ELMERS RESTAURANTS INC
8-K/A, 1999-06-15
EATING PLACES
Previous: ADVANCED DIGITAL INFORMATION CORP, 10-Q, 1999-06-15
Next: ELMERS RESTAURANTS INC, 8-K/A, 1999-06-15




               SECURITIES AND EXCHANGE COMMISSION

                     Washington, D. C. 20549

                            Form 8-K/A-1

                         CURRENT REPORT

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

        Date of Report (Date of earliest event reported)
                        February 18, 1999


        .............ELMER'S RESTAURANTS, INC...........
     (Exact name of registrant as specified in its charter)


 ........Oregon...................0-14837............93-0836824...
(State or other jurisdiction    (Commission         (IRS Employer
  of incorporation)          File Number)     Identification No.)


 .......11802 SE Stark, Portland, Oregon................97216....
      (Address of principal executive offices)         (Zip Code)

      Registrant's telephone number, including area code..
                       (503) 252-1485.....

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

                      <PAGE>    Page __ of __
This Form 8-K/A amends and restates in its entirety the
Registrant's Current Report on Form 8-K dated February 18, 1999
and filed March 5, 1999 which reported the merger of Elmer's
Restaurants, Inc. with its majority shareholder CBW, Inc. in a
transaction in which Elmer's Restaurants, Inc. was the surviving
corporation.  However, this transaction is accounted for as a
reverse acquisition in which CBW, Inc. is deemed to be the
acquirer of Elmer's Restaurants, Inc. for accounting purposes, in
accordance with Accounting Principles Board Opinion No. 16,
Business Combinations.  Accordingly this Form 8-K/A is being
filed to report the transaction as an acquisition of Elmer's
Restaurants, Inc. by CBW, Inc. and to include the historical
financial statements of CBW, Inc. (the deemed acquirer) and the
pro forma combined financial statements of CBW, Inc. and Elmer's
Restaurants, Inc. with respect to the merger transaction.

Item 1. Changes in Control of Registrant.

Not applicable.

Item 2. Acquisition or Disposition of Assets.

Effective February 18, 1999, Elmer's Restaurants, Inc. (the
'Company'), merged with its majority shareholder CBW Inc.
('CBW'), a closely held Oregon corporation, in a transaction in
which the Company was the surviving corporation. CBW was the
operator of five restaurants in Eugene, Springfield, and Bend,
Oregon. In consideration for the issuance by the Company of
770,500 new shares of the Company's restricted stock to the CBW
shareholders and the assumption of approximately $4 million in
debt owed by CBW arising from CBW's acquisition of the
controlling block of the Company's restricted common stock on
August 25, 1998 (as previously reported in CBW's Schedule 13D
filing dated September 3, 1998), the Company acquired all the
stock and assets of CBW including CBW's wholly owned subsidiary,
CBW Food Company, LLC (which by operation of merger is now the
Company's wholly-owned subsidiary). The assets include five
Ashley's delis operated by CBW and an option to purchase four
Richards' delis currently operated by Grass Valley Ltd., Inc.

Each CBW shareholder, listed in Table 1 hereunder, received
144.4507 shares of the Company's restricted common stock for
every CBW share owned. The shares of Company stock previously
acquired by CBW, a total of 705,000 shares, were concurrently
transferred to the Company and were canceled upon receipt
thereof. In further consideration for the issuance and to secure
various indemnification obligations of the CBW shareholders under
the merger agreement, the Company and the individual CBW
shareholders executed an escrow agreement pursuant to which
220,000 shares were placed in escrow for a period of one year
from the date of closing of the merger transaction. The Company's
primary source of financing for the acquisition consisted of
$3.08 million from its principal lender bank, Wells Fargo Bank,
N.A., the proceeds of which were applied to pay down $1.75
million of the assumed debt and approximately $1,480,000 in other
outstanding debt of the Company. The debt financing is secured by
a grant of various security interests in the Company's assets as
well as the issuance of continuing guaranties by two subsidiaries
of the Company.  The Company also used approximately $1,000,000
to pay down debt assumed in the transaction.

<PAGE>    Page __ of __

<TABLE>
<CAPTION>
Table 1
<S>                      <C>           <C>
Name of Shareholder      No. of CBW    No. of shares issued in
                         shares held   merger (and current
                                       ownership percentage)

Ken N. Boettcher         500            72,225  (4.55%)
Karen Brooks             500            72,225  (4.55%)
Thomas C. Conner         667            96,349  (6.07%)
Bruce N. Davis*          952           137,517  (8.67%)
Cordy Jensen             500            72,225  (4.55%)

____________________________
* President and Director of Elmer's Restaurants, Inc.

                      <PAGE>    Page __ of __

William W. Service+      952           137,517 (8.67%)
Donald Woolley           667            96,349 (6.07%)
Linda E. Bolton, Trustee 500            72,225 (4.55%)
Under Restated Trust
Agreement Dated 6/8/98

</TABLE>

___________________________
+ Chief Executive Officer and Director of Elmer's Restaurants,
Inc.


Since CBW was controlled by a number of the Company's existing
directors (Messrs. Conner, Davis, Jensen, Service and Woolley),
prior to consummating the merger the Company constituted a
special committee of the Board of Directors consisting of
directors with no ownership interests in CBW. The Company engaged
the services of special counsel to advise the special committee
on this transaction. The special committee reviewed a fairness
opinion prepared by Veber Partners, a private investment bank
based in Portland, Oregon. Veber Partners analyzed the then
proposed transaction, and more particularly, the fairness, from a
financial point of view, to the Company's shareholders of the
consideration paid by the Company in connection with the merger.
Upon a thorough review of the transaction, Veber Partners was of
the opinion, in its letter dated February 17, 1999, that the
consideration paid by the Company in the merger transaction was
fair from a financial point of view to the Company's
shareholders.


<PAGE>    Page __ of __

Item 3. Bankruptcy or Receivership

Not applicable.

Item 4. Changes in Registrant's Certifying Accountant

Not applicable.

Item 5. Other Events.

Not applicable.

Item 6. Resignations of Registrant's Directors.

Not applicable.

Item 7. Financial Statements and Exhibits Filed.

This Item 7 amends and restates in its entirety the Item 7 in the
Registrant's Current Report on Form 8-K dated February 18, 1999.

(a)       CONSOLIDATED FINANCIAL STATEMENTS OF CBW AND
SUBSIDIARY:

          Financial Statements of CBW and Subsidiary and Report
of Independent Accountants thereon:

          Consolidated Balance Sheets, March 31, 1997, 1998 and
December 31, 1998 (unaudited).

          Consolidated Statements of Operations for the period
from June 16, 1995 (date of inception) through March 31, 1996 and
the years ended March 31, 1997 and 1998 and for the nine months
ended December 31, 1997 and 1998 (unaudited).

          Consolidated Statements of Changes in Shareholders
Equity (Deficit) for the period from June 16, 1995 (date of
inception) through March 31, 1996 and the years ended March 31,
1997 and 1998 and for the nine months ended December 31, 1998
(unaudited).

          Consolidated Statements of Cash Flows for the period
from June 16, 1995 (date of inception) through March 31, 1996 and
the years ended March 31, 1997 and 1998 and for the nine months
ended December 31, 1997 and 1998 (unaudited).

          Notes to Consolidated Financial Statements

(b)       UNAUDITED PRO FORMA FINANCIAL INFORMATION:

          Unaudited Pro Forma Combined Financial Statements for
Elmer's Restaurants, Inc. and CBW, Inc.

               <PAGE>    Page __ of __

          Unaudited Pro Forma Combined Balance Sheet as of
December 31, 1998.

          Notes to Unaudited Pro Forma Combined Balance Sheet.

          Unaudited Pro Forma Combined Statement of Operations
for the nine months ended December 31, 1998.

          Notes to Unaudited Pro Forma Combined Statement of
Operations for the nine months ended December 31, 1998.

          Unaudited Pro Forma Combined Statement of Operations
for the year ended March 31, 1998.

          Notes to Unaudited Pro Forma Combined Statement of
Operations (year ended March 31, 1998).


(c)  EXHIBITS

                          EXHIBIT INDEX

<TABLE>
<S>                   <C>                   <C>
Exhibit                                     Sequential
No.                   Description           Page No.


</TABLE>

2 (i)     Plan of Merger, dated February 18, 1999, between
Elmer's Restaurants, Inc. and CBW Inc. *

3 (i)  *  Restated Articles of Incorporation of the Company
(Incorporated herein by reference from Exhibit No. 3.1 to the
Company's Annual Report on Form 10-K for the year ended March 31,
1988.)

3 (ii)  * By-Laws of the Company, as amended.  (Incorporated
herein by reference from Exhibit 3.2 of the Company's Annual
Report on Form 10-K for the year ended March 31, 1990.)

9 (i)     Voting Trust Agreement dated February 18, 1999, between
Ken Boettcher, Karen Brooks, Bruce N. Davis, Cordy Jensen,
William W. Service, Gregory W. Wendt, and Linda Bolton (as
Trustee Under a Restated Trust Agreement dated June 8, 1998),
(collectively, certain shareholders of Elmer's Restaurants,
Inc.), and Bruce N. Davis, William W. Service and Cordy Jensen,
(collectively, the Voting Trustees).

          <PAGE>    Page __ of __

10 (i)(a)   Merger Agreement, dated February 18, 1999, between
Elmer's Restaurants, Inc., CBW Inc., and Ken Boettcher, Karen
Brooks, Thomas C. Conner, Bruce N. Davis, Cordy Jensen, William
W. Service, Gregory W. Wendt, Donald Woolley, and Linda Bolton
(as Trustee Under a Restated Trust Agreement dated June 8, 1998),
(collectively, all the shareholders of CBW Inc.). *

10 (i)(b)   Stock Escrow Agreement, dated February 18,
1999, between Elmer's Restaurants, Inc., and Ken Boettcher, Karen
Brooks, Thomas C. Conner, Bruce N. Davis, Cordy Jensen, William
W. Service, Gregory W. Wendt, Donald Woolley, and Linda Bolton
(as Trustee Under a Restated Trust Agreement dated June 8, 1998)
(collectively, all the shareholders of CBW Inc.), William W.
Service as the representative of the Escrow Indemnitors, and Ater
Wynne LLP, as escrow agent.

10 (i)(c)   Registration Rights Agreement, dated February 18,
1999, between Elmer's Restaurants, Inc., and Ken Boettcher, Karen
Brooks, Thomas C. Conner, Bruce N. Davis, Cordy Jensen, William
W. Service, Gregory W. Wendt, Donald Woolley, and Linda Bolton
(as Trustee Under a Restated Trust Agreement dated June 8, 1998)
(collectively, all the shareholders of CBW Inc.).

99 (i)    Fairness Opinion, dated January 13, 1999, issued by
Veber Partners to the Board of Directors of Elmer's Restaurants,
Inc. *

* Previously filed as exhibits to the Registrant's Current Report
on Form 8-K dated February 18, 1999.

<PAGE>  Page __ of __
CBW, Inc. and Subsidiary
Consolidated Financial Statements
as of March 31, 1997, 1998 and December 31, 1998
and for the period from inception, June 16, 1995, through March
31, 1996 and the years ended March 31, 1997 and 1998 and for the
nine months ended December 31, 1997 and 1998

<PAGE>  Page __ of __
                Report of Independent Accountants


To the Board of Directors and Shareholders
CBW, Inc.


In our opinion, the accompanying consolidated balance sheets and
the related consolidated statements of operations, changes in
shareholders' equity (deficit) and of cash flows present fairly,
in all material respects, the financial position of CBW, Inc. and
Subsidiary (the "Company") at March 31, 1998 and 1997, and the
results of their operations and their cash flows for the period
from inception, June 16, 1995, through March 31, 1996 and the
years ended March 31, 1997 and 1998 in conformity with generally
accepted accounting principles.  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 of these
statements in accordance with generally accepted auditing
standards that require that we plan and perform the audit to
obtain reasonable assurance about whether the financial
statements are free of material misstatement.  An audit includes
examining, on a test basis, evidence supporting the amounts and
disclosures in the financial statements, assessing the accounting
principles used and significant estimates made by management, and
evaluating the overall financial statement presentation.  We
believe that our audits provide a reasonable basis for the
opinion expressed above.





PricewaterhouseCoopers LLP

Portland, Oregon
June 7, 1999

<PAGE>  Page __ of __
CBW, Inc. and Subsidiary
Consolidated Balance Sheets
March 31, 1997, 1998 and December 31, 1998  (unaudited)

<TABLE>

<S>                                       <C>           <C>

                                               March 31,
                                          -----------------------
- -
                                          1997          1998
                                          ----          ----
          ASSETS
Current assets:
  Cash and cash equivalents               $  43,468    $  42,189
  Accounts and notes receivable               1,714       14,736
  Inventories                                52,119       79,954
  Prepaid expenses and other                  7,358        4,860
                                          ---------    ---------
     Total current assets                   104,659      141,739

Property, buildings and equipment, net      145,896      103,496
Intangible assets, net                            -            -
Other assets                                 13,121       14,440
                                          ---------    ---------
     Total assets                         $ 263,676    $ 259,675
                                          =========    =========
          LIABILITIES AND SHAREHOLDERS' EQUITY (DEFICIT)
Current liabilities:
  Notes payable, current portion          $  43,160    $  10,731
  Accounts payable                          123,611      130,883
  Accrued payroll and related taxes               -            -
  Accrued expenses                           51,014       67,348
  Accrued income taxes                            -            -
                                          ---------    ---------
     Total current liabilities              217,785      208,962

Notes payable, net of current portion       245,754       50,000
Deferred income taxes                             -            -
                                          ---------    ---------
     Total liabilities                      463,539      258,962

Minority interest                                 -            -
                                          ---------    ---------
Commitments and contingencies

Shareholders' equity:
  Common stock, no par value; 10,000
  shares authorized, 4,000 shares and
  5,334 shares outstanding March 31, 1998
  and December 31, 1998, respectively        55,020      295,020
  Accumulated deficit                      (254,883)    (294,307)
                                          ---------    ---------
     Total shareholders' equity (deficit)  (199,863)         713
                                          ---------    ---------
     Total liabilities and shareholders'
     equity (deficit)                     $ 263,676    $ 259,675
                                          =========    =========

</TABLE>
The accompanying notes are an integral part of the consolidated
financial records.

(Continued on next page)
CBW, Inc. and Subsidiary
Consolidated Balance Sheets
March 31, 1997, 1998 and December 31, 1998 (unaudited)
(continued)

<TABLE>

<S>                                             <C>

                                               December 31,
                                                   1998
                                                ------------
                                                (Unaudited)
          ASSETS
Current assets:
  Cash and cash equivalents                       $ 1,619,406
  Accounts and notes receivable                       323,235
  Inventories                                         313,130
  Prepaid expenses and other                          198,256
                                                  -----------
     Total current assets                           2,454,027

Property, buildings and equipment, net              6,050,251
Intangible assets, net                              2,726,263
Other assets                                           96,783
                                                  -----------
     Total assets                                 $11,327,324
                                                  ===========

          LIABILITIES AND SHAREHOLDERS' EQUITY (DEFICIT)
Current liabilities:
  Note payable, current portion                   $   218,625
  Accounts payable                                    751,014
  Accrued payroll and related taxes                   180,842
  Accrued expenses                                    143,205
  Accrued income taxes                                 55,955
                                                  -----------
     Total current liabilities                      1,349,641

Notes payable, net of current portion               6,913,375
Deferred income taxes                                 460,000
                                                  -----------
     Total liabilities                              8,723,016
                                                  -----------
Minority interest                                   1,843,651
                                                  -----------
Commitments and contingencies

Shareholders' equity:
  Common stock, no par value; 10,000
  shares authorized, 4,000 shares and
  5,334 shares outstanding March 31, 1998
  and December 31, 1998, respectively                 895,020
  Accumulated deficit                                (134,363)
                                                  -----------
     Total shareholders' equity (deficit)             760,657
                                                  -----------
     Total liabilities and shareholders'
     equity (deficit)                             $11,327,324
                                                  ===========

</TABLE>

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

<PAGE>  Page __ of __
CBW, Inc. and Subsidiary
Consolidated Statements of Operations
for the period from inception, June 16, 1995, through March 31,
1996 and the years ended March 31, 1997 and 1998 and for the nine
months ended December 31, 1997 and 1998 (unaudited)

<TABLE>

<C>                                <C>       <C>       <C>
                                        Periods ended March 31,
                                   ------------------------------
- ------
                                     1996      1997     1998
                                     ----      ----     ----

Revenues                           $   94,852          $  875,199
$1,591,293
                                   ----------          ----------
- ----------

Costs and expenses:
  Food, beverage and supplies          33,508             176,324
564,115
  Labor and related                   124,297             377,263
420,427
  Occupancy costs                      29,507             130,991
138,058
  Depreciation and amortization        11,032              33,674
56,263
  General and administrative expenses           107,652
158,910                               172,312
                                   ----------          ----------
- ----------
                                      305,996             877,162
1,351,175
                                   --------- ----------     -----
- -----
  Income (loss) from operations      (211,144)
(1,963)                               240,118

Other income (expenses):
  Interest income                         625                  38
48
  Interest expense                     (3,393)
(23,411)                              (34,896)
  Gain (loss) on disposal of assets                   -
(15,635)                                    -
                                   ----------          ----------
- ----------
  Income (loss) before benefit
  (provision) for income taxes       (213,912)
(40,971)                              205,270

Provision for income taxes                  -                   -
- -
Minority interest in earnings of
  consolidated subsidiary                   -                   -
- -
                                   ----------          ----------
- ----------
  Net income (loss)                $  (213,912)        $
(40,971)                           $  205,270
                                   ===========         ==========
==========

                                     (Unaudited Pro Forma
Information)

Income (loss) before benefit (provision)
  for income taxes                           $  (213,912)
(40,971)          205,270
Benefit (provision) for income taxes              80,000
9,000             (72,000)
Minority interest in earnings of
  consolidated subsidiary                    -                  -
- -
                                   -----------         ----------
- ----------
  Pro forma net income (loss)      $  (133,912)$   (31,971) $
133,270
                                   ===========         ==========
==========

</TABLE>

(Continued on next page)

The accompanying notes are an integral part of the consolidated
financial statements.
CBW, Inc. and Subsidiary
Consolidated Statements of Operations
for the period from inception, June 16, 1995, through March 31,
1996 and the years ended March 31, 1997 and 1998 and for the nine
months ended December 31, 1997 and 1998 (unaudited) (continued)


<TABLE>

<S>                                  <C>            <C>

                                             Nine months ended
                                               December 31,
                                        -------------------------
- -
                                        1997           1998
                                        ----           ----
                                             (Unaudited)

Revenues                             $1,139,428     $7,265,695
                                       ---------
- ---------
Costs and expenses:
  Food, beverage and supplies           352,118      2,110,452
  Labor and related                     313,971      2,251,048
  Occupancy costs                       106,458        460,426
  Depreciation and amortization          45,713        241,601
  General and administrative expenses                  125,002
1,531,340
                                     ----------     ----------
                                        943,262      6,594,867
                                     ----------     ----------
  Income (loss) from operations         196,166        670,828

Other income (expenses):
  Interest income                            48         14,338
  Interest expense                      (32,420)      (259,570)
  Gain (loss) on disposal of assets           -          9,977
                                     ----------     ----------
  Income (loss) before benefit
  (provision) for income taxes          163,794        435,573

Provision for income taxes                    -       (121,735)
Minority interest in earnings of
  consolidated subsidiary                     -       (109,824)
                                     ----------     ----------
  Net income (loss)                  $  163,794     $  204,014
                                     ==========     ==========

                                     (Unaudited Pro Forma
Information)

Income (loss) before benefit (provision)
  for income taxes                                     163,974
435,573
Benefit (provision) for income taxes    (57,500)      (144,735)
Minority interest in earnings of
  consolidated subsidiary                     -       (109,824)
                                     ----------     ----------
  Pro forma net income (loss)        $  106,294     $  181,014
                                     ==========     ==========

</TABLE>

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

<PAGE>  Page __ of __
CBW, Inc. and Subsidiary
Consolidated Statements of Changes in Shareholders' Equity
(Deficit) for the period from inception, June 16, 1995, through
March 31, 1996 and the years ended March 31, 1997 and 1998 and
for the nine months ended December 31, 1998 (unaudited)

<TABLE>

<S>                                <C>       <C>       <C>

                                       Common Stock
Accumulated
                                    ----------------------
                                    Shares    Amount    Deficit
                                    ------    ------    -------

Initial capital contribution                -          $   55,020
$        -

Net loss                                    -                   -
(213,912)
                                   ----------          ----------
- ----------
Balance, March 31, 1996                     -              55,020
(213,912)

Net loss                                    -                   -
(40,971)
                                   ----------          ----------
- ----------
Balance, March 31, 1997                     -              55,020
(254,883)

Shares issued upon conversion to
  S corporation                                   4,000
- -          -

Conversion of debt to equity                -             240,000
- -

Dividend distributions                      -                   -
(244,694)

Net income                                  -                   -
205,270
                                   ----------          ----------
- ----------
Balance, March 31, 1998                 4,000             295,020
(294,307)

Capital contribution (unaudited)        1,334             600,000
- -

Dividend distributions (unaudited)          -                   -
(44,070)

Net income (unaudited)                      -                   -
204,014
                                   ----------          ----------
- ----------
Balance, December 31, 1998 (unaudited)            5,334     $
895,020        $ (134,363)
                                   ==========          ==========
==========


</TABLE>

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


<PAGE>  Page __ of __
CBW, Inc. and Subsidiary
Consolidated Statements of Cash Flows
for the period from inception, June 16, 1995, through March 31,
1996 and the years ended March 31, 1997 and 1998 and for the nine
months ended December 31, 1997 and 1998 (unaudited)

<TABLE>

<S>                                <C>       <C>       <C>

                                          Periods ended March 31,
                                   ------------------------------
- ----------
                                     1996      1997     1998
                                       ----    ----     ----

Cash flows from operating activities:
  Net income (loss)                $ (213,912)         $
(40,971)                           $  205,270
  Adjustments to reconcile net income
  (loss) to net cash provided by (used
  in) operating activities:

  Depreciation and amortization        11,032              33,674
56,263
  Gain on disposition of assets             -              15,635
- -
  Minority interest in earnings of
     consolidated subsidiary                -                   -
- -
  Changes in assets and liabilities:
     Receivables                            -
(1,714)                               (13,022)
     Inventories                      (13,181)
(38,938)                              (27,835)
     Prepaid expenses                  (2,472)
(4,886)                                 2,498
     Other assets                      (2,115)
(11,245)                               (1,525)
     Accrued expenses                 150,784              23,841
23,606
                                   ----------          ----------
- ----------
  Net cash provided by (used in)
  operating activities                (69,864)
(24,604)                              245,255
                                   --------- ----------     -----
- -----
Cash flows from investing activities:
  Additions to property, buildings and
  equipment                          (199,905)
(6,093)                               (13,657)
Payment for business acquisition, net
  of cash acquired                          -                   -
- -
                                   ----------          ----------
- ----------
  Net cash used in investing activities:       (199,905)
(6,093)                               (13,657)
                                   ----------          ----------
- ----------
Cash flows from financing activities:
  Proceeds from notes payable         275,385              86,144
7,271
  Payments on notes payable                 -
(72,615)                               (1,214)
  Capital contributions                55,020                   -
5,760
  Dividend distributions                    -                   -
(244,694)
                                   ----------          ----------
- ----------
  Net cash provided by (used in)
  financing activities                330,405              13,529
(232,877)
                                   ----------          ----------
- ----------
  Net increase (decrease) in cash
  and cash equivalents                 60,636
(17,168)                               (1,279)

Cash and cash equivalents, beginning
of year                                               -
60,636                                 43,468
                                   ----------          ----------
- ----------
Cash and cash equivalents, end of year       $   60,636     $
43,468                             $   42,189
                                   ==========          ==========
==========

Supplemental disclosures of cash flow
  information:
  Conversion of debt to equity     $        -          $        -
$  234,240
                                   ==========          ==========
==========
  Cash paid for:
  Interest                         $     3,393)        $   23,411
$   34,896
                                   ===========         ==========
==========
  Taxes                            $         -         $        -
$        -
                                   ===========         ==========
==========

</TABLE>

Continued on next page

The accompanying notes are an integral part of the consolidated
financial statements.
CBW, Inc. and Subsidiary
Consolidated Statements of Cash Flows
for the period from inception, June 16, 1995, through March 31,
1996 and the years ended March 31, 1997 and 1998 and for the nine
months ended December 31, 1998 (unaudited) (continued)



<TABLE>

<C>                               <C>                      <C>

                                      Nine months ended
                                       December 31,
                                 --------------------------------
- ---
                                     1997            1998
                                     ----            ----
                                       (Unaudited)

Cash flows from operating activities:
  Net income (loss)              $   163,794      $   204,014
  Adjustments to reconcile net income
  (loss) to net cash provided by (used
  in) operating activities:

  Depreciation and amortization       45,713          241,601
  Gain on disposition of assets            -           (9,977)
  Minority interest in earnings of
     consolidated subsidiary               -          109,824
  Changes in assets and liabilities:
     Receivables                      (4,629)          (3,031)
     Inventories                     (29,646)          (9,525)
     Prepaid expenses                  2,859          (18,762)
     Other assets                     (1,225)            (872)
     Accrued expenses                (67,695)          19,707
                                 -----------      -----------
  Net cash provided by (used in)
  operating activities               109,171          532,979

Cash flows from investing activities:
  Additions to property, buildings and
  equipment                          (11,911)        (224,454)
Payment for business acquisition, net
  of cash acquired                         -       (3,268,245)
                                 -----------      -----------
  Net cash used in investing activities:              (11,911)
(3,492,699)
                                 -----------      -----------
Cash flows from financing activities:
 Proceeds from notes payable           7,271        4,000,000
 Payments on notes payable            (1,214)         (18,993)
 Capital contributions                 5,760          600,000
 Dividend distributions             (167,316)         (44,070)
                                 -----------      -----------
 Net cash provided by (used in)
 financing activities               (155,499)       4,536,937

 Net increase (decrease) in cash
 and cash equivalents                (58,239)       1,577,217

Cash and cash equivalents, beginning
of year                               43,468           42,189

Cash and cash equivalents, end of year            $   (14,771)
$ 1,619,406
                                 ===========      ===========
Supplemental disclosures of cash flow
 information:
 Conversion of debt to equity    $   234,240      $         -
                                 ===========      ===========
 Cash paid for:
 Interest                        $    32,420      $   179,727
                                 ===========      ===========
 Taxes                           $         -      $   225,182
                                 ===========      ===========

</TABLE>

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

<PAGE>  Page __ of __
CBW, Inc. and Subsidiary
Notes to Consolidated Financial Statements
for the period from inception, June 16, 1995, through March 31,
1996 and the years ended March 31, 1997 and 1998 and for the nine
months ended December 31, 1997 and 1998 (unaudited)

1.   The Company and Summary of Significant Accounting Policies:

The Company

CBW, Inc., an Oregon corporation, and Subsidiary (the "Company"),
owns and operates five restaurants in Eugene, Springfield and
Bend, Oregon, which operate under the name of Ashley's Deli.  The
Company was incorporated on May 22, 1997.  Prior to this date the
Company operated as a limited liability company which was
organized on June 16, 1995.

As further discussed in Note 9, the Company acquired a
controlling interest (705,000 shares representing 53.8%) of the
outstanding stock of Elmer's Restaurants, Inc. ("Elmer's") for
approximately $4,500,000 on August 25, 1998.  Elmer's, an Oregon
corporation, owns and operates eleven Elmer's Pancake & Steak
House restaurants and sells franchises that give franchisees the
right to operate under the name Elmer's Pancake & Steak House for
a specific restaurant or region.  Franchises and company owned
stores are located throughout the western United States.  This
transaction has been accounted for as a purchase of Elmer's by
the Company, and a new basis of accounting was established for
the assets and liabilities of Elmer's to the extent of the change
in ownership.

As further discussed in Note 10, effective February 18, 1999, the
Company merged with Elmer's in a transaction in which Elmer's was
the surviving corporation.

The consolidated financial statements include the operations of
the Company and its wholly-owned subsidiary, CBW Food Company,
LLC, as well as Elmer's from August 31, 1998 (see Note 9).

All material intercompany accounts and transactions have been
eliminated.  The minority interest included in the financial
statements represents the 46.2% separate public ownership of
Elmer's.

Unaudited Interim Consolidated Financial Statements

In the opinion of management, the accompanying unaudited
consolidated financial statements contain all adjustments
necessary to present fairly the financial position of the Company
at December 31, 1998 and the consolidated results of operations
and cash flows for the nine month periods ended December 31, 1997
and 1998.

Operating results for the interim periods are not necessarily
indicative of the results that may be expected for the entire
fiscal year or any other period.

<PAGE>  Page __ of __
CBW, Inc. and Subsidiary
Notes to Consolidated Financial Statements,
for the period from inception, June 16, 1995, through March 31,
1996 and the years ended March 31, 1997 and 1998 and for the nine
months ended December 31, 1997 and 1998 (unaudited) (continued)

1.   The Company and Summary of Significant Accounting Policies,
Continued:

Use of Estimates

The preparation of financial statements in conformity with
generally accepted accounting principles requires management to
make estimates and assumptions that affect the reported amounts
of assets and liabilities and disclosure of contingent assets and
liabilities at the date of the financial statements and the
reported amounts of revenues and expenses during the reporting
period.  Actual results could differ from those estimates.

Disclosure of Fair Value of Financial Instruments

The carrying amounts of financial instruments including cash and
cash equivalents and accounts receivable approximated fair value
as of March 31, 1997 and 1998 and December 31, 1998 because of
the relatively short maturity of these instruments.  The carrying
value of notes payable approximated fair value as of March  31,
1997 and 1998 and December 31, 1998, based upon interest rates
and terms available for the same or similar loans.

Cash and Cash Equivalents

The Company considers all short-term, highly-liquid investments
with a maturity of three months or less when purchased to be cash
equivalents.

The Company invests its excess cash in interest bearing deposits
with major banks and in U.S. Treasury securities.  These
investments generally mature within 90 days and are therefore
subject to minimal risk.  Management routinely reviews these
investments in order to limit the amount of credit exposure to
any one financial institution.

Inventories

Inventories of food, beverages and supplies are stated at the
lower of first-in, first-out cost or market.

Property, Buildings and Equipment

Property, buildings and equipment are stated at cost.  Cost of
property, buildings and equipment reflect purchase accounting
adjustments related to the acquisition of 53.8% of the
outstanding common stock of Elmer's by the Company on August 25,
1998.  Depreciation is computed using the straight-line method
over the estimated useful lives of the related assets.  Lives
used for calculating depreciation and amortization rates for the
principal asset classifications are as follows:  buildings - 35
years; automobiles, furniture, fixtures and equipment - 3 to 7
years; leasehold improvements - life of lease or applicable
shorter period.  Maintenance and repairs are expensed as
incurred; renewals and improvements are capitalized.  Upon
disposal of assets subject to depreciation, the related costs and
accumulated depreciation are removed and resulting gains and
losses are reflected in the consolidated statements of
operations.

<PAGE>  Page __ of __
CBW, Inc. and Subsidiary
Notes to Consolidated Financial Statements, Continued
for the period from inception, June 16, 1995, through March 31,
1996 and the years ended March 31, 1997 and 1998 and for the nine
months ended December 31, 1997 and 1998 (unaudited)


Intangible Assets

The cost over fair value of net tangible assets of acquired
companies (goodwill) and trademarks are amortized on a straight-
line basis over 30 years.  The cost of intangible assets reflects
purchase accounting adjustments related to the acquisition of
53.8% of the outstanding common stock of Elmer's by the Company
on August 25, 1998.  Management of the Company reviews the
carrying value of capitalized tangible and intangible assets on a
regular basis to reach a judgment concerning possible permanent
impairment of value.  These reviews consider, among other
factors:  (1) the net realizable value of each major
classification of assets, (2) the cash flow associated with the
assets, and (3) significant changes in the extent or manner in
which major assets are used.  Management believes the carrying
value of assets is less than the estimated fair value.

Franchise Operations

Initial license fees from individual and area franchise sales are
recognized as revenue when substantially all of the terms and
conditions of the franchise agreement are met.  Elmer's has sold
area franchises to several restaurant operators in various
western states.  The terms of the agreements entered into with
each franchisee protect the territory for the operator and
provide standard building blueprints, recipes, formulas and
methods of food preparation.  The term of the franchise is 25
years.  Continuing franchise fees (based on a percentage of
sales) are recognized as income when earned.

<PAGE>  Page __ of __
CBW, Inc. and Subsidiary
Notes to Consolidated Financial Statements, Continued
for the period from inception, June 16, 1995, through March 31,
1996 and the years ended March 31, 1997 and 1998 and for the nine
months ended December 31, 1997 and 1998 (unaudited)


1.   The Company and Summary of Significant Accounting Policies,
Continued:

Income Taxes

The Company has been treated for federal income tax purposes as
an S corporation under Subchapter S of the Internal Revenue Code
of 1986, as amended, since May 22, 1997 (and was a limited
liability company from inception to that date) and has been
treated as an S corporation for state income tax purposes under
comparable state tax laws.  As a result, the Company's earnings
through December 31, 1998 have been taxed directly to the
Company's shareholders, at their individual federal and state
income tax rates, rather than to the Company.  The earnings of
Elmer's from August 25, 1998 through December 31, 1998 are taxed
to the corporation.

Impact of Recently Issued Accounting Standards

The Company adopted FASB SFAS No. 130, "Reporting Comprehensive
Income", which establishes requirements for disclosure of
comprehensive income.  The objective of SFAS No. 130 is to report
a measure of all changes in equity that result from transactions
and economic events other than transactions with owners.
Comprehensive income is the total of net income and all other non-
owner changes in equity.  Comprehensive income did not differ
from reported net income or loss in the periods presented.

Unaudited Pro Forma Financial Information

As more fully described in Note 4, the Company has been taxed for
federal and state income tax purposes as a limited liability
company or as an S corporation from inception.  The unaudited pro
forma information reflects benefits (provisions) for income taxes
that would have been recorded had the Company been a taxable
corporation for all periods presented.

<PAGE>  Page __ of __
CBW, Inc. and Subsidiary
Notes to Consolidated Financial Statements,
for the period from inception, June 16, 1995, through March 31,
1996 and the years ended March 31, 1997 and 1998 and for the nine
months ended December 31, 1997 and 1998 (unaudited) (continued)


2.   Property, Buildings and Equipment:

<TABLE>

<S>                         <C>         <C>         <C>

                                   March 31,        December 31
                               1997       1998         1998
                                                    (Unaudited)

Land                       $         -  $         - $ 1,787,169
Buildings                            -            -   2,197,611
Furniture, fixtures and equipment            78,511      68,610
4,799,096
Leasehold improvements          98,896       98,896   1,052,456
automobiles                          -            -      12,632
                           -----------  ----------- -----------
                               177,407      167,506   9,848,964

Less accumulated depreciation
and amortization               (31,511)     (64,010)
(3,798,713)
                           -----------  ----------- -----------
                           $   145,896  $   103,496 $ 6,050,251
                           ===========  =========== ===========

</TABLE>

3.   Intangible Assets:

Intangible assets, net of accumulated amortization of $560,706 at
December 31, 1998 (unaudited) are comprised of:

<TABLE>
<S>
                                        <C>
                                        December 31,
                                          1998
                                        (Unaudited)

Trademark and agreements                $  599,463
Cost over fair value of net tangible assets
  of acquired company (goodwill)         2,126,800
                                        ----------
                                        $2,726,263
                                        ==========

</TABLE>

4.   Income Taxes:

The Company has been treated for federal income tax purposes as
an S corporation under Subchapter S of the Internal Revenue Code
of 1986, as amended, since May 22, 1997 (and was a limited
liability company from inception to that date) and has been
treated as an S corporation for state income tax purposes under
comparable state tax laws.  As a result, the Company's earnings
through December 31, 1998 have been taxed directly to the
Company's shareholders, at their individual federal and state
income tax rates, rather than to the Company.

<PAGE>  Page __ of __
CBW, Inc. and Subsidiary
Notes to Consolidated Financial Statements,
for the period from inception, June 16, 1995, through March 31,
1996 and the years ended March 31, 1997 and 1998 and for the nine
months ended December 31, 1997 and 1998 (unaudited) (continued)


4.   Income Taxes, Continued:

The earnings of Elmer's from August 25, 1998 through December 31,
1998 are taxed as a C corporation.  Effective with the merger
with Elmer's Restaurants, Inc. (see Note 10), on February 18,
1999 (Termination date) the Company's S corporation status will
terminate and the Company will be subject to federal and state
income taxes on its earnings.

As of the Termination date, under the provisions of Statement of
Financial Accounting Standards No. 109 (SFAS No. 109),
"Accounting for Income Taxes", issued by the Financial Accounting
Standards Board, the Company will be required to provide for
deferred taxes, arising from the cumulative temporary differences
between financial reporting and tax reporting, by recording a
provision for income taxes for such deferred taxes in its
statement of operations in the period in which the Termination
date occurs.

The income tax provision of $121,735 (unaudited) for the nine
months ended December 31, 1998 relates to the results of
operations of Elmer's and is based on the estimated effective
income tax rate for the year ending March 31, 1999.

As of December 31, 1998, the deferred tax liability of $460,000
(unaudited) primarily represents the difference between the book
basis of property, buildings and equipment and the related tax
basis of approximately $1,350,000 (unaudited) primarily as a
result of the purchase accounting adjustments to the cost of
property, buildings and equipment in connection with the
acquisition of 53.8% of the outstanding common stock of Elmer's
by the Company on August 25, 1998.

     The unaudited benefit (provision) for income taxes has been
computed in accordance with SFAS No. 109 as if the Company had
been a taxable corporation for all periods presented:

<TABLE>

<S>            <C>    <C>     <C>            <C>       <C>

                                             Nine months ended
               Periods ended March 31,       December 31,
               ----------------------        --------------------
               1996   1997    1998           1997      1998
CBW, Inc. and Subsidiary
Notes to Consolidated Financial Statements,
for the period from inception, June 16, 1995, through March 31,
1996 and the years ended March 31, 1997 and 1998 and for the nine
months ended December 31, 1997 and 1998 (unaudited) (continued)


               ----   ----    ----           ----      ----
                      (Unaudited Pro Forma Information)

Currently payable:
  Federal      $    - $    -  $    -         $    -    $(103,735)
  State             -      -       -              -      (26,000)
               ------ ------  ------         ------    ----------
                    -      -       -              -     (129,735)

Deferred income
  taxes        80,000 9,000   (72,000)       (57,500)    (15,000)
               ------ -----   --------       --------  ----------
               $80,000        $9,000         $(72,000) $(57,500)
$(144,735)
               =======        ======         ========  ========
==========

</TABLE>

<PAGE>  Page __ of __
CBW, Inc. and Subsidiary
Notes to Consolidated Financial Statements,
for the period from inception, June 16, 1995, through March 31,
1996 and the years ended March 31, 1997 and 1998 and for the nine
months ended December 31, 1997 and 1998 (unaudited) (continued)


4.   Income Taxes, Continued:

The unaudited pro forma provision for income taxes for the nine
month periods ended December 31, 1997 and 1998 are based on the
estimated effective income tax rates for those years.

A reconciliation of the federal income tax rate benefit
(provision) to the Company's pro forma effective income tax rate
is as follows:

<TABLE>

<CAPTION>

                              Nine months ended
          Periods ended March 31,  December 31,
          ----------------------        -------------------
          1996 1997 1998      1997 1998
          -----     -----     -----          -----     ----
               (Unaudited Pro Forma Information)

<S>            <C>  <C>  <C>  <C>  <C>

Income tax at       34.0%     34.0%     (34.0)%   (34.0)%
(34.0)%
statutory rate

Federal graduated    (1.0)    (15.3)    3.5  3.5  5.2
rates

State income taxes, net
of federal income
tax benefit
(provision)         4.4   4.2 (4.4)     (4.4)     (4.4)
                 -  (0.9)     (0.2)     (0.2)      -
               -----     -----     -----     -----     -----

Other, net          37.4%     22.0%     35.1%     35.1%     33.2%
               =====     =====     =====     =====     =====

</TABLE>

     Deferred income taxes are the result of provisions in the
tax laws that either require or permit certain items of income or
expense to be reported for income tax purposes in different
periods than they are reported for financial reporting.  The
unaudited pro forma nature of those cumulative differences and
their effect on the unaudited pro forma income tax benefit
(provision) are as follows:

CBW, Inc. and Subsidiary
Notes to Consolidated Financial Statements,
for the period from inception, June 16, 1995, through March 31,
1996 and the years ended March 31, 1997 and 1998 and for the nine
months ended December 31, 1997 and 1998 (unaudited) (continued)


<TABLE>

<S>       <C>  <C>  <C>            <C>       <C>
                                   Nine months ended
          Periods ended March 31,       December 31,
          -----------------------       -------------------
          1996 1997 1998           1997      1998
          -----     -----     -----               -----
- -----
               (Unaudited Pro Forma Information)

Deferred tax   $80,000   $9,000    $(72,000)      $57,500
$    -
asset

</TABLE>

<PAGE>  Page __ of __
CBW, Inc. and Subsidiary
Notes to Consolidated Financial Statements,
for the period from inception, June 16, 1995, through March 31,
1996 and the years ended March 31, 1997 and 1998 and for the nine
months ended December 31, 1997 and 1998 (unaudited) (continued)


4.   Income Taxes, Continued:

The tax effects of temporary differences that give rise to
significant portions of the deferred tax assets are as follows:

<TABLE>

<S>                 <C>  <C>  <C>       <C>       <C>
                                        Nine months ended
                    Periods ended March 31,  December 31,
                    -----------------------  --------------------
                    1996 1997 1998      1997      1998
                    -----     -----     -----          -----
- -----
                         (Unaudited Pro Forma Information)

Net Operating losses
(generated) utilized        $(213,000) $(41,000)$205,000
$163,000  $49,000

</TABLE>

A summary of the unaudited pro forma deferred income tax asset is
as follows:

<TABLE>

<S>                 <C>  <C>            <C>
                    March 31,      December 31,
                    -----------------
                    1997 1998           1998
                    -----     -----               -----
                         (Unaudited Pro Forma Information)

Deferred tax asset arising
from net operating loss
carryforward             $89,000 $17,000          $       -
                    ======= ======           =========
</TABLE>

<PAGE>  Page __ of __
CBW, Inc. and Subsidiary
Notes to Consolidated Financial Statements,
for the period from inception, June 16, 1995, through March 31,
1996 and the years ended March 31, 1997 and 1998 and for the nine
months ended December 31, 1997 and 1998 (unaudited) (continued)


5.    Notes Payable:

<TABLE>

<S>                      <C>       <C>       <C>

                         March 31,           December 31,
                         1997      1998      1998
                         -----          -----          ----------
                                             (Unaudited)

Notes payable to shareholders,
  collateralized by stock, due at
  various dates through 1999, monthly
  installments total $2,698 including
  interest at 10.75%               $238,914  $10,731        $
- -

Note payable to affiliate, interest
  at 10.5%, due 2000                 50,000   50,000
- -

Notes payable to financial institutions,
  collateralized by all assets excluding
  real estate, due at various dates
  through June 2000, monthly principal
  installments total approximately $34,000
  plus interest at rates as follows:

Prime rate plus 0.5%-0.75% (prime was
  7.75% at December 31, 1998)             -         -  1,181,458

Notes payable to financial institutions,
  collateralized by real estate, due
  at various dates through February 2008,
  monthly installments total $16,204
  including interest at rates as follows:

Average 2 year U.S. Treasury note plus
  1.75% and 2%
    Fixed rate of 8.18%              -         -  1,281,400
    Fixed rate of 8.25%              -         -    611,307

Note payable to others, collateralized
  by stock of a subsidiary, due August
  2001, interest at 10%              -         -     57,835

Note payable to financing company,
  personally guaranteed by shareholders
  and collateralized by stock of
  subsidiary, interest only payments due
  monthly at 12%, principal balance
  due June 2000                      -         -  4,000,000
                         --------  --------  ----------

                         288,914        60,731         7,132,000

Less current portion                43,160        10,731
218,625
                         -------        ------         ----------
Net of current portion             $245,754  $50,000
$6,913,375
                         ========= ========  ==========

</TABLE>
CBW, Inc. and Subsidiary
Notes to Consolidated Financial Statements, Continued
for the period from inception, June 16, 1995, through March 31,
1996 and the years ended March 31, 1997 and 1998 and for the nine
months ended December 31, 1997 and 1998 (unaudited) (continued)



     Future maturities of notes payable for years ending March 31
are as follows as of March 31, 1998:

<TABLE>

<S>                           <C>

1999                          $  10,731
2000                             50,000
                              ---------
                              $  60,731
                              =========

</TABLE>


<PAGE>  Page __ of __
CBW, Inc. and Subsidiary
Notes to Consolidated Financial Statements,
for the period from inception, June 16, 1995, through March 31,
1996 and the years ended March 31, 1997 and 1998 and for the nine
months ended December 31, 1997 and 1998 (unaudited) (continued)


5.    Notes Payable, Continued:

Future maturities of notes payable for years ending March 31 are
as follows as of December 31, 1998 (unaudited):

<TABLE>

<S>                                          <C>

1999 (three months)                               $     111,469
2000                                               394,122
2001                                             4,410,189
2002                                               406,184
2003                                               336,978
2004                                               150,062
Thereafter                                        $   1,322,996
                                             -------------

                                             $   7,132,000
                                             =============

</TABLE>

     All interest costs incurred during the years ended March 31,
1996, 1997 and 1998 and for the nine months ended December 31,
1997 and 1998 (unaudited) have been expensed during the
respective periods.


6.   Leases:

     Minimum fiscal year rental commitments for the years ending
March 31 under operating leases for buildings with noncancelable
terms of more than one year, are as follows as of March 31, 1998:

<TABLE>

<S>                                          <C>

1999                                         $      68,889
2000                                                70,489
2001                                                56,106
2002                                                15,000

</TABLE>

<PAGE>  Page __ of __
CBW, Inc. and Subsidiary
Notes to Consolidated Financial Statements,
for the period from inception, June 16, 1995, through March 31,
1996 and the years ended March 31, 1997 and 1998 and for the nine
months ended December 31, 1997 and 1998 (unaudited) (continued)


6.   Leases, Continued:

Minimum fiscal year rental commitments, which includes lease
commitments of Elmer's for the years ending March 31 under
operating leases for property, buildings and equipment with
noncancelable terms of more than one year, are approximately as
follows as of December 31, 1998 (unaudited):

<TABLE>

<S>                                               <C>

1999 (three months)                               $   155,000
2000                                                  609,000
2001                                                  572,000
2002                                                  523,000
2003                                                  469,000
2004                                                  348,000
Thereafter                                            836,000
                                                  -----------
                                                  $ 3,512,000
                                                  ===========

</TABLE>

     The leases generally require the Company to pay certain
other costs of the properties.  Rental expense on operating
leases amounted to approximately $29,000, $127,000 and $135,000
for the years ended March 31, 1996, 1997 and 1998 and $104,000
(unaudited) and $343,000 (unaudited) for the nine months ended
December 31, 1997 and 1998.

7.   Related Party Transactions:

     Amounts outstanding with Jaspers Food Management, Inc.
(JFMI) are approximately as follows:

<TABLE>

<S>                           <C>         <C>        <C>
                                   March 31,         December 31,
                                --------------------
                               1997      1998        1998
                               ----      ----        ----
                                                     (Unaudited)

Accounts payable and other liabilities   $  110,000  $   76,000
$  124,000
Note payable                       50,000                50,000
- -

</TABLE>
CBW, Inc. and Subsidiary
Notes to Consolidated Financial Statements,
for the period from inception, June 16, 1995, through March 31,
1996 and the years ended March 31, 1997 and 1998 and for the nine
months ended December 31, 1997 and 1998 (unaudited) (continued)


     Accounts payable and other liabilities due to affiliates are
due on demand and accrue interest at an annual rate of 10.5%
based on the outstanding balance over 28 days.

<PAGE>  Page __ of __
CBW, Inc. and Subsidiary
Notes to Consolidated Financial Statements,
for the period from inception, June 16, 1995, through March 31,
1996 and the years ended March 31, 1997 and 1998 and for the nine
months ended December 31, 1997 and 1998 (unaudited) (continued)


7.   Related Party Transactions, Continued:

     Transactions applicable to JFMI were approximately as
follows:

<TABLE>

<S>                 <C>    <C>     <C>       <C>     <C>
                         Periods ended       Nine months ended
                           March 31             December 31,
                    ------------------------------     ----------
- -------
                    1996   1997    1998      1997    1998
                    ----   ----    ----      ----    ----
                                              (Unaudited)
Interest expense    $  3,000       $ 10,000  $ 15,000  $ 11,000
$ 11,000
Labor and related expenses  124,000      377,000      420,000
420,000              576,000

</TABLE>

     Under the terms of a management services agreement, JFMI
provides substantially all store management, accounting, human
resources, training and other administrative services related to
the operation of the five Ashley's Deli restaurants as disclosed
in labor and related expenses above.


8.   Contingencies:

From time to time, the Company is involved in litigation relating
to claims arising in the normal course of its business.  The
Company maintains insurance coverage against potential claims in
amounts which it believes to be adequate.  Management believes
that it is not presently a party to any litigation, the outcome
of which would have a material adverse effect on the Company's
business or operations.


9.   Acquisition of Elmer's Restaurants, Inc.

On August 25, 1998, the Company acquired a controlling interest
(705,000 shares representing 53.8% of the outstanding stock) in
Elmer's for approximately $4,500,000.  The total cost of the
acquisition of $4,612,013, including $112,013 of related
acquisition costs, was provided by approximately $4,000,000 of
debt financing and the balance in the Company's own cash.  The
purchase method of accounting has been used to record this
CBW, Inc. and Subsidiary
Notes to Consolidated Financial Statements, Continued
for the period from inception, June 16, 1995, through March 31,
1996 and the years ended March 31, 1997 and 1998 and for the nine
months ended December 31, 1997 and 1998 (unaudited)


9.   Acquisition of Elmer's Restaurants, Inc., Continued

transaction.  The cost of the acquisition was allocated to the
assets and liabilities of Elmer's based on relative fair market
values, as follows:

<PAGE>  Page __ of __
<TABLE>

<S>                                               <C>

Current assets                                    $ 1,222,930
Property, buildings and equipment                   3,757,633
Intangible assets, primarily goodwill               2,171,048
Other assets                                           43,587
Liabilities assumed                                (2,163,185)
Deferred income taxes                                (420,000)
                                                  ------------
                                                  $ 4,612,013
                                                  ============

</TABLE>

The results of operations of Elmer's have been included in the
results of operations of the Company from August 31, 1998 (the
results of operations of Elmer's from August 25, 1998 to August
31, 1998 are not material to the results of operations of the
Company).  The minority interest included in the financial
statements represents the 46.2% separate public ownership of
Elmer's.

The following table represents the unaudited pro forma results of
operations for the year ended March 31, 1998 and the nine months
ended December 31, 1998 as if the acquisition of 53.8% of the
outstanding common stock of Elmer's had occurred at the beginning
of the respective periods (including a pro forma income tax
provision as if CBW had been a taxable corporation).  These pro
forma results have been prepared for comparison purposes only and
do not purport to be indicative of what would have occurred had
the acquisition been made at the beginning of the respective
periods or of results which may occur in the future.

<TABLE>

<S>                              <C>         <C>

                                  Year Ended Nine Months Ended
                                March 31, 1998    December 31,
1998

Total revenue                   $ 18,187,000 $ 14,327,000
Income from operations             1,317,000    1,100,000
Income before provision for income taxes          545,000
595,000
Income before minority interest in consolidated
  subsidiary                         360,000      393,000
Net income                           263,000      241,000

</TABLE>

<PAGE>  Page __ of __
CBW, Inc. and Subsidiary
Notes to Consolidated Financial Statements,
for the period from inception, June 16, 1995, through March 31,
1996 and the years ended March 31, 1997 and 1998 and for the nine
months ended December 31, 1997 and 1998 (unaudited) (continued)


10.  Subsequent Events:

Merger with Elmer's

Effective February 18, 1999, the Company merged with Elmer's in a
transaction in which Elmer's was the surviving corporation.  In
consideration for the issuance by Elmer's of 770,500 new shares
of Elmer's stock to the Company's shareholders, Elmer's acquired
all the stock of the Company.  Accordingly, each Company
shareholder received 144.4507 shares of Elmer's stock for every
Company share owned.  The shares of Elmer's stock previously
acquired by the Company, a total of 705,000 shares, were
concurrently transferred to Elmer's and were canceled upon
receipt thereof.

Acquisition of Grass Valley Ltd., Inc. (dba Richard's Deli and
Pub)

Effective March 31, 1999, Elmer's executed a stock exchange
agreement with Grass Valley Ltd., Inc. (GVL), a closely held
Oregon corporation, in a transaction in which Elmer's acquired
100% of the outstanding stock of GVL in consideration for the
payment by Elmer's of $110,000 in cash and the issuance of
209,620 restricted shares of Elmer's common stock to the GVL
shareholders.  GVL is now a wholly-owned subsidiary of Elmer's.

GVL is the owner and operator of four restaurants in Hillsboro,
Aloha and Tigard, Oregon operating under the name of Richard's
Deli and Pub.  The first Richard's Deli and Pub was opened in
August 1994 and all the restaurants are located in leased retail
space.  Elmer's plans to continue operations at all four
locations in a substantially similar manner.

<PAGE>  Page __ of __


Elmer's Restaurants, Inc. and CBW, Inc.
Pro Forma Combined Financial Statements (Unaudited)
December 31, 1998 and for the nine months ended December 31, 1998
and for the year ended March 31, 1998

<PAGE>  Page __ of __
Pro Forma Combined Financial Statements
Elmer's Restaurants, Inc.


Effective February 18, 1999, CBW, Inc. (CBW) merged with Elmer's
Restaurants, Inc. (Elmer's) in a transaction in which Elmer's was
the surviving corporation.  CBW had previously acquired 53.8% of
the outstanding stock of Elmer's on August 25, 1998 for
approximately $4,500,000, in a transaction accounted for as a
purchase of Elmer's by CBW and a new basis of accounting was
established for the assets and liabilities of Elmer's to the
extent of the change in ownership at that date.  Inasmuch as CBW
owned a controlling interest before and after the merger, the
merger is also accounted for as a purchase transaction as if CBW
acquired the assets and assumed the liabilities of Elmer's for an
amount equal to the fair market value of the 46.2% separate
public ownership of Elmer's.

Presented on the following pages ___ through ___ are the
unaudited pro forma balance sheet as of December 31, 1998 as if
the merger of CBW and Elmer's occurred at that date and the
unaudited pro forma statements of operations for the nine months
ended December 31, 1998 and the year ended March 31, 1998 as if
the merger occurred at the beginning of the respective periods.

The merger was consummated by Elmer's issuance of 770,500 new
shares of Elmer's stock to CBW shareholders.  In connection with
the merger, Elmer's assumed approximately $4 million in debt owed
by CBW arising from CBW's acquisition of the controlling block of
stock on August 25, 1998, whereby CBW acquired all the stock and
assets of Elmer's.  Elmer's entered into a new financing
agreement whereby it borrowed funds to refinance existing debt
and debt of CBW totaling approximately $1,750,000.  Elmer's also
used existing cash to reduce debt by approximately $1,000,000.

Each CBW shareholder received 144.4507 shares of Elmer's
restricted stock for every CBW share owned.  The shares of
Elmer's stock previously acquired by CBW, a total of 705,000
shares, were concurrently transferred to Elmer's and were
canceled upon receipt thereof.

In the opinion of management, all adjustments necessary to
present fairly such pro forma financial statements have been made
based on the terms and structure of the transaction.  Management
anticipates, however, that changes in the composition of the
assets to be acquired and liabilities to be assumed will occur
due to changes in the ordinary course of business.  Management
believes any related change in adjustments will not be material
to the pro forma financial statements.

These unaudited pro forma financial statements are not
necessarily indicative of what actual results would have been had
the transaction occurred at the beginning of the respective
periods nor do they purport to indicate the results of future
operations of Elmer's.

These unaudited pro forma financial statements should be read in
conjunction with the notes and the historical financial
statements and notes thereto of CBW and Elmer's.

<PAGE>  Page __ of __
Elmer's Restaurants, Inc. and CBW, Inc.
Pro Forma Combined Balance Sheet (Unaudited) (a)
December 31, 1998

<TABLE>

<S>                                <C>       <C>       <C>

                                   Historical           Pro Forma
                                   (Unaudited)
Adjustments                        Pro Forma
                                   ----------           ---------
- --                                 ----------
                                   CBW, Inc.(b)
                                   ------------
       ASSETS

Current assets:
 Cash and cash equivalents         $ 1,619,406
$(1,000,000)(c)                    $   619,406
 Accounts receivables                  323,235
323,235
 Inventories                           313,130
313,130
 Prepaid expenses and other            198,256
198,256
                                   -----------          ---------
- --                                 -----------
 Total current assets                2,454,027
(1,000,000)                          1,454,027

Property, buildings and equipment, net         6,050,251
890,876(e)                           6,941,127
Intangible assets, net               2,726,263
468,473(e)                           3,194,736
Other assets                            96,783
- -      96,783
                                   -----------          ---------
- --                                 -----------
                                   $11,327,324          $
359,349                            $11,686,673
                                   ===========
===========                        ===========
       LIABILITIES AND SHAREHOLDERS' EQUITY

Current liabilities:
 Notes payable, current portion    $   218,625          $
- -                                  $   218,625
 Accounts payable                      751,014
- -                                      751,014
 Accrued payroll and related taxes     180,842
- -                                      180,842
 Accrued expenses                      143,205
50,000(d)                              193,205
 Income taxes payable                   55,955
- -                                       55,955
                                   -----------          ---------
- --                                 -----------
 Total current liabilities           1,349,641
50,000                               1,399,641

Notes payable, net of current portion          6,913,375
(1,000,000)(c)                       5,913,375
Deferred income taxes                  460,000
350,000(d)                             810,000
                                   -----------          ---------
- --                                 -----------
                                     8,723,016
(600,000)                            8,123,016
                                   -----------          ---------
- --                                 -----------
Minority interest                    1,843,651
(1,843,651)(d)                               -
                                   -----------          ---------
- --                                 -----------
Shareholders' equity:
 Preferred stock and pro forma - no par value,
  500,000 shares authorized, none issued
 Common stock, historical - 10,000 shares
  authorized, 5,334 shares outstanding; pro
  forma - 10,000,000 shares authorized,
  1,376,609 shares outstanding         895,020
2,803,000(d)                         3,698,020
 Accumulated deficit                  (134,363)
- -                                     (134,363)
                                   -----------          ---------
- --                                 -----------
                                       760,657
2,803,000                            3,563,657
                                   -----------          ---------
- --                                 -----------
                                   $11,327,324          $
359,349                            $11,686,673
                                   ===========
===========                        ===========

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

</TABLE>

<PAGE>  Page __ of __
Elmer's Restaurants, Inc. and CBW, Inc.
Notes to Pro Forma Combined Balance Sheet (Unaudited)
December 31, 1998

(a)  See the introductory paragraphs under "Pro Forma Combined
Financial Statements."

(b)  The historical consolidated balance sheet of CBW, Inc. as of
December 31, 1998 includes the accounts of Elmer's at that date
and reflects the purchase accounting adjustments related to the
acquisition of 53.8% of the outstanding common stock of Elmer's
by CBW.

(c)  To reflect use of cash to reduce existing debt arising from
the acquisition of 53.8% of the outstanding common stock of
Elmer's by CBW.

                                                  $(1,000,000)
                                                  ============


(d)  The total estimated fair value of assets acquired in the
merger transaction is comprised of the following:

<TABLE>

<S>                                               <C>

Estimated value of 606,109 shares of
  outstanding common stock of Elmer's
  (other than CBW ownership) at the
  date of the merger                                   $
2,803,000
Assumed liabilities
1,880,153
Accrued expenses related to the transaction
50,000
Deferred income taxes
350,000
                                                  -------------
   Estimated fair value of assets acquired                  $
5,083,153
                                                  =============

</TABLE>

(e)  The estimated purchase price has been allocated to the
assets to be acquired and obligations to be assumed, based on the
estimate of the 46.2% proportionate fair values of the assets and
liabilities, as follows:

<TABLE>

<S>                 <C>            <C>            <C>

                    Historical                         Estimate
of                            Cost Basis
the Fair Value
                    of Assets to                       of Assets
to
                    be Acquired         Adjustments         be
Acquired
                    ------------        -----------         -----
- --------
Cash                $   735,676         $       -      $
735,676
Receivables                  142,042                 -
142,042
Inventories                  103,998                 -
103,998
Other                         81,205                 -
81,205
                    -----------         -----------         -----
- --------
   Total current assets    1,062,921                 -
1,062,921

Property, buildings and
  equipment                2,196,292             890,876
3,087,168
Intangible assets
  (primarily trademark
  and goodwill)              426,708             468,473
895,181
Other assets                  37,883                 -
37,883
                    -----------         -----------         -----
- --------
                    $ 3,723,804         $ 1,359,349         $
5,083,153
                    ===========         ===========
=============

</TABLE>

<PAGE>  Page __ of __
Elmer's Restaurants, Inc. and CBW, Inc.
Pro Forma Combined Statement of Operations (Unaudited) (a)
for the nine months ended December 31, 1998

<TABLE>

<S>                         <C>        <C>        <C>
                                   Elmer's Restaurants, Inc.
                         ----------------------------------------
- ------------
                                        Historical
                                        (Unaudited)
                         ----------------------------------------
- ------------
                                                   Elmer's
                                                   September 1
                                                   to
                                        Elmer's Rest-  December
31
                           CBW, Inc.    aurants, Inc.  1998 (b)
                           -----------  -------------  ----------
- --

Revenue                    $ 7,265,695  $12,765,833
$(5,704,513)
                           -----------  -----------    ----------
- -
Costs and expenses:
 Food, beverage and supplies              2,110,452
3,236,108                   (1,425,973)
 Labor and related           2,251,048    4,204,747
(1,900,939)
 Occupancy costs               460,426      771,050
(353,846)
 Depreciation and amortization              241,601
528,149                       (230,813)
 General and administrative expenses      1,531,340
3,206,218                   (1,376,021)
                           -----------  -----------    ----------
- -
                             6,594,867   11,946,272
(5,287,592)

 Income from operations        670,828      819,561
(416,921)

Nonoperating income (expense):
 Interest income                14,338       44,597
(13,011)
 Interest expense             (259,570)    (206,635)
79,843
 Gain on disposition of assets                9,977
35,732                          (9,977)
                           -----------  -----------    ----------
- -
 Income before provision for
   income taxes                435,573      693,255
(360,066)

Provision for income taxes    (144,735)(c)            (235,750)
121,735

Minority interest in earnings of
 consolidated subsidiary      (109,824)           -
109,824
                           -----------  -----------    ----------
- -
 Net income (loss)         $   181,014  $   457,505    $
(128,507)
                           ===========  ===========
===========
Pro forma net income per share

Weighted-average shares outstanding           4,626
                           ===========

</TABLE>

The accompanying notes are an integral part of the pro forma
combined financial statements.  Continued on next page.

<PAGE>  Page __ of __
Elmer's Restaurants, Inc. and CBW, Inc.
Pro Forma Combined Statement of Operations (Unaudited) (a)
for the nine months ended December 31, 1998 (continued)

<TABLE>

                              <C>            <C>
                                   Elmer's Restaurants, Inc.
                              ---------------------------------
                              Pro Forma
                              Adjustments    Pro Forma
                              -----------    -----------

Revenue                       $         -    $14,327,015

Costs and expenses:
 Food, beverage and supplies            -      3,920,587
 Labor and related                      -      4,554,856
 Occupancy costs                        -        877,630
 Depreciation and amortization                   (84,000)(d)(e)
454,937
 General and administrative expenses                   -
3,361,537
                              -----------    -----------
                                  (84,000)    13,169,547

 Income from operations            84,000      1,157,468

Nonoperating income (expense):
 Interest income                  (30,000)(f)          15,924
 Interest expense                 (46,000)(g)        (432,362)
 Gain on disposition of assets                         -
35,732
                              -----------    -----------
 Income before provision for
   income taxes                     8,000        776,762

Provision for income taxes         (3,000)(h)        (261,750)

Minority interest in earnings of
 consolidated subsidiary                -              -
                              -----------    -----------
 Net income (loss)            $     5,000    $   515,012
                              ===========    ===========
Pro forma net income per share                    $       .37
                                             ===========
Weighted-average shares outstanding            1,371,983(i)
1,376,609
                              ===========         ===========

</TABLE>

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

<PAGE>  Page __ of __
Elmer's Restaurants, Inc. and CBW, Inc.
Notes to Pro Forma Combined Statement of Operations (Unaudited)
for the nine months ended December 31, 1998


(a)  See the introductory paragraphs under "Pro Forma Combined
Financial Statements."

(b)  To eliminate results of operations for Elmer's for the
period September 1, 1998 through December 31, 1998 as such
results have also been included in the consolidated results of
operations of CBW.  (The results of operations of Elmer's from
August 25, 1998 - the date of acquisition of 53.8% of Elmer's
outstanding common stock by CBW - to August 31, 1998 are not
material to the combined results of operations.)

(c)  Represents unaudited pro forma income tax provision as if
CBW was a taxable corporation for the nine months ended December
31, 1998.

(d)  Adjustments to expenses for the period April 1, 1998 to
August 31, 1998 to reflect the effect of purchase accounting
adjustments relating to the acquisition of 53.8% of the
outstanding common stock of Elmer's by CBW:

<TABLE>

<S>                                                    <C>

To reflect amortization of $2,300,000 of trademarks and excess
of costs
  over fair value of net tangible assets acquired over 30 years
$  57,000
To record depreciation expense on adjusted buildings and
equipment over
  their useful lives (equipment - 3 to 7 years, buildings - 35
years,
  leasehold improvements - life of lease or applicable shorter
period)                                                 198,000
Less depreciation and amortization expense previously recorