles, and glassware.

     o   Clothing (caps, T-shirts, polo shirts, sweatshirts, etc.).

                                      -26-
<PAGE>

     o   Signage for distributor trucks to create "moving billboards." Mendocino
         Brewing's  emphasis  on  separate,  distinctive  illustrations  for its
         various  brands  enables  it to  produce a variety  of images to create
         consumer interest.

     o   World  Wide  Web  Page.  Mendocino  Brewing's  web page is  located  at
         http://mendobrew.com and features information about the Company and the
         Hopland Brewery brewpub and merchandise  store,  the Company's  brewing
         process,  the Company's brands, the Hopland area, Company  merchandise,
         and  shareholder   information.   The  web  page  address  is  featured
         prominently on Company marketing  materials and can be accessed through
         the Real Beer web site.

     o   Continued  use of the  Brewsletter  beyond its current  mailing list of
         12,000. The Brewsletter is a newsletter Mendocino Brewing publishes and
         distributes to educate  subscribers  about the brewing industry and the
         Company's  products and to promote the  Company's  image and  corporate
         values.

     o   Strong  visual  presence  at  beer  shows  and  tasting   competitions,
         including  the Great  America  Beer  Festival in Denver,  the  Portland
         Brewers Festival, and the KQED Beer Festival in San Francisco.

Regional Expansion
     The Company's  products are distributed widely in California and in limited
quantities at selected  accounts in the  metropolitan  areas of Washington D.C.,
Boston,  Seattle,  Phoenix,  Chicago,  Milwaukee,  New York,  and  Atlanta,  and
throughout North Carolina,  Texas,  Oregon,  Nevada,  and Colorado.  The Company
plans  to  add  distributors  in  New  Jersey,   Maryland,   Virginia,  and  the
metropolitan areas of Minneapolis/St.  Paul and Philadelphia in the near future.
Northern  California is the Company's  most  important  market,  and  Management
anticipates that it will remain so for the foreseeable future. The Company's two
largest  distributors,  Bay Area  Distributing  (San  Francisco and the East San
Francisco  Bay Area) and Golden Gate  Distributing  (Sonoma and Marin  Counties)
accounted for 21% and 19%, respectively, of the Company's wholesale distribution
in 1995. The percentage of the Company's sales for which these distributors have
accounted has decreased,  and will continue to decrease, as the Company adds new
distributors  and  supplies  them  with  more  product.   These  forward-looking
statements  are subject to risks and  uncertainties.  There is no assurance that
the Company  will be able to add  additional  distributors  or that its products
will be well-received  in targeted  markets.  Management  believes that regional
identification  assists the Company in  Northern  California  and may assist the
Company's local competitors in other regional markets. Also, see "Risk Factors -
Geographic Concentration" and " -- Reliance on Distributors."

Pricing Strategy
     Mendocino  Brewing's  products  are priced at or near the top of the market
and have been for several  years.  Recently,  the Company  decided to pass on to
consumers some of the economies  resulting  from increased  capacity and reduced
the  suggested  retail price for a six-pack of Red Tail Ale from $7.43 to $6.99.
The suggested  retail price for a six-pack of Blue Heron Pale Ale is also $6.99.
The Company has noticed  that the price range of 12 oz.  six-packs  of the major
craft  brew  brands  has  narrowed  in the  last two  years  and  appears  to be
converging  on $6.50 per six pack,  with no major  craft brew brand at less than
$6.45 per six pack.  There is no assurance  that craft beer prices will continue
at these levels.  Nevertheless,  Management believes that the Company's products
will continue to command  prices that will be on at least a par with other major
regional craft brewers.  These forward  looking  statements are subject to risks
and  uncertainties.  Retail prices are subject to many factors most of which are
beyond the  control of the  Company.  These  factors  include  general  economic
conditions, competition and consolidation, and ability to anticipate and respond
to  evolving   consumer   preferences  and  attitudes  toward  adult  beverages.
Management  anticipates that the Company will  periodically give temporary price
reductions through special promotions in response to market conditions. Frequent
price reductions can condition  consumers to expect such  reductions,  which may
increase or reduce overall unit sales depending on the circumstances.

  Social Responsibility
     Part  of  Mendocino  Brewing's  mission  is to be  viewed  as a  community,
regional,  and national asset and as a positive example of how a business should
be operated.  Management  believes that the Company's customers require products
with high intrinsic  value;  that product quality alone is not  sufficient;  and
that a product must  distinguish  itself from the competition with the values it
communicates.   These  values   include   commitment  to  employees,   community
involvement,  and environmental  responsibility.  Management attempts to instill
these values in Company personnel and operations and to communicate to customers
the  commitment  of the  Company to act

                                      -27-
<PAGE>

responsibly.   The  Company  encourages  employees  and  distributors  to  share
ownership  and  mission  with  Management  as well as a sense  of  pride  in the
Company's  products.  Although part of the Company's strategy is to grow through
expanded  sales,  it  promotes  its  brews  as  beverages  of  moderation  whose
distinctive taste and high quality give the consumer satisfaction.

New Brewery
     The new brewery will be a 62,000 sq. ft. custom  designed  facility on nine
acres of land in Ukiah, California, approximately 10 miles north of the original
brewery.  The facility was  approximately  82% complete as of December 31, 1996.
The facility is planned to feature new fermenting tanks, kegs, and packaging and
other  miscellaneous  equipment  to be  installed  with the  Company's  existing
bottling line.  Certain features of the new brewery have been specially designed
for the Company's  brewing  methods,  such as equipment for using whole hops and
designated space for bottle conditioning.  The facility will initially open with
an annual capacity of 60,000 bbl. per year. The Company had originally planned a
50,000 bbl.  facility,  but was able to take  advantage of certain  economies by
revising  its plans to a capacity  of 60,000  bbl.  per year (20%  greater  than
originally  planned).  The facility has been  designed to allow for expansion in
stages up to a maximum  capacity  of 200,000  bbl.  per year (54%  greater  than
originally  planned).  The Company also elected to construct an extensive  water
treatment  facility as part of its commitment to the  environment  and to reduce
the over-all cost of disposing of its waste water.  Management  expects the sale
of the maximum number of Shares offered by this Prospectus will be sufficient to
permit the  Company to purchase  additional  equipment  to increase  the plant's
annual capacity to approximately 75,000 bbl., depending on the products brewed.

Product Distribution
     Mendocino  Brewing's  beers are sold through  distributors  to consumers in
bottles at  supermarkets,  warehouse  stores,  liquor stores,  taverns and bars,
restaurants,  and convenience  stores. The Company intends to make Red Tail Ale,
Blue Heron Pale Ale,  and Black Hawk Stout  available in draft form and may sell
to additional kinds of outlets,  such as sporting events. The Company's products
are delivered to retail  outlets by  independent  distributors  whose  principal
business  is  the  distribution  of  beer  and in  some  cases  other  alcoholic
beverages,  and who typically also  distribute one or more national beer brands.
The  Company,  together  with its  distributors,  markets its products to retail
outlets  and  relies on its  distributors  to  provide  regular  deliveries,  to
maintain retail shelf space,  and to oversee timely  rotation of inventory.  The
Company  also offers its products  directly to consumers at the Hopland  Brewery
brewpub and  merchandise  store. Of the Company's total beer sales for 1995, 87%
(74% of total sales) constituted sales to independent  distributors and 13% (11%
of total sales) constituted sales at the Hopland Brewery brewpub and merchandise
store.  Beer  sales  (wholesale  and  retail  combined)  constituted  85% of the
Company's total sales in 1995,  with food and  merchandise  retail and catalogue
sales  constituting  the balance.  As the Company's sales  increase,  Management
expects sales to independent distributors to increase materially as a percentage
of total sales.

Suppliers
     The  Company's  major  suppliers  are Great  Western  Malting Co.,  Yakima,
Washington (malt);  John I. Haas, Co., New York, New York (hops); and California
Glass Company,  Oakland,  California and Vitro Packaging,  Inc.,  Dallas,  Texas
(bottles). The City of Ukiah will supply power and water to the new brewery.

Employees
     As of  September  30,  1996,  the  Company  employed  43  full-time  and 42
part-time  individuals  including 10 in  management  and  administration,  25 in
brewing operations, and 50 in retail and brewpub operations. Upon the completion
of its expansion,  Management expects the Company to have increased four current
employees to full-time  status and to have hired five additional  management and
administrative  employees,  three  marketing  employees  and five  employees  in
operations.  Management believes that the Company's relations with its employees
is excellent.  None of its work force is unionized.  The Company has agreed with
the City of Ukiah  that for two years it will give  preference  in its hiring to
residents of Mendocino County.

Properties/Facilities
     The Company currently leases a 15,500 square foot building in Hopland.  The
lease expires on September 1, 2004. Additionally, the Company leases a 4,000 sq.
ft.  portion of a warehouse,  located  approximately  two miles 

                                      -28-
<PAGE>


from the  Hopland  facility.  The  Company  owns  nine  acres of land in  Ukiah,
California on which the Company has begun construction of its new brewery.

Patents and Trademarks
     The Company has federal  trademark  registrations of the MENDOCINO  BREWING
COMPANY  word  mark  (Reg.  No.  1,785,745),  RED TAIL ALE word mark  (Reg.  No.
2,032,382), RED TAIL DESIGN (Reg. No. 2,011,817), BLUE HERON word mark (Reg. No.
1,820,076), BLUE HERON PALE ALE DESIGN (Reg. No. 2,011,816),  PEREGRINE PALE ALE
word mark (Reg. No.  1,667,796),  EYE OF THE HAWK SELECT ALE word mark (Reg. No.
1,673,594),  EYE OF THE HAWK SELECT ALE DESIGN (Reg. No. 2,011,818),  EYE OF THE
HAWK SPECIAL EDITION ANNIVERSARY ALE AND DESIGN (Reg. No. 2,011,815), BLACK HAWK
STOUT  word mark (Reg.  No.  1,791,807),  YULETIDE  PORTER  word mark (Reg.  No.
1,666,891), and BREWSLETTER word mark (Reg. No. 1,768,639).

     The  registration  of  the  word  mark  BLUE  HERON  is  a  concurrent  use
registration  which gives the Company the  exclusive  right to use the word mark
BLUE HERON  throughout  the United States with the  exception of Oregon,  Idaho,
Washington, and Montana. BridgePort Brewing Company, the other concurrent owner,
has the  exclusive  right to use the word mark BLUE HERON in those  states.  The
BridgePort Pale Ale label used outside of Oregon, Idaho, Washington, and Montana
depicts a blue  heron  wading in a marsh  although  the words  BLUE HERON do not
appear.

     Mendocino  Brewing's use of the word mark BLACK HAWK STOUT is, by agreement
with Hiram Walker & Sons, Inc.,  subject to the restriction that it be used only
in conjunction with the words "Mendocino Brewing Company".

     Mendocino  Brewing does not consider  its recipes,  techniques,  processes,
yeast strain, or equipment to be proprietary or necessary to protect.

Legal Proceedings
     Mendocino Brewing is not currently  involved in any material  litigation or
proceeding and is not aware of any material litigation or proceeding  threatened
against it.

Government Regulation
     Mendocino  Brewing  is  licensed  to  manufacture  and  sell  beer  by  the
California  Department  of Alcoholic  Beverage  Control  ("ABC").  A "Small Beer
Manufacturer's  License"  allows the Company to brew up to  1,000,000  bbl.  per
year, to conduct wholesale sales, and to sell beer and wine for consumption both
on and off the premises.  A federal permit from the Bureau of Alcohol,  Tobacco,
and  Firearms  ("BATF")  allows  the  Company  to  manufacture   fermented  malt
beverages.  To keep these  licenses  and permits in force the  Company  must pay
annual fees and submit timely production reports and excise tax returns.  Prompt
notice of any changes in the operations,  ownership,  or company  structure must
also be made to these  regulatory  agencies.  BATF must also approve all product
labels,  which must include an alcohol use warning.  These agencies require that
individuals  owning equity securities in aggregate of 10% or more in the Company
be investigated as to their suitability.

     Taxation of alcohol has increased significantly in recent years. Currently,
the Federal tax rate is $7.00 per bbl. for up to 60,000 bbl. per year and $18.00
per bbl. for over 60,000 bbl. The California tax rate is $6.20 per bbl.

     The Hopland  Brewery's  brewpub is regulated by the Mendocino County Health
Department,  which  requires an annual permit and conducts spot  inspections  to
monitor compliance with applicable health codes.

     The Company's production  operations must also comply with the Occupational
Safety  and  Health   Administration's   workplace   safety  and  worker  health
regulations and applicable state laws thereunder.  Management  believes that the
Company presently is in compliance with the aforementioned  laws and regulations
and has implemented its own voluntary safety program.

Environmental Regulation
     The Company is subject to various federal,  state, and local  environmental
laws  which  regulate  the use,  storage,  handling,  and  disposal  of  various
substances.

                                      -29-
<PAGE>

     The Company's waste products  consist of water,  spent grains and hops, and
glass and  cardboard.  The Company has  instituted  a recycling  program for its
office paper, newspapers, magazines, glass, and cardboard at minimal cost to the
Company. The Company pays approximately $1,000 per month in sewage fees relating
to waste water from its Hopland  facility.  The Company gives its spent grain to
local cattle ranchers, who pick up the spent grain at their expense. The Company
has not purchased any special equipment and does not incur any identifiable fees
in connection with its environmental compliance at its Hopland site.

     Management  anticipates that Mendocino  Brewing will continue its recycling
program  at the new  brewery.  Because  of the  increased  quantities  involved,
Management  expects the Company to sell the spent grain from the Ukiah  location
to ranchers and/or dairy farmers rather than give it away. The Company has built
its own waste water treatment  plant for the Ukiah  facility.  As a consequence,
the Company will not be required to incur sewer  hook-up fees at that  location.
If the Company's discharge exceeds 55,000 gallons per day, which Management does
not expect to occur until annual capacity exceeds 100,000 bbl., the Company will
be  required  to pay  additional  fees.  The  estimated  cost of the waste water
treatment  facility  is  approximately  $900,000,  and  the  estimated  cost  of
operating  the plant is between  $6,000  and  $10,000  per  month.  The cost may
increase with increased production.  The Company is exploring various methods of
recycling  treated waste water and could realize some revenue from doing so. The
Company has contracted to have the liquid sediment that remains from the treated
waste water to be trucked to a local  composting  facility for  essentially  the
cost of  transportation.  A Mendocino  County Air Quality Control Permit will be
required to operate the natural gas fired boiler at the new facility.

     The Company has not received any notice from any  governmental  agency that
it is a potentially responsible person under any environmental law.

Research and Development
     The Company did not engage in material research and development  activities
in 1994. In 1995 the Company began research into  low-alcohol and  non-alcoholic
ale and will  continue  to explore  these and other new  products.  The  Company
intends to use its original  brewing  facility at the Hopland Brewery to develop
and test market new brews after completion of the new facility.

Qualified Small Business Issuer
     Federal and  California  tax laws provide a 50%  exclusion of any gain from
the sale of "qualified  small  business  stock." For the Shares  offered by this
Prospectus  to  qualify  for the  exclusion,  several  tests  must  be met.  For
instance,  the Shares must be purchased  directly  from the Company,  not in any
later trading market, and the Shares must be held for at least five years.

     A "qualified small business" must not have more than $50 million in assets,
at least 80% of which are used in a qualified  trade or business  throughout the
holding period.  A "qualified  trade or business" does not include  "operating a
hotel,  motel,  restaurant,  or similar  business." It is uncertain  whether the
Company's  operation of the Hopland Brewery brewpub  currently  prevents it from
meeting the definition of "qualified small business",  as the brewing  equipment
in Hopland is presently  used in both  wholesale  and retail  operations  and no
applicable   regulations   have  been   published   to  assist  in  making  such
determination.  Management believes, after consulting with its accountants, that
completing  the new brewery  will  reduce the assets of the Company  used in the
operation  of the brewpub to well below 20%, but  Management  does not intend to
request any opinions or rulings on this issue at the present time.

     The Company intends to submit reports if and to the extent any are required
under federal law to make the 50% exclusion  from capital gains  available,  and
submitted  such a  report  in  California  for  1995,  the  first  year in which
California required such a report. Given the absence of applicable  regulations,
there is no assurance that  California  taxing  authorities  will agree with the
information  contained in the report.  There are  limitations on the persons who
may use any  exclusion.  Prospective  investors  should  consult  their  own tax
advisors concerning the possible applicability of these exclusions.


                                      -30-


<PAGE>

<TABLE>

                                   MANAGEMENT

Executive Officers, Directors, and Significant Employees
     The  executive  officers,  directors,  and  significant  employees  of  the
Company, and their ages as of January 31, 1997, are as follows:
<CAPTION>

     Name                             Age      Position
     --------------------------       ---      -----------------------------------------------------------------
<S>                                   <C>      <C>
     H. Michael Laybourn              58       Chief Executive Officer, President, and Chairman of the Board
     Norman H. Franks                 50       Chief Financial Officer, Vice President, Treasurer, and Director
     Michael F. Lovett                49       Marketing Director, Secretary, and Director
     Eric G. Bradley*                 59       Director
     Daniel R. Moldenhauer*           62       Director
     Thomas I. Palmtag                53       National Sales Manager
     John Scahill                     57       Facilities Manager
     Donald Barkley                   43       Master Brewer
<FN>
     ------------
     *Member of the Compensation and Audit Committees
</FN>
</TABLE>

     H.  Michael  Laybourn,  co-founder,  has  served  as  the  Company's  Chief
Executive  Officer and President  since its inception in 1982. Mr.  Laybourn was
elected a  director  in  November  1993 when the  Company  began the  process of
converting from a limited partnership to a corporation and Chairman of the Board
in June 1994. Before co-founding  Mendocino  Brewing,  Mr. Laybourn co-owned and
operated Thunder Road Design and Construction.  Mr. Laybourn is a Vice President
of the  California  Small  Brewers  Association  and  Chairman  of the  Board of
Directors of the Brewers  Association of America.  Mr. Laybourn holds a Bachelor
of Fine Arts degree from Arizona State University.
     Norman H. Franks,  co-founder,  has served as the Company's Chief Financial
Officer and Vice President since its inception in 1982. Mr. Franks was elected a
director in November 1993 when the Company began the process of converting  from
a limited  partnership to a corporation.  Before co-founding  Mendocino Brewing,
Mr.  Franks  co-owned and operated  Thunder  Road Design and  Construction.  Mr.
Franks holds a B.S.  degree in  mechanical  engineering  from the  University of
California, Berkeley.
     Michael F. Lovett joined the Company in 1983 as Assistant Master Brewer and
became Marketing  Director in 1987,  serving since that time under that or other
titles.  Mr.  Lovett was elected a director  in  November  1993 when the Company
began the process of converting from a limited  partnership to a corporation and
was appointed Secretary in June 1994. Between 1980 and 1983, Mr. Lovett was Vice
President  Quality  Control of New Albion  Brewing  Co.  From 1976 to 1980,  Mr.
Lovett was Production  Superintendent at Farm Foods in San Francisco.  He is the
immediate past Membership  Chairman and a past Technical  Chairman of the Master
Brewers  Association  of  the  Americas.  Mr.  Lovett  holds  a B.A.  degree  in
Psychology from San Francisco State College.
     Eric G.  Bradley  became a director  in June 1994.  Mr.  Bradley has been a
business and financial consultant since 1988. For the preceding 20 years, he was
employed by Kaiser Aluminum & Chemical Corp., in positions  rising from Division
Controller  to Business  Manager.  Mr.  Bradley is a Fellow of the  Institute of
Chartered Accountants (UK) and a Certified Personal Financial Planner.
     Daniel R. Moldenhauer  became a director in June 1994. Mr. Moldenhauer is a
management  consultant.  He was  president  of Conex  Products  Inc.  of Dublin,
California  from 1988 to 1990, a company  formed from assets  divested by Kaiser
Aluminum  &  Chemical  Corp.  and  later  sold to  Coleman  Cable  Systems.  Mr.
Moldenhauer  served in several  capacities with Kaiser Aluminum & Chemical Corp.
from 1971 to 1988, most recently as general manager of a subsidiary.
     Thomas I.  Palmtag  joined the Company in January  1997 as  National  Sales
Manager.  Immediately before joining the Company,  he served as President of two
regional beer distributors, Colorado Beverage Distributing Co., Inc. of Colorado
Springs (1994 - 1995) and Mesa Distributing  Company,  Inc. of San Diego (1993 -
1994), both Miller distributors owned by Liquid Investments,  Inc. in San Diego.
From  1980  to  1993,  Mr.  Palmtag  served  in  various  capacities  for  Coast
Distributing Company in San Diego, an Anheuser-Busch distributor,  most recently
as Vice President and General Manager (1984 - 1993).  From 1977 through 1980 Mr.
Palmtag was employed as a Marketing Manager and Sales Manager for Anheuser-Busch
in Riverside and Sylmar,  California.  From 1967 

                                      -31-
<PAGE>

through  1977 he was employed in various  capacities  for beer  distributors  in
Illinois and California.  Mr. Palmtag holds a B.S. degree from the University of
Wisconsin.
     John Scahill,  co-founder,  has served as the Company's  Facilities Manager
since  its  inception.   Before  co-founding  the  Company  Mr.  Scahill  was  a
self-employed  rancher.  Mr.  Scahill  has  a  background  in  construction  and
counseling  and  holds  a B.S.  degree  in  sociology  from  the  University  of
California, Berkeley.
     Donald  Barkley  joined the Company in 1983 as Master  Brewer.  Immediately
before joining the Company, Mr. Barkley was the Head Brewer and Plant Manager at
New Albion  Brewing Co. from 1981 to 1983. Mr. Barkley joined New Albion Brewing
Co. in 1978 and held several  positions.  In 1993 Mr.  Barkley was the President
and  representative  to the national  board of  governors of the Master  Brewers
Association of the Americas,  Northern California District.  Mr. Barkley holds a
B.S. degree in fermentation science from the University of California, Davis.

Indemnification of Officers and Directors
     The   Articles   of   Incorporation   of  the   Company   provide  for  the
indemnification of its directors,  officers,  employees, and other agents to the
maximum  extent  permitted  by  the  California   Corporations  Code  except  in
circumstances where the person is making a claim against the Company. Insofar as
indemnification  for  liabilities  arising under the Securities Act of 1933 (the
"Securities  Act") may be  permitted to  directors,  officers,  and  controlling
persons of the Company pursuant to the foregoing provisions,  or otherwise,  the
Company has been  advised  that in the opinion of the  Securities  and  Exchange
Commission  such  indemnification  is against  public policy as expressed in the
Securities Act and is, therefore, unenforceable.

Director Term of Office
     Directors are elected at each annual meeting of shareholders to serve until
their  successors  are  elected  and  qualified  at the next  annual  meeting of
shareholders.

Director Compensation
     The Company's  inside  directors do not receive any cash  compensation  for
their  service on the Board of  Directors.  Outside  directors  receive $600 per
meeting.  No  additional  fees  are  paid for  attending  Compensation  or Audit
Committee  meetings.  Directors  may be  compensated  for  certain  expenses  in
connection with their  attendance at Board meetings.  Since July 1996,  Director
Daniel  R.  Moldenhauer  has acted as a project  management  consultant  for the
Company with respect to its ongoing construction project.

<TABLE>
Executive Compensation
     The  following  table sets forth,  for the fiscal years ended  December 31,
1994 and December 31, 1995, annual compensation,  including salary, bonuses, and
certain other compensation, paid by the Company to the Company's Chief Executive
Officer, Chief Financial Officer, and to all executive officers as a group. None
of the Company's other executive officers' total compensation  exceeded $100,000
for fiscal 1995.
<CAPTION>
                                                                 Annual Compensation     
                                                   Fiscal     ------------------------     All Other
Name and Principal Position                         Year        Salary         Bonus     Compensation*
- ---------------------------                        ------     -----------  -----------   -------------
<S>                                                 <C>       <C>          <C>            <C>        
H. Michael Laybourn............................     1994      $    59,520  $    24,780    $    13,529
     Chief Executive Officer                        1995           89,016       22,255          9,804

Norman H. Franks...............................     1994      $    56,016  $    18,884    $    13,228
     Chief Financial Officer                        1995           79,008       23,702          5,835

<FN>
- --------------
*    Includes an allowance  for health  insurance,  life  insurance,  disability
     insurance,  and  participation in the Company's  profit sharing  retirement
     plan  (annual  discretionary  contributions  by the Company of up to 15% of
     gross compensation).
</FN>
</TABLE>

Employment Agreements and Change in Control Arrangements
     The Company has entered  into  employment  agreements  with its  President,
Chief Financial Officer, and Marketing Director. The agreements call for minimum
annual base salary of $89,000, $79,000, and $55,000 respectively. The agreements
provide for bonus awards of a percentage of their  respective base salaries upon
the  satisfaction  of performance  objectives  established  by the  Compensation
Committee  (subject to the inherent 

                                      -32-
<PAGE>


oversight  powers of the Board) and  approved by the  employee.  The  agreements
specify that the performance objectives must be reasonably attainable,  must not
be  probable of  attainment  without  significant  effort,  and must  reflect or
indicate  that value has been  created for the  shareholders.  The  Compensation
Committee  may  award  a  bonus  regardless  of  whether  previously   specified
objectives are realized if, as a result of an employee's  efforts or leadership,
the Company has  achieved  other goals that  reflect or indicate  that value has
been created for the shareholders.

     The agreements  also require the Company to grant options to purchase up to
20,000,  20,000,  and  10,000  shares,  respectively,  of Company  Common  Stock
pursuant to the Company's 1994 Stock Option Plan at exercise  prices of $9.2125,
$9.2125, and $8.375 per share,  respectively.  The options vest in equal monthly
increments  over five  years.  The option  agreements  have terms of 5 years,  5
years, and 10 years, respectively.

     The  agreements do not provide for any benefits as a result of  resignation
or retirement. The Board of Directors has discussed the subject of, and might in
the future  grant,  retirement  benefits  to  Mendocino  Brewing's  founders  in
addition to their participation in the Company's profit sharing plan.

     The agreements provide for severance benefits in the form of 36, 36, and 18
months,  respectively,  of  salary  continuation  if  the  Company  actually  or
constructively  terminates the employee's employment without cause as defined in
the agreement. If the actual or constructive  termination occurs within one year
after a change in control as defined in the agreement,  the  agreements  provide
for an  additional  lump sum benefit of up to $500,000,  $500,000,  and $250,000
respectively.  Any amount payable pursuant to these severance provisions will be
deferred  indefinitely  and  without  interest  to the extent  the amount  would
otherwise  constitute an excess parachute  payment as defined in Section 280G of
the Internal  Revenue Code.  Amounts so deferred may be paid at such time in the
future,  if any,  that no portion of the payment  will be  considered  an excess
parachute payment.


                              CERTAIN TRANSACTIONS

     There have been no  transactions  during the last two years,  and there are
now no proposed  transactions,  involving more than $60,000  between the Company
and any executive officer,  director,  nominee, 5% beneficial owner of any class
of the Company's  securities,  or member of the  immediate  family of any of the
foregoing persons,  in which one or the foregoing  individuals or entities had a
material interest, except as follows:

     On October 11, 1996, in recognition of Mr. Laybourn's  personal guaranty of
the equipment lease with FINOVA Capital  Corporation  described in "Management's
Discussion  and  Analysis of  Financial  Condition  and Results of  Operations -
Financing  the New  Brewery -  Equipment  Lease,"  the  Company  agreed to grant
President  Michael  Laybourn a 5-year option to purchase 12,500 shares of Common
Stock of the Company at an  exercise  price of $8.80 per share.  Mr.  Laybourn's
guaranty  automatically  terminated  when FINOVA made the final  payment for the
purchase price of the equipment to the manufacturer.

     The  Company  has  entered  into  written  employment  agreements  with its
President,  Chief  Financial  Officer,  and  Marketing  Director as described in
"Management -- Employment Agreements and Change in Control  Arrangements." It is
the Company's policy that all transactions with officers,  directors,  nominees,
5% beneficial  owners of any class of the Company's  securities,  and members of
the  immediate  families  of any of the  foregoing  persons  be on terms no less
favorable to the Company than could be obtained from unaffiliated third parties.

     The Company's  bylaws provide that the Board of Directors may approve loans
of money or property to, and guaranties of the  obligations  of, officers of the
corporation,  and may adopt employee  benefit plans  authorizing  such loans and
guaranties  to  officers  of the  corporation,  if the  vote  of any  interested
director or  directors is not counted and the Board  determines  that such loan,
guaranty, or plan may reasonably be expected to benefit the corporation.

                                      -33-

<PAGE>

<TABLE>
                             PRINCIPAL SHAREHOLDERS

     The  following  table sets forth certain  information  known to the Company
regarding the  beneficial  ownership of the Company's  Common Stock and Series A
Preferred  Stock as of the date of this  Prospectus,  and as adjusted to reflect
the sale of the Shares  offered  by this  Prospectus,  for (a) each  shareholder
known by the Company to own beneficially 5% or more of the outstanding shares of
its Common Stock or Series A Preferred  Stock;  (b) each  director;  and (c) all
directors and executive officers of the Company as a group.  Except as otherwise
noted,  Management  believes that the beneficial  owners of the Common Stock and
Series A Preferred  Stock listed below,  based on information  furnished by such
owners,  have sole  investment  and voting  power with  respect to such  shares,
subject to community property laws where applicable.

<CAPTION>

COMMON STOCK:
                                                       Shares           Percentage of Shares Outstanding(1)
     Directors, Executive Officers,                 Beneficially         Before Offering    Maximum Sold
           and 5% Shareholders                          Owned           2,322,222 shares  2,922,222 shares
     -------------------------------               -------------        ----------------  ----------------
<S>                                                    <C>                    <C>                <C>  
     H. Michael Laybourn*................              272,367                11.73%             9.32%
     Norman H. Franks*(2)................              244,512                10.53%             8.36%
     Michael F. Lovett*(3)...............               93,034                 4.01%             3.18%
     Eric G. Bradley.....................                1,000                 0.04%             0.03%
       1056 Park Lane, Piedmont, CA  94610
     Daniel R. Moldenhauer...............                  500                 0.02%             0.02%
       662 St. Ives Court
       Walnut Creek, CA  94598
     John Scahill*.......................              248,809                10.71%             8.51%
     All directors and executive
       officers as a group (5 persons) ..              611,413                26.33%            20.92%
</TABLE>

<TABLE>
<CAPTION>
SERIES A PREFERRED STOCK:

                                                       Shares
     Directors, Executive Officers,                 Beneficially                    Percentage of
           and 5% Shareholders                          Owned                    Shares Outstanding
     ------------------------------                 ------------                 ------------------
<S>                                                      <C>                            <C>  
     H. Michael Laybourn..................               6,100                          2.68%
     All directors and executive
       officers as a group (five persons)                6,100                          2.68%

     * c/o Mendocino Brewing Company, Inc.
       13351 Hwy. 101 South
       Hopland, CA  95449-0400

<FN>
- -------------------
(1) Does not include 300,000 shares issued to BDM Construction Co., Inc. ("BDM")
as  security  for the  payment of up to  $900,000  owed or to be owed to BDM for
general  contractor  services in connection  with the new brewery.  Although BDM
presently has the power to vote the 300,000  shares,  no  shareholder  votes are
contemplated  until  after  the due date of the  obligation.  See  "Management's
Discussion  and  Analysis of  Financial  Condition  and Results of  Operations -
Financing the New Brewery - Vendor Financing."

(2) Does not include 145 shares owned by Mr. Franks's wife. Mr. Franks disclaims
any beneficial ownership of shares held in the name of his wife.

(3) Mr.  Lovett's  shares are pledged to a  commercial  bank as  security  for a
personal  loan.  Mr.  Lovett's  share totals do not include 8,525 of such shares
sold  between  November  21, 1996 and  December  18, 1996 to raise funds to make
payments on the loan.  Mr.  Lovett has filed a Form 144 with the SEC stating his
intention to sell a total of 14,200 shares.
</FN>
</TABLE>

                                      -34-
<PAGE>


                          DESCRIPTION OF CAPITAL STOCK

     The authorized  capital stock of the Company consists of 20,000,000  shares
of Common Stock,  without par value,  and 2,000,000  shares of Preferred  Stock,
without par value, 227,600 of which are designated Series A Preferred Stock.

Common Stock
     At January 6, 1997 there were 2,322,222 shares of Common Stock  outstanding
and held of record by approximately 2,435 shareholders.(1) The holders of Common
Stock are  entitled  to one vote for each  share  held of record on all  matters
submitted  to a vote of the  shareholders,  except  that upon giving the legally
required  notice,  shareholders  may  cumulate  their  votes in the  election of
directors.  The Company may pay dividends only at the times and extent  declared
by the Board of  Directors,  and with respect to the Common Stock if and only if
the Company has paid an aggregate amount of $1.00 each on the Series A Preferred
Stock.  The Company may at any time  declare and pay a dividend  with respect to
the Common Stock payable solely in Common Stock.  Dividends are only payable out
of assets  legally  available  for that  purpose.  See  "Dividend  Policy." Upon
liquidation or dissolution of the Company,  holders of Common Stock are entitled
to share  ratably in all assets  remaining  after  payment  of  liabilities  and
payment  of an  aggregate  amount of $1.00  each in  dividends  and  liquidation
proceeds on the Series A Preferred  Stock. The Common Stock has no preemptive or
other  subscription  rights, and there are no conversion rights or redemption or
sinking fund provisions with respect to the Common Stock. All outstanding shares
of Common  Stock  are,  and the  Shares  offered  by this  Prospectus  will upon
completion of this offering be, fully paid and nonassessable.

Preferred Stock
     When Mendocino  Brewing  changed from a partnership  to a corporation,  the
corporation   issued  227,600  shares  of  Series  A  Preferred   Stock  to  the
Partnership,  which the Partnership  then  distributed to its limited  partners.
Each limited  partner  received  one share of Series A Preferred  Stock for each
dollar of the  limited  partner's  liquidation  preference.  The  common  shares
received by the Partnership  were  distributed  among the partners in accordance
with  their  respective  interests  in the  Partnership.  As of the date of this
Prospectus,  there are  outstanding  227,600 shares of Series A Preferred  Stock
held  of  record  by 43  shareholders.  The  Series  A  Preferred  Stock  is not
convertible  into Common Stock, nor is there any provision for redemption of the
Series A Preferred Stock. The holders of Series A Preferred Stock have the right
to receive cash dividends and/or liquidation  proceeds equal in the aggregate to
$1.00  per  share of Series A  Preferred  Stock  before  any cash  dividends  or
liquidation  proceeds  may be  paid on  Common  Stock  or any  other  series  of
Preferred Stock, but there is no requirement that a dividend be paid. The Series
A Preferred  Stock does not entitle its holders to any voting  rights,  although
the California  Corporations  Code requires that certain  matters be approved by
the shares of each  class,  regardless  of whether  such shares  otherwise  have
voting rights.  When the entire  dividend/liquidation  preference has been paid,
the Series A  Preferred  Stock will  cease to be  outstanding,  and the Series A
Preferred   Stock  will  resume  the  status  of  authorized  but  unissued  and
undesignated Preferred Stock.

     The Board of Directors has the  authority,  without  further  action by the
shareholders,  to  issue  all or  part  of the  remaining  1,772,400  shares  of
Preferred  Stock in one or more  series and to  determine  and alter the rights,
preferences, privileges, and restrictions granted to and imposed upon any wholly
unissued series of Preferred Stock, to fix the number of any series of Preferred
Stock, and to set the designation of any series of Preferred Stock. Dividends do
not cumulate,  and do not accrue until  declared by the Board of Directors.  The
Articles of Incorporation provide that, except as otherwise required by law, the
Preferred  Stock  does  not  vote on any  matter.  The  issuance  of  additional
Preferred  Stock could  adversely  affect the likelihood  that holders of Common
Stock will receive dividend payments and/or payments upon liquidation, and could
have the effect of delaying, deferring, or preventing a change of control of the
Company.  The issuance of Preferred Stock with  conversion  rights may 


- ---------------------
(1) This amount does not include the 300,000  shares of common  stock  issued to
BDM  Construction  Co., Inc. as security for payment of certain of its fees. See
"Management's  Discussion  and  Analysis of Financial  Condition  and Results of
Operations  -  Financing  the New  Brewery  -  Vendor  Financing"  and Note 1 to
"Principal Shareholders."

                                      -35-
<PAGE>



adversely  affect the voting power of the holders of Common  Stock.  The Company
has no present plan to issue any additional shares of Preferred Stock.

Registration Rights
     There are no agreements between current holders of Common Stock or Series A
Preferred  Stock and the Company  obligating the Company to register such shares
under the Securities Act except for the employment  agreements between Mendocino
Brewing and its President,  Chief Financial  Officer,  Marketing  Director,  and
certain other employees  holding an aggregate of 960,052 shares of Common Stock.
Under the terms of the  agreements,  the  holders  are  entitled  to include the
Common  Stock they own with any  registration  by the Company of its  securities
under the Securities Act, either for its own account or for the account of other
securities holders exercising registration rights who may acquire such rights in
the future.  The  holders may also  require the Company to file and use its best
efforts  to effect a  registration  statement  under the  Securities  Act at the
Company's expense with respect to their shares of Common Stock. The registration
rights are subject to certain conditions and limitations, including the right of
any  underwriters of an offering to limit the number of shares to be included in
the registration.

Transfer Agent and Registrar
     The transfer  agent and registrar for the Company's  Common Stock is Boston
EquiServe,  150  Royall  Street,  MS  45-02-63,  Canton,  MA  02021  (Telephone:
617-575-2804).


                        SHARES ELIGIBLE FOR FUTURE RESALE

     Upon  completion  of this  offering,  assuming  that the maximum  amount of
Shares  offered by this  Prospectus is sold,  the Company will have  outstanding
2,922,222  shares of Common  Stock.(1) Of these shares, approximately  1,952,192
shares will be freely tradable without restriction or further registration under
the Securities Act unless purchased by "affiliates" of the Company, as that term
is defined in Rule 144 under the Securities Act ("Rule 144") described below.

     The only material restriction on the approximately 970,030 of the shares of
Common Stock held by affiliates  prior to this offering is the limitation on the
number of shares that may be sold in any three-month period under Rule 144.(2)

     In general,  under Rule 144 as  currently  in effect,  a person (or persons
whose shares are aggregated), including an affiliate, who has beneficially owned
shares for at least two  years,  is  entitled  to sell,  within any  three-month
period,  a number of  shares  that  does not  exceed 1% of the then  outstanding
shares of Common Stock. In addition,  a person who is not deemed to have been an
affiliate of the Company at any time during the 90 days  preceding the sale, and
who has  beneficially  owned the shares  proposed  to be sold for at least three
years,  is entitled to sell such shares under Rule 144(k)  without regard to the
requirements  described  above.  To the extent that shares are acquired  from an
affiliate of the Company,  such shareholder's holding period for the purposes of
effecting  a sale  under Rule 144  commences  on the date of  transfer  from the
affiliate.

- ---------------------
(1) This amount does not include the 300,000  shares of common  stock  issued to
BDM  Construction  Co., Inc. as security for payment of certain of its fees. See
"Management's  Discussion  and  Analysis of Financial  Condition  and Results of
Operations  -  Financing  the New  Brewery  -  Vendor  Financing"  and Note 1 to
"Principal Shareholders."

(2) This amount does not include the 300,000  shares of common  stock  issued to
BDM  Construction  Co., Inc. as security for payment of certain of its fees. See
Note 1 above. As a result of such ownership,  the Company considers BDM to be an
affiliate of the Company.  Accordingly,  8,333 other shares held by BDM are also
considered to be affiliate Shares.




                                      -36-

<PAGE>


                              PLAN OF DISTRIBUTION

General
     The Company is offering up to 600,000 Shares of its Common Stock on a "best
efforts" basis  directly to the public.  The minimum  subscription  is 50 Shares
($425.00). Shareholders of record as of October 25, 1996 ("Record Shareholders")
have the first right to purchase the Shares,  provided that the Company receives
their properly completed  subscription agreement and good funds for the purchase
price  no  later  than  fifteen  (15)  days  after  the  effective  date of this
Prospectus.  Thereafter, the Company will accept subscriptions for any remaining
Shares from the general public, subject only to the 50 Share minimum investment.
Subject  to the  priority  of the  Record  Shareholders,  subscriptions  will be
honored on a first come, first served basis until all 600,000 Shares are sold or
until the Company  terminates the offering.  The offering is not contingent upon
subscriptions for any minimum number of Shares.

Determination of Offering Price.
     The Company has determined the public  offering price of the Shares offered
by this  Prospectus  by taking into  account  the trading  history of the Common
Stock on the Pacific Stock Exchange,  growth in the domestic craft brew segment,
Management's  assessments of the results of operations and future  prospects for
the  Company's  business,  and recent sales  growth.  The price of the Company's
Common  Stock on the  Pacific  Stock  Exchange  has been  less  than the  public
offering  price since the Company  originally  announced  its  intention to sell
shares at $8.50 per share, and Management  expects that the public trading price
will  remain  less  than  $8.50 for the  duration  of the  offering.  Management
believes that persons  interested in acquiring the Company's  stock are unlikely
to pay a commission to purchase shares on the Pacific Stock Exchange for as much
as $8.50 if they can  purchase  shares at that price  directly  from the Company
without a commission.  For that reason, existing shareholders who presently wish
to sell their  shares are  required to ask a price that,  when  coupled with the
buying  broker's  commission,  is less than $8.50 per share.  Investors may also
prefer  to see  their  money  put to work as new  capital  for the  Company.  In
addition,  the tax advantages of holding  "qualified  small business  stock" are
available  only to  investors  who  purchase  shares  directly  from the Company
instead of on the open market. See "Business - Qualified Small Business Issuer."
These  factors may require  sellers to further  reduce their asking price during
the time of the offering.  See "Risk Factors --  Suppression  of Public  Trading
Price of the Shares During Offering."

Sales Representative.
     The  Company  will  only  effect  offers  and  sales of  Shares  through  a
designated sales representative, presently Michael F. Lovett, who also serves as
the Company's  Marketing  Director and Secretary and is a member of the Board of
Directors.  Mr. Lovett is not subject to any of the statutory  disqualifications
set forth in Section  3(a)(39)  of the  Exchange  Act,  nor is he an  associated
person  (partner,  officer,  director,  or employee)  of a broker or dealer.  In
connection  with the sale of the Shares offered by this  Prospectus,  Mr. Lovett
will not receive, directly or indirectly, any commissions,  remuneration, or any
other compensation.  Mr. Lovett has successfully passed the Series 63 -- Uniform
Securities   Agent  State  Law   Examination  and  is  registered  as  a  "sales
representative of the issuer" for this offering in those  jurisdictions in which
such registration is required.

Subscription Procedure
     The  Shares are  offered by the  Company  on a "best  efforts"  basis.  The
offering  shall  terminate  upon the earlier of (a) the date on which all of the
Shares have been sold;  (b) September 30, 1997,  unless such date is extended by
the Company;  or (c) the date on which the Company  terminates the offering.  To
subscribe,  investors must mail (a) the  Subscription  Agreement (or a photocopy
thereof),  properly  completed and signed, (b) a check or money order payable to
the order of "Mendocino  Brewing Company,  Inc." for the purchase price of $8.50
per share (minimum purchase 50 Shares,  $425.00),  and (c) if the investor was a
beneficial  owner of shares of the  Company's  Common Stock held of record as of
October 25, 1996 in the name of a nominee  (i.e.,  a person  other than the real
owner, such as a stock broker),  written evidence of such beneficial  ownership,
such as a copy of an  account  statement  as of that  date.  Alternatively,  the
nominee may subscribe for Shares in the nominee's name.  Subscription  documents
should be mailed or delivered to Mendocino  Brewing  Company,  Inc., 13351 South
Highway 101, PO Box 400,  Hopland,  CA 95449-0400.  Investors should not include
any other documents or  correspondence.  Since the number of Shares available is
limited and subscriptions  will be accepted on a first come, first served basis,
with priority given to Record  Shareholders,  subscribers are advised to forward
the Subscription  Agreement,  payment for the Shares, and evidence of beneficial
ownership if required, as soon as possible.

                                      -37-
<PAGE>

Acceptance Procedure
     The Company will first process properly  completed  subscriptions  received
from Record Shareholders in the order in which they are received.  Subscriptions
from other persons will be held until 15 days after the  effective  date of this
Prospectus.  At that time, properly completed  subscriptions  received from such
other  persons will also be  processed in the order in which they are  received.
Subscription Agreements received on the same date will be processed in the order
in which they are opened. Subscriptions are irrevocable.  Subscriptions that are
not accepted for any reason will be returned  without  interest or any deduction
for expenses.  Subscriptions  accompanied by an overpayment  which are otherwise
properly completed will be accepted and a check will be mailed to the subscriber
for the amount of the overpayment.  The Company will assess a $25 charge for any
check that is returned by the bank.

     Upon  acceptance  of a  subscription,  the  Company  will  forward  to  the
subscriber  a copy of the  accepted  subscription  agreement  and a copy of this
Prospectus (unless the Subscription  Agreement indicates that the subscriber has
already received the final Prospectus or the subscriber  elects to take delivery
of the  Prospectus  electronically  over the  Internet).  At the same time,  the
Company will forward an instruction to the transfer agent for the Shares, Boston
EquiServe,   to  prepare  and  forward  a  stock  certificate  directly  to  the
subscriber. Subscribers will not be deemed holders of the Shares purchased until
the stock certificate has been issued.

     The Company reserves the right to terminate the offering at any time before
the sale of all 600,000 Shares.


                                  LEGAL MATTERS

     The legality of the Shares of Common Stock being offered by this Prospectus
will be passed upon for the Company by Enterprise Law Group,  Inc.,  Menlo Park,
California.


                                     EXPERTS

     The financial  statements of the Company  included in this  Prospectus have
been audited by Moss Adams LLP, independent public accountants,  as indicated in
their report with respect thereto,  in reliance upon the authority of Moss Adams
LLP as experts in accounting and auditing.


                             ADDITIONAL INFORMATION

     The Company has electronically filed a Registration  Statement on Form SB-2
relating  to the  Shares  offered by this  Prospectus  with the  Securities  and
Exchange  Commission,  Washington,  D.C. This Prospectus does not contain all of
the  information  set forth in the  Registration  Statement and the exhibits and
schedules thereto.  For further  information with respect to the Company and the
Shares  offered by this  Prospectus,  potential  investors  should  refer to the
Registration Statement and its exhibits and schedules. The complete Registration
Statement  and  all  amendments  thereto  will  be  available  for  viewing  and
downloading  without  charge  from the  SEC's  World  Wide Web site  located  at
http://www.sec.gov  shortly  after being  filed.  Statements  contained  in this
Prospectus  as to the  contents  of any  contract  or  other  document  are  not
necessarily  complete.  Copies of the Registration  Statement and its amendments
may also be inspected by anyone  without  charge at the  Commission's  principal
office  located  at  450  Fifth  Street,  N.W.,  Washington,   D.C.  20549,  the
Commission's  New York Regional  Office  located at 7 World Trade  Center,  13th
Floor, New York, New York 10048,  and the  Commission's  Chicago Regional Office
located at Citicorp  Center,  500 West  Madison  Street,  Suite  1400,  Chicago,
Illinois 60661-2511. Copies of all or any part of the Registration Statement and
its  amendments  may also be obtained  from the Public  Reference  Branch of the
Commission upon the payment of certain fees prescribed by the Commission.

                                      -38-

<PAGE>

                          INDEX TO FINANCIAL STATEMENTS

                                                                            Page
                                                                            ----
INDEPENDENT AUDITOR'S REPORT................................................ 40

FINANCIAL STATEMENTS
Balance sheet............................................................... 41
Statements of income........................................................ 42
Statements of partners'/shareholders' equity................................ 43
Statements of cash flows.................................................... 44
Notes to financial statements............................................... 45

Balance sheet (unaudited) .................................................. 53
Statements of income (unaudited)............................................ 54
Statements of cash flows (unaudited)........................................ 55
Notes to financial statements (unaudited)................................... 57






                                     -39-


<PAGE>

                          INDEPENDENT AUDITOR'S REPORT


To the Shareholders and Board of Directors
Mendocino Brewing Company, Inc.


We have audited the  accompanying  balance sheets of Mendocino  Brewing Company,
Inc.,  as of December 31, 1995 and 1994,  and the related  statements of income,
equity and cash flows for each of the two years in the period then ended.  These
financial  statements are the  responsibility of the Company's  management.  Our
responsibility  is to express an opinion on these financial  statements based on
our audits.

We  conducted  our  audits  in  accordance  with  generally   accepted  auditing
standards. Those standards require that we plan and perform the audits to obtain
reasonable assurance about whether the financial statements are free of material
misstatement.  An audit includes examining, on a test basis, evidence supporting
the amounts and disclosures in the financial statements.  An audit also includes
assessing the  accounting  principles  used and  significant  estimates  made by
management,  as well as evaluating the overall financial statement presentation.
We believe that our audits provide a reasonable basis for our opinion.

In our opinion,  the financial  statements  referred to above present fairly, in
all material  respects,  the financial  position of Mendocino  Brewing  Company,
Inc., as of December 31, 1995 and 1994,  and the results of its  operations  and
its cash flows for each of the two years in the period then ended, in conformity
with generally accepted accounting principles.




                                                /s/ MOSS ADAMS LLP




Santa Rosa, California
January 26, 1996

                                      -40-
<PAGE>

<TABLE>


                                          MENDOCINO BREWING COMPANY, INC.

                                                  BALANCE SHEETS
<CAPTION>

                                                                                                December 31,
                                                                                       ----------------------------
                                                                                          1995             1994
                                                                                       ----------        ----------
<S>                                                                                    <C>               <C>       
                                                      ASSETS
CURRENT ASSETS
    Cash and cash equivalents                                                          $1,696,100        $2,900,800
    Accounts receivable                                                                   458,900           293,900
    Inventories                                                                           256,200           202,000
    Prepaid expenses                                                                       47,100            13,500
    Deferred income taxes                                                                  15,500            11,800
                                                                                       ----------        ----------
           Total current assets                                                         2,473,800         3,422,000
                                                                                       ----------        ----------

PROPERTY AND EQUIPMENT                                                                  3,954,100           301,000
                                                                                       ----------        ----------

OTHER ASSETS
    Label development costs, net of amortization                                           15,100            14,700
    Deferred offering costs                                                                  -               41,700
    Deposits and other assets                                                              71,000           254,600
    Deferred income taxes                                                                    -                4,100
                                                                                       ----------        ----------
                                                                                           86,100           315,100
                                                                                       ----------        ----------

           Total assets                                                                $6,514,000        $4,038,100
                                                                                       ==========        ==========

                                       LIABILITIES AND STOCKHOLDERS' EQUITY
CURRENT LIABILITIES
    Accounts payable                                                                   $  105,700        $  144,700
    Accrued wages and related expense                                                     129,800            84,200
    Accrued construction costs                                                          1,182,300              -
    Accrued profit sharing                                                                 30,000            45,000
    Accrued liabilities                                                                    22,300            20,600
    Income taxes payable                                                                   34,200            12,400
    Current maturities of long-term debt                                                   10,400             7,900
                                                                                       ----------        ----------
           Total current liabilities                                                    1,514,700           314,800

LONG-TERM DEBT, less current maturities                                                   554,900                -

DEFERRED INCOME TAXES                                                                      20,200                -
                                                                                       ----------        ----------
           Total liabilities                                                            2,089,800           314,800
                                                                                       ----------        ----------

COMMITMENTS                                                                                   -                  -

STOCKHOLDERS' EQUITY
    Common stock, no par value; 20,000,000 shares
        authorized, 2,322,222 and 2,220,445 shares
        issued and outstanding                                                          3,869,600         3,342,400
    Preferred stock, Series A, no par value, with
        aggregate liquidation preference of $227,600,
        227,600 shares authorized, issued and outstanding                                 227,600           227,600
    Retained earnings                                                                     327,000           153,300
                                                                                       ----------        ----------
           Total stockholders' equity                                                   4,424,200         3,723,300
                                                                                       ----------        ----------

           Total liabilities and stockholders' equity                                  $6,514,000        $4,038,100
                                                                                       ==========        ==========

<FN>


                                      The  accompanying  notes  are an  integral
                                        part of these financial statements.
</FN>
</TABLE>

                                                      - 41 -
<PAGE>
<TABLE>

                                          MENDOCINO BREWING COMPANY, INC.

                                               STATEMENTS OF INCOME

<CAPTION>

                                                                                             Year Ended
                                                                                              December 31,
                                                                                     ---------------------------
                                                                                        1995             1994
                                                                                     ----------       ----------
<S>                                                                                  <C>              <C>       
Sales                                                                                $3,735,100       $3,523,000

Less excise taxes                                                                       168,600          157,400
                                                                                     ----------       ----------

Net sales                                                                             3,566,500        3,365,600

Cost of goods sold                                                                    1,846,500        1,840,900
                                                                                     ----------       ----------

Gross profit                                                                          1,720,000        1,524,700
                                                                                     ----------       ----------

Operating expenses
    Retail operating                                                                    649,200          594,300
    Marketing 277,800                                                                   247,100          247,100
    General and administrative                                                          610,300          483,300
                                                                                     ----------       ----------

                                                                                      1,537,300        1,324,700
                                                                                     ----------       ----------
Income from operations                                                                  182,700          200,000
                                                                                     ----------       ----------

Other income (expense)
    Interest income                                                                     132,800           26,000
    Other income                                                                         14,800            3,000
    Interest expense                                                                     (3,700)          (4,200)
                                                                                     ----------       ----------

                                                                                        143,900           24,800
                                                                                     ----------       ----------

Income before income taxes                                                              326,600          224,800

Provision for income taxes                                                              152,900           71,500
                                                                                     ----------       ----------

Net income                                                                           $  173,700       $  153,300
                                                                                     ==========       ==========

Earnings per share                                                                   $      .08       $      .08
                                                                                     ==========       ==========

Weighted average common shares outstanding                                            2,307,074        1,814,403
                                                                                     ==========       ==========
<FN>
                                      The  accompanying  notes  are an  integral
                                        part of these financial statements.
</FN>
</TABLE>

                                                      - 42 -
<PAGE>

<TABLE>
                                    MENDOCINO BREWING COMPANY, INC.

                              STATEMENTS OF PARTNERS'/SHAREHOLDERS' EQUITY

                                 Years Ended December 31, 1995 and 1994
<CAPTION>
                                               Partnership Equity                   Series A
                                           ---------------------------           Preferred Stock    
                                            Limited           General       ------------------------
                                            Partners         Partners        Shares          Amount 
                                           ----------        ---------      --------        --------
<S>                                          <C>               <C>            <C>          <C>      
Balance, December 31, 1993                   $ 776,200         $  7,700          -         $   -    

Conversion of partnership
   units to stock as a
   result of incorporation                    (776,200)          (7,700)      227,600       227,600 

Issuance of common stock                          -                -             -             -    

Net income                                        -                -             -             -    
                                             ---------         --------       -------      -------- 

Balance, December 31, 1994                        -                -          227,600       227,600 

Issuance of common stock                          -                -             -             -    

Net income                                        -                -             -             -    
                                             ---------         --------       -------      -------- 

Balance, December 31, 1995                   $    -            $   -          227,600      $227,600 
                                             =========         ========       =======      ======== 
</TABLE>

<TABLE>
                                    MENDOCINO BREWING COMPANY, INC.

                        STATEMENTS OF PARTNERS'/SHAREHOLDERS' EQUITY (Continued)

                                 Years Ended December 31, 1995 and 1994
<CAPTION>
                                                    Common Stock
                                            --------------------------       Retained           Total
                                             Shares            Amount        Earnings          Equity
                                            --------          --------       --------         -------
<S>                                          <C>             <C>              <C>            <C>       
Balance, December 31, 1993                        -          $     -          $   -          $  783,900

Conversion of partnership
   units to stock as a
   result of incorporation                   1,722,222          556,300           -                -

Issuance of common stock                       498,223        2,786,100           -           2,786,100

Net income                                        -                -           153,300          153,300
                                             ---------       ----------       --------       ----------

Balance, December 31, 1994                   2,220,445        3,342,400        153,300        3,723,300

Issuance of common stock                       101,777          527,200           -             527,200

Net income                                        -                -           173,700          173,700
                                             ---------       ----------       --------       ----------

Balance, December 31, 1995                   2,322,222       $3,869,600       $327,000       $4,424,200
                                             =========       ==========       ========       ==========
<FN>
                                               The accompanying notes are an integral
                                                 part of these financial statements.
</FN>
</TABLE>
                                                               - 43 -


<PAGE>


<TABLE>

                                                   MENDOCINO BREWING COMPANY, INC.

                                                      STATEMENTS OF CASH FLOWS
<CAPTION>

                                                                                             Year Ended
                                                                                             December 31,
                                                                                    ----------------------------
                                                                                        1995             1994
                                                                                    -----------       ----------
<S>                                                                                 <C>               <C>       
CASH FLOWS FROM OPERATING ACTIVITIES
    Net income                                                                      $   173,700       $  153,300
    Adjustments to reconcile net income to net
        cash provided by operating activities:
           Depreciation and amortization                                                 49,300           56,200
           Loss (gain) on sale of assets                                                    500           (3,000)
           Deferred income taxes                                                         20,600          (15,900)

        Changes in:
           Accounts receivable                                                         (165,000)         (24,900)
           Inventories                                                                  (54,200)         (24,200)
           Prepaid expenses                                                             (33,600)             800
           Accounts payable                                                             (39,000)          42,100
           Accrued wages and related expense                                             45,600           44,400
           Accrued profit sharing                                                       (15,000)          20,000
           Accrued liabilities                                                            1,700          (63,400)
           Income taxes payable                                                          21,800           12,400
                                                                                    -----------       ----------

              Net cash provided by operating activities                                   6,400          197,800
                                                                                    -----------       ----------

CASH FLOWS FROM INVESTING ACTIVITIES
    Purchase of property and equipment                                               (2,923,300)        (148,600)
    Other assets                                                                        (27,800)        (197,200)
    Proceeds from sale of fixed assets                                                      500            3,100
                                                                                    -----------       ----------

              Net cash used by investing activities                                  (2,950,600)        (342,700)
                                                                                    -----------       ----------

CASH FLOWS FROM FINANCING ACTIVITIES
    Principal payments on long-term debt                                                (11,700)         (36,500)
    Accrued construction costs                                                        1,182,300             -
    Proceeds from sale of common stock                                                  568,900        2,786,200
                                                                                    -----------       ----------

              Net cash provided by financing activities                               1,739,500        2,749,700
                                                                                    -----------       ----------

INCREASE (DECREASE) IN CASH                                                          (1,204,700)       2,604,800

CASH AND CASH EQUIVALENTS, BEGINNING OF YEAR                                          2,900,800          296,000
                                                                                    -----------       ----------

CASH AND CASH EQUIVALENTS, END OF YEAR                                              $ 1,696,100       $2,900,800
                                                                                    ===========       ==========

<FN>

                                               The accompanying notes are an integral
                                                 part of these financial statements.
</FN>
</TABLE>

                                                               - 44 -

<PAGE>



                         MENDOCINO BREWING COMPANY, INC.

                          NOTES TO FINANCIAL STATEMENTS

                           December 31, 1995 and 1994


NOTE 1 -  DESCRIPTION  OF  OPERATIONS  AND  SUMMARY  OF  SIGNIFICANT  ACCOUNTING
          POLICIES

               (a)   Nature  of   business  -  Founded  in  1983  as  a  limited
partnership, Mendocino Brewing Company, located in Hopland, California, operates
a  microbrewery  producing beer and malt beverages for the specialty beer market
and a brew pub and gift store. The majority of sales are in California.

                     Effective January 1, 1994, the Partnership  incorporated by
contributing all of its assets and liabilities into the newly formed corporation
in exchange for common and preferred stock.

               (b) Inventories - Inventories are stated at the  lower-of-average
cost or market.

               (c) Property and equipment - Property and equipment are stated at
cost and depreciated or amortized using  straight-line  and accelerated  methods
over the assets'  estimated  useful lives.  Capitalized  interest was $15,200 in
1995.  Costs of  maintenance  and repairs  are  charged to expense as  incurred;
significant renewals and betterments are capitalized. Estimated useful lives are
as follows:

                     Machinery and equipment              5 to  7 years
                     Furniture and fixtures               5 to  7 years
                     Leasehold improvements               7 to 30 years

               (d) Amortization - Label  development  costs are amortized on the
straight-line method over a three-year period.

               (e) Deferred  offering costs - Deferred offering costs consist of
legal and other  costs  incurred  as part of the  Company's  public  offering of
common stock.

               (f) Deposits and other assets - Deposits and other assets consist
primarily of refundable deposits on the planned acquisition of brewing equipment
during 1996 and costs associated with developing a contract brewing alliance.

               (g)  Concentration  of credit risks - Financial  instruments that
potentially  subject  the Company to credit risk  consist  principally  of trade
receivables  and  interest-bearing   deposits.  The  Company's  interest-bearing
deposits are placed with major financial  institutions.  Wholesale  distributors
account for substantially all accounts receivable; therefore, this concentration
risk is limited due to the number of distributors  and state laws regulating the
financial affairs of distributors of alcoholic beverages.

               (h) Income  taxes - The Company  accounts  for income taxes under
Statement of Financial  Accounting  Standards  No. 109,  "Accounting  For Income
Taxes",  which requires  recognition of deferred tax  liabilities and assets for
the expected  future tax  consequences  of events that have been included in the
financial  statements  or tax returns.  Under FAS 109, the Company is allowed to
recognize  currently future tax deductions of expenses  previously  recorded for
financial reporting purposes.

                                      -45-
<PAGE>

                         MENDOCINO BREWING COMPANY, INC.

                    NOTES TO FINANCIAL STATEMENTS (Continued)

                           December 31, 1995 and 1994


NOTE 1 -  DESCRIPTION  OF  OPERATIONS  AND  SUMMARY  OF  SIGNIFICANT  ACCOUNTING
POLICIES (Continued)

               (i) Cash  equivalents  - The Company  considers all highly liquid
investments with a maturity of 90 days or less to be cash equivalents.

               (j)  Earnings  per share - Earnings  per share were  computed  by
dividing net income by the weighted average number of common shares outstanding.
There were no common stock equivalents.

               (k) Use of estimates - The preparation of financial statements in
conformity with generally accepted  accounting  principles  requires the Company
make  estimates  and  assumptions  affecting  the  reported  amounts  of assets,
liabilities,  revenues and expenses,  and  disclosure  of contingent  assets and
liabilities.
The amounts estimated could differ from actual results.

               (l) Stock-based compensation - The Financial Accounting Standards
Board has recently issued  Statement of Financial  Accounting  Standards No. 123
(SFAS 123), Accounting for Stock-Based  Compensation.  This standard will become
effective for the year ending December 31, 1996, although earlier application is
permitted. The Company has determined that it will implement the new standard in
1996. Under SFAS 123, a fair value method is used to determine compensation cost
for stock options or similar equity instruments. Compensation is measured at the
grant date and is  recognized  over the  service or  vesting  period.  Under the
current  accounting  standard,  compensation  cost is the excess, if any, of the
quoted market price of the stock at a measurement date over the amount that must
be paid to acquire the stock.

                     The new  standard  would  allow the  Company to account for
stock-based  compensation  under the current  standard,  with  disclosure of the
effects
of the new  standard,  or adopt a fair value  based  method of  accounting.  The
Company has not yet decided which method will be utilized, nor has it determined
the impact, if any, that adoption of the new standard will have on the financial
condition and results of operations.  However, management believes the effect of
the new accounting standard will not be significant.

               (m) Fair value of financial  instruments - The following  methods
and  assumptions  were  used  by  the  Company  in  estimating  its  fair  value
disclosures for financial instruments:

                     Cash and cash equivalents:  The carrying amount reported in
the balance sheet for cash and cash equivalents approximates fair value.

                     Long-term  debt:  Based on the  borrowing  rates  currently
available  to the Company for loans with similar  terms and average  maturities,
the fair value of long-term debt approximates cost.

               (n)  Accrued  construction  costs -  Accrued  construction  costs
consist of expenses  incurred for the construction of the new brewery  including
equipment.

               (o) Reclassifications - Certain  reclassifications have been made
to the 1994 financial statements to conform them to the 1995 presentation.

                                      -46-
<PAGE>

                         MENDOCINO BREWING COMPANY, INC.

                    NOTES TO FINANCIAL STATEMENTS (Continued)

                           December 31, 1995 and 1994

<TABLE>

NOTE  2  -  INVENTORIES

               Inventories consist of the following:
<CAPTION>

                                                                                                December 31,
                                                                                        --------------------------
                                                                                           1995             1994
                                                                                        ----------        --------
<S>                                                                                      <C>              <C>     
           Raw Materials                                                                 $ 91,500         $ 66,500
           Work-in-process                                                                 89,500           75,300
           Finished goods                                                                  37,200           24,000
           Merchandise                                                                     38,000           36,200
                                                                                         --------         --------
                                                                                         $256,200         $202,000
                                                                                         ========         ========
</TABLE>

<TABLE>
NOTE  3  -  PROPERTY AND EQUIPMENT

<CAPTION>

         Property and equipment consists of:
            the following:                                                                      December 31,
                                                                                        --------------------------
                                                                                           1995               1994
                                                                                        ----------        --------
<S>                                                                                     <C>               <C>  
             Equipment in progress                                                      $2,031,800        $   -
             Construction in progress                                                      921,700          26,200
             Land                                                                          810,900            -
             Machinery and equipment                                                       537,900         598,000
             Leasehold improvements                                                        129,000         124,500
             Furniture and fixtures                                                         19,800          19,800
                                                                                        ----------        --------
                                                                                         4,451,100         768,500

             Less accumulated depreciation and amortization                                497,000         467,500
                                                                                        ----------        --------
                                                                                        $3,954,100        $301,000
                                                                                        ==========        ========

</TABLE>

<TABLE>
NOTE  4  -  LONG-TERM DEBT

               Long-term debt consists of the following:
<CAPTION>
                                                                                               December 31,
                                                                                        --------------------------
                                                                                           1995            1994
                                                                                        ----------        --------
<S>                                                                                     <C>               <C>  
               Note payable to an individual, due in monthly payments of $4,435,
                  including interest at 9%, maturing June 1997,
                  secured by real property                                              $  489,100        $   -

               Note payable to an individual, due in full
                  December 1998, including accrued interest
                  at 9%, secured by real property                                           76,200            -
</TABLE>

                                      -47-

<PAGE>

                         MENDOCINO BREWING COMPANY, INC.

                    NOTES TO FINANCIAL STATEMENTS (Continued)

                           December 31, 1995 and 1994

<TABLE>

NOTE  4  -  LONG-TERM DEBT (Continued)
<CAPTION>

                                                                                               December 31,
                                                                                        --------------------------
                                                                                          1995              1994
                                                                                        ----------        --------

<S>                                                                                     <C>               <C>  
               Note  payable  to  bank,  due  in  monthly  payments  of  $1,302,
                  including interest at 10.5%, matured July 1995, secured by
                  fixed assets                                                               -               7,900
                                                                                       ----------         --------

                                                                                          565,300            7,900
           Less current maturities                                                         10,400            7,900
                                                                                       ----------         --------

                                                                                       $  554,900         $    -
                                                                                       ==========         ========

</TABLE>
<TABLE>

               Maturities of long-term debt for succeeding years are as follows:
<CAPTION>

               Year ending December 31,
<S>                                                                                                     <C>     
                               1996                                                                     $ 10,400
                               1997                                                                      478,700
                               1998                                                                       76,200
                                                                                                        --------
                                                                                                        $565,300

</TABLE>



NOTE  5    -  PROFIT-SHARING PLAN

                 The Company has a profit-sharing retirement plan under which it
may make  employer  contributions  at the  discretion of the Board of Directors;
although, no such contributions are required.  The plan covers substantially all
full-time  employees  over  age 21  with  one  year  of  service,  and  employer
contributions vest over a period of six years. Contributions totaled $30,000 and
$45,000 for the years ended December 31, 1995 and 1994, respectively.


NOTE  6    -  COMMITMENTS

                 The  Company  leases  its  facilities  under  a  noncancellable
operating lease expiring August 2004. The monthly lease payment is $2,014, to be
adjusted  annually by increases in the Consumer  Price Index,  as defined in the
lease  agreement.  Additionally,  the Company leases certain  equipment  under a
noncancellable  operating  lease which  expires in 1997.  Total rent expense was
$34,000  and  $58,600  for  the  years  ended   December   31,  1995  and  1994,
respectively.

                                      -48-
<PAGE>

                         MENDOCINO BREWING COMPANY, INC.

                    NOTES TO FINANCIAL STATEMENTS (Continued)

                           December 31, 1995 and 1994

<TABLE>

NOTE  6  -  COMMITMENTS (Continued)

               The following is a schedule of future minimum lease payments:
<CAPTION>

               Year Ending December 31,
<S>                                                                                                       <C>     
                               1996                                                                       $ 26,700
                               1997                                                                         25,700
                               1998                                                                         24,200
                               1999                                                                         24,200
                               2000                                                                         24,200
                            Thereafter                                                                      88,600
                                                                                                          --------
                                                                                                          $213,600
                                                                                                          ========
</TABLE>


NOTE  7  -  BREWERY CONSTRUCTION

               In late 1995, the Company began  construction  of its new brewery
in Ukiah,  California.  At this time,  the total cost of the  brewery  including
land,  building and equipment is estimated to be $9.2  million.  Funding for the
brewery is from a  combination  of proceeds  from the stock sale,  private party
financing for the land,  bank financing for the building and a capital lease for
the equipment. The expected completion date is September 1996.


NOTE  8  -  STOCKHOLDERS' EQUITY

               Common Stock

               On January 3, 1994, the Company issued 1,722,222 shares of no-par
value common stock in conjunction  with the  incorporation  of the  partnership.
Also during 1994, the Company began  selling,  in a public  offering,  shares of
no-par value common stock. As of December 31, 1995,  600,000 shares of stock had
been sold at $6 per share for total gross proceeds of $3,600,000. These proceeds
were reduced by $286,700 of offering  costs.  All shares of stock  authorized to
sell in the first public offering have been issued.

               Preferred Stock

               The Company  authorized  2,000,000  shares of preferred stock, of
which 227,600 have been designated as Series A. At the time of the incorporation
of the  partnership,  the Company issued  227,600  shares of non-voting,  no-par
value Series A Preferred Stock in exchange for partnership  interests.  Series A
shareholders are entitled to receive cash dividends and/or liquidation  proceeds
equal in the aggregate to $1.00 per share before any cash  dividends are paid on
the  Common  Shares or any other  series of  Preferred  Shares.  When the entire
Series A dividend/liquidation proceeds have been paid, the Series A Shares shall
automatically be cancelled and cease to be outstanding.

                                      -49-
<PAGE>

                         MENDOCINO BREWING COMPANY, INC.

                    NOTES TO FINANCIAL STATEMENTS (Continued)

                           December 31, 1995 and 1994


NOTE  9  -  STOCK OPTION PLAN

               Under the 1994 Stock Option Plan,  the Company may issue  options
to  purchase  up to  200,000  shares of the  Company's  Common  Stock.  The plan
provides  for both  incentive  stock  options,  as defined in Section 422 of the
Internal  Revenue  Code,  and  options  that do not qualify as  incentive  stock
options.  The Plan shall terminate upon the earlier of (a) the tenth anniversary
of its  adoption by the Board or (b) the date on which all shares are  available
for issuance under the Plan have been issued.

               The exercise price of incentive  options must be no less than the
fair-market  value of such  stock at the date the option is  granted,  while the
exercise  price  of  nonstatutory  options  will  be no  less  than  85%  of the
fair-market  value per  share on the date of  grant.  With  respect  to  options
granted to a person possessing more than 10% of the combined voting power of all
classes of the Company's  stock, the exercise price will be no less than 110% of
the fair-market  value of such share at the grant date. As of December 31, 1995,
no options had been granted, exercised, or cancelled under the Plan.

<TABLE>

NOTE 10  -  INCOME TAXES

               The provision for income taxes consists of the following:
<CAPTION>

                                                                                               December 31,
                                                                                         -------------------------
                                                                                           1995               1994
                                                                                         --------         --------
<S>                                                                                      <C>              <C>     
                  Current
                      Federal                                                            $103,700         $ 67,200
                      State                                                                28,600           20,200
                                                                                         --------         --------

                                                                                          132,300           87,400
                                                                                         --------         --------
                  Deferred
                      Current                                                              (3,700)         (11,800)
                      Non-current                                                          24,300           (4,100)
                                                                                         --------         --------

                                                                                           20,600          (15,900)
                                                                                         --------         --------

                                                                                         $152,900         $ 71,500
                                                                                         ========         ========
</TABLE>
<TABLE>

               The  difference  between the actual  income tax provision and the
tax  provision  computed by applying the  statutory  federal  income tax rate to
earnings before taxes is attributable to the following:
<CAPTION>

                                                                                                Year Ended
                                                                                               December 31,
                                                                                         -------------------------
                                                                                           1995             1994
                                                                                         --------         --------
<S>                                   
                                                                                         <C>              <C>     
           Income tax provision at 34%                                                   $105,300         $ 76,400
           State taxes                                                                     28,100           20,900
           Adjustment due to lower federal rates                                           (1,100)          (9,900)
           Recognition of future tax (deductions)                                          20,600          (15,900)
                                                                                         --------         --------
                                                                                         $152,900         $ 71,500
                                                                                         ========         ========
</TABLE>

                                      -50-
<PAGE>

                         MENDOCINO BREWING COMPANY, INC.

                    NOTES TO FINANCIAL STATEMENTS (Continued)

                           December 31, 1995 and 1994

<TABLE>

NOTE 10  -  INCOME TAXES (Continued)

               Temporary  differences  and  carryforwards  which  give  rise  to
deferred tax assets and liabilities at December 31st are as follows:
<CAPTION>

                                                                                               December 31,
                                                                                         -------------------------
                                                                                           1995             1994
                                                                                         --------         --------
<S>                                                                                      <C>              <C>     
           Inventories                                                                   $  3,000         $    800

           Other                                                                           12,500           11,000
                                                                                         --------         --------

           Current deferred tax asset                                                    $ 15,500         $ 11,800
                                                                                         ========         ========

           Depreciation and amortization                                                 $ 21,000         $ (4,800)

           Other                                                                             (800)             700
                                                                                         --------         --------

           Non-current deferred tax liability (asset)                                    $ 20,200         $ (4,100)
                                                                                         ========         ========
</TABLE>

<TABLE>

NOTE 11  -  SEGMENT INFORMATION

                  The Company's  business segments are brewing  operations and a
retail  establishment known as the Hopland Brewery. A summary of each segment is
as follows:
<CAPTION>

                                                                  Year Ended December 31, 1995
                                                  --------------------------------------------------------------
                                                    Brewing         Hopland          Corporate
                                                  Operations        Brewery          and other          Total
                                                  ----------       --------          ---------        ----------
<S>                                               <C>              <C>               <C>              <C>       
               Sales                              $2,775,500       $959,600          $    -           $3,735,100

               Operating profits                     758,400         34,600               -              793,000

               Identifiable assets                 4,633,900        109,500          1,770,600         6,514,000

               Depreciation and
                  amortization                        30,700          8,300             10,300            49,300

               Capital expenditures                3,655,900         25,500              3,900         3,685,300

</TABLE>
                                      -51-
<PAGE>

                         MENDOCINO BREWING COMPANY, INC.

                    NOTES TO FINANCIAL STATEMENTS (Continued)

                           December 31, 1995 and 1994

<TABLE>

NOTE 11  -  SEGMENT INFORMATION (Continued)
<CAPTION>

                                                                   Year Ended December 31, 1994
                                                  --------------------------------------------------------------
                                                    Brewing         Hopland          Corporate
                                                  Operations        Brewery          and other          Total
                                                  ----------       --------          ---------        ----------
<S>                                               <C>              <C>              <C>               <C>       
               Sales                              $2,594,300       $928,700         $     -           $3,523,000

               Operating profits                     631,700         51,600               -              683,300

               Identifiable assets                   692,500         90,700          3,254,900         4,038,100

               Depreciation and
                  amortization                        38,200          8,800              9,200            56,200

               Capital expenditures                  122,200          2,500             23,900           148,600
</TABLE>
<TABLE>

NOTE 12 -   STATEMENT OF CASH FLOWS

               Supplementary cash flow information includes the following:
<CAPTION>
                                                                                               December 31,
                                                                                         -----------------------
                                                                                           1995            1994
                                                                                         --------        -------
<S>                                                                                      <C>            <C>     
               Cash paid during the year for:
                  Interest                                                               $ 18,900        $ 4,300
                  Income taxes                                                           $113,500        $75,000
</TABLE>

               Non-cash  investing and financing  activities  for the year ended
December 31, 1995,  consisted of land being  acquired  with seller  financing of
$569,100,  offering costs of $41,700 incurred in 1994 being offset against stock
proceeds and $207,100 of deposits being applied to equipment in progress.

                                      -52-
<PAGE>

<TABLE>
                         MENDOCINO BREWING COMPANY, INC.


                                   BALANCE SHEET
                                 September 30, 1996
                                    (unaudited)

                                     ASSETS
<S>                                                                                                      <C>       
CURRENT ASSETS
    Cash and cash equivalents                                                                            $  242,200
    Accounts receivable                                                                                     312,900
    Inventories                                                                                             443,500
    Prepaid expenses and taxes                                                                               89,000
    Deferred income taxes                                                                                    33,000
                                                                                                         ----------
           Total current assets                                                                           1,120,600
                                                                                                         ----------
PROPERTY AND EQUIPMENT                                                                                    8,151,000
                                                                                                         ----------
OTHER ASSETS
    Label development costs, net of amortization                                                             23,200
    Deposits and other assets                                                                               158,000
                                                                                                         ----------
           Total other assets                                                                               181,200
                                                                                                         ----------
           Total assets                                                                                  $9,452,800
                                                                                                         ==========
                      LIABILITIES AND STOCKHOLDERS' EQUITY
CURRENT LIABILITIES
    Short-term borrowing                                                                                 $  600,000
    Accounts payable                                                                                        363,000
    Accrued wages and related expense                                                                       107,300
    Accrued construction costs                                                                            3,004,500
    Accrued liabilities                                                                                      22,200
    Current maturities of long-term debt                                                                    263,800
                                                                                                         ----------
           Total current liabilities                                                                      4,360,800

LONG-TERM DEBT, less current maturities                                                                     718,700

DEFERRED INCOME TAXES                                                                                        20,200
                                                                                                         ----------
           Total liabilities                                                                              5,099,700
                                                                                                         ----------
COMMITMENTS                                                                                                     --

STOCKHOLDERS' EQUITY
    Common stock, no par value; 20,000,000 shares
        authorized, 2,322,222 shares issued and
        outstanding                                                                                       3,869,600
    Preferred stock, Series A, no par value, with
        aggregate liquidation preference of $227,600,
        227,600 shares authorized, issued and outstanding                                                   227,600
    Retained earnings                                                                                       255,900
                                                                                                         ----------
           Total stockholders' equity                                                                     4,353,100
                                                                                                         ----------
           Total liabilities and stockholders' equity                                                    $9,452,800
                                                                                                         ==========
<FN>

                                               The accompanying notes are an integral
                                                 part of these financial statements.
</FN>
</TABLE>

                                                                -53-

<PAGE>
<TABLE>

                         MENDOCINO BREWING COMPANY, INC.

                              STATEMENTS OF INCOME
                                   (unaudited)


<CAPTION> 
                                                       Three Months Ended                   Nine Months Ended
                                                          September 30,                       September 30,
                                                   ---------------------------        -----------------------------
                                                     1996               1995             1996               1995
                                                   ---------        ----------        ----------         ----------
<S>                                               <C>               <C>               <C>                <C>       
Sales                                             $1,111,000        $  990,400        $3,022,400         $2,665,600

Less excise taxes                                     47,000            42,000           118,000            116,500
                                                   ---------        ----------        ----------         ----------

Net sales                                          1,064,000           948,400         2,904,400          2,549,100

Cost of goods sold                                   543,600           459,500         1,414,000          1,367,200
                                                   ---------        ----------        ----------         ----------

Gross profit                                         520,400           488,900         1,490,400          1,181,900
                                                   ---------        ----------        ----------         ----------

Operating expenses
    Retail operating                                 191,200           188,400           563,500            469,200
    Marketing                                        200,900            79,800           493,700            206,200
    General and administrative                       151,200           158,800           490,800            472,100
                                                   ---------        -----------       ----------         ----------
                                                     543,300           427,000         1,548,000          1,147,500
                                                   ---------        ----------        ----------         ----------

Income (loss) from operations                        (22,900)           61,900           (57,600)            34,400

Other income (expense)
    Interest income, net                                 200            20,400            11,000             95,200
    Other income (expense)                              (900)            9,300           (48,200)            15,300
                                                   ---------        ----------        ----------         ----------

                                                        (700)           29,700           (37,200)           110,500
                                                   ---------        ----------        ----------         ----------

Income (loss) before
   income taxes                                      (23,600)           91,600           (94,800)           144,900

Provision for (benefit from)
   income taxes                                       (3,100)           40,300           (23,700)            61,100
                                                   ----------       ----------       -----------         ----------

Net income (loss)                                  $ (20,500)       $   51,300        $  (71,100)        $   83,800
                                                   ==========       ==========        ==========         ==========

Earnings (loss) per share                          $   (0.01)       $     0.02        $    (0.03)       $     0.04
                                                   ==========       ==========        ==========        ==========

Weighted average common
  shares outstanding                               2,322,222         2,317,777         2,322,222          2,302,024
                                                   =========        ==========        ==========         ==========


<FN>

                                               The accompanying notes are an integral
                                                 part of these financial statements.
</FN>
</TABLE>

                                                                -54-

<PAGE>
<TABLE>
                         MENDOCINO BREWING COMPANY, INC.
                            STATEMENTS OF CASH FLOWS
                                   (unaudited)
<CAPTION>
                                                      Three Months Ended                   Nine Months Ended
                                                         September 30,                       September 30,
                                                  ----------------------------        ----------------------------
                                                     1996               1995             1996               1995
                                                  ----------        ----------        ----------           -------
<S>                                               <C>               <C>               <C>                <C>       
CASH FLOWS FROM OPERATING
   ACTIVITIES
   Net income (loss)                              $  (20,500)       $   51,300        $  (71,100)        $   83,800
   Adjustments to reconcile
     net income (loss) to net
     cash provided by
     operating activities:
       Depreciation and
         amortization                                 12,200            12,600            35,200             35,000
       Loss on sale of assets                            300              -                  300               -
       Gain on sale of assets                         (3,900)             -               (3,900)              -
       Deferred income taxes                           4,000              -              (17,500)              -

   Changes in:
     Accounts receivable                             237,500            46,200           146,000              7,400
     Inventories                                      20,100           (31,500)         (187,200)             2,900
     Prepaid expenses and taxes                      (15,900)            3,900           (41,900)            (2,200)
     Accounts payable                                 (4,800)           (7,400)          257,400            (39,300)
     Accrued wages and
       related expense                                 1,700             9,000           (22,600)             3,600
     Accrued profit sharing                          (30,000)           16,900           (30,000)           (16,900)
     Accrued liabilities                             (11,700)           (6,900)             -                (1,000)
     Income taxes payable                               -                 -              (34,200)                -
                                                  ----------        ----------        ----------           -------
         Net cash provided
           by operating
           activities:                               189,000            94,100            30,500             73,300
                                                  ----------        ----------        ----------         ----------

CASH FLOWS FROM INVESTING
   ACTIVITIES
   Purchase of property and
     equipment                                    (1,212,900)         (128,900)       (4,226,100)        (1,394,800)
   Deposits and other assets                         (12,200)              400             2,400            178,600
   Deferred offering costs                           (49,600)             -             (103,600)              -
   Reduction of deferred
     offering costs                                     -                 -                 -                41,700
   Proceeds from sale of
     fixed assets                                      3,600              -                3,600                 -
                                                  ----------        ----------        ----------           -------
         Net cash used by
           investing activities:                  (1,271,100)         (128,500)       (4,323,700)        (1,174,500)
                                                  ----------        ----------        ----------         ----------
CASH FLOWS FROM FINANCING
   ACTIVITIES
   Proceeds from (payments on)
     short-term borrowings                           (56,900)             -              298,400               -
   Proceeds from long-term debt                      750,000              -              750,000            483,600
   Principal payments on long-
     term debt                                       (31,300)           (2,200)          (31,300)              (900)
   Accrued construction costs                        641,300              -            1,822,200               -
   Proceeds from sale of
     common stock                                       -                 -                 -               527,100
                                                  ----------        ----------        ----------         ----------
         Net cash provided (used)
           by financing
           activities:                             1,303,100            (2,200)        2,839,300          1,009,800
                                                  ----------        -----------       ----------         ----------
INCREASE (DECREASE) IN CASH                          221,000           (36,600)       (1,453,900)           (91,400)

CASH, BEGINNING OF PERIOD                             21,200         2,846,000         1,696,100          2,900,800
                                                  ----------        ----------         ---------         ----------
CASH, END OF PERIOD                               $  242,200        $2,809,400        $  242,200         $2,809,400
                                                  ==========        ==========        ==========         ==========
<FN>
                                               The accompanying notes are an integral
                                                 part of these financial statements.
</FN>
</TABLE>
                                                                -55-

<PAGE>
<TABLE>

                         MENDOCINO BREWING COMPANY, INC.

                      STATEMENTS OF CASH FLOWS (continued)
                                   (unaudited)

<CAPTION>

                                                        Three Months Ended                   Nine Months Ended
                                                          September 30,                       September 30,
                                                  ----------------------------        -----------------------------
                                                     1996               1995             1996               1995
                                                  ----------        ----------        ----------         ----------
<S>                                               <C>               <C>               <C>                <C>       
Supplemental cash flow
   information includes the
   following:
     Cash paid during the
       period for
         Interest                                     28,300            10,900            77,200             10,900
         Income taxes                             $     -           $   36,100        $   52,500         $   70,900
                                                  ==========        ==========        ==========         ==========

<FN>

                                               The accompanying notes are an integral
                                                 part of these financial statements.
</FN>
</TABLE>

                                                                -56-



<PAGE>

                         MENDOCINO BREWING COMPANY, INC.
                          NOTES TO FINANCIAL STATEMENTS
                                   (Unaudited)

                           September 30, 1996 and 1995


NOTE 1 - BASIS OF PRESENTATION

               The financial  statements  included  herein have been prepared by
the  Company,  without  audit,  pursuant  to the  rules and  regulations  of the
Securities and Exchange Commission. Certain information and footnote disclosures
normally  included  in the  financial  statements  prepared in  accordance  with
generally  accepted  accounting  principles  have been omitted  pursuant to such
rules  and  regulations.  It is  believed,  however,  that the  disclosures  are
adequate to make the information presented not misleading.

               The financial statements,  in the opinion of management,  reflect
all adjustments necessary to fairly state the financial position and the results
of operations.  These results are not necessarily to be considered indicative of
the results for the entire year.


NOTE 2 - LONG-TERM DEBT

               Long-term  debt  consists  of a $750,000  advance  pursuant to an
equipment  lease payable  interest only with interest at prime plus 3% until the
balance of the leased  equipment  is  installed  and  operational.  The  balance
($1,350,000)  of the lease will be funded when the  equipment is  installed  and
operational.


NOTE 3 - SHORT-TERM BORROWING

               The Company has a $600,000 term line of credit from a bank with a
variable  interest  rate of prime plus 1.5%,  maturing  April 1997.  The note is
secured by receivables  and inventory.  The seller of the Ukiah land has a note,
secured  by a third  priority  deed  of  trust  on the  land,  with a  remaining
principal  balance as of August 1, 1996 of  approximately  $265,000 at 9% annual
interest  payable in monthly  installments  of principal  and interest of $2,380
with the balance due at maturity on June 27, 1997.


NOTE 4 - DIRECT PUBLIC OFFERING

               On November 6, 1996, the Company filed a  registration  statement
with the Securities and Exchange Commission to sell 600,000 shares of its no par
value common stock at a proposed offering price of $8.50 per share. The offering
is directly by the Company on a  best-efforts  basis.  The maximum net  proceeds
from the sale of the Shares in the  offering are  estimated to be  approximately
$4,700,000,  after deducting selling and other offering expenses.  Proceeds from
the offering will be used to finance the increase in the planned capacity of the
new  brewery  from  50,000  bbl. to 60,000  bbl.,  pay  certain  cost  increases
resulting from design changes and inclement weather,  and, if the maximum number
of shares is sold, to expand the annual  production  capacity of the new brewery
to 75,000 bbl. or more, depending on the mix of products brewed.

NOTE 5 - NEW BREWERY FINANCING

               New brewery  financing  consists of a $2.7  million  construction
loan from the Savings Bank of Mendocino  County secured by a first priority deed
of trust on the Ukiah land and  improvements  and the  proceeds of the  proposed
common  stock  offering,   along  with  a  written  commitment  to  convert  the
construction  loan to a 15-year term loan upon successful  completion of the new
brewery, subject to certain conditions. The construction loan bears interest

                                      -57-
<PAGE>
                         MENDOCINO BREWING COMPANY, INC.
                          NOTES TO FINANCIAL STATEMENTS
                                   (Unaudited)

                           September 30, 1996 and 1995



at the lender's prime plus 2% (initially 10.25%),  payable monthly,  and matures
on February 2, 1997.  Upon  conversion  the loan will bear  interest at the then
prevailing 5 Year Treasury Constant Maturity Index (but not less than 10%), with
a maximum for the first five years at 2% above the initial  fully  indexed rate,
and a maximum  during  the  remaining  term of the loan at 3% above the  initial
fully indexed rate at the beginning of the remaining  term.  The minimum  annual
interest  rate is 8%.  The loan will be  amortized  over 25 years with a balloon
payment upon  maturity.  The lender's  commitment  letter states that the lender
will convert the unpaid principal at maturity to a fully amortized  10-year loan
subject to terms and  conditions to be agreed upon at that time.  The commitment
letter  proposes to require  the  Company to pledge all  proceeds of the planned
offering in excess of $2.5 million as collateral for the 15-year term loan, with
the  provision  that the Bank will release the funds from the pledge to fund the
purchase of additional equipment if the Company is meeting its sales and revenue
objectives.

               FINOVA Capital  Corporation  has also agreed to lease new brewing
equipment with a total cost of approximately  $2.07 million to the Company for a
term of 7 years with monthly rental payments of approximately $31,000. The lease
commenced when the brewing equipment became operational in December 1996. Before
full  funding,  FINOVA  advanced  $750,000 to the Company  with  interest at the
Citibank  prime plus 3%. See Note 2 above.  At expiration of the initial term of
the lease,  the Company may  purchase  the  equipment  at its then  current fair
market value but not less than 25% or more then 30% of the original  cost of the
equipment,  or at the Company's option,  may extend the term of the lease for an
additional  year at  approximately  $45,600 per month with an option to purchase
the  equipment  at the end of the year at then current  fair market  value.  The
lease is not pre-payable.

               The general contractor for the new brewery,  BDM Construction Co,
Inc.  ("BDM"),  has agreed to defer up to $900,000 in fees  otherwise owed or to
become  payable on  December  31,  1996,  subject to  performance  by BDM of its
obligations  under  the  construction  contract,  until  January  31,  1997 with
interest  at 12% per  annum.  The  deferral  arrangement  is secured by a second
priority deed of trust on the Ukiah land and improvements.  The Company has also
agreed to issue  300,000  new  shares of  Mendocino  Brewing's  Common  Stock as
additional  collateral.  In the event of  default,  BDM is  required  to proceed
against the Common  Stock  before  initiating  any  proceeding  against the real
estate. The Common Stock collateral was issued to BDM by the Company pursuant to
Section 4(2) of the Securities Act of 1933 subject to the  restrictions (a) that
the shares shall be canceled if the amounts owed BDM are paid in full,  (b) that
if full  amount  owed BDM is not paid,  the shares  must sold in a  commercially
reasonable  manner as specified in the California  Commercial Code, and (c) that
any  shares  not needed to be sold to  satisfy  the  obligation  to BDM shall be
canceled.


                                      -58-


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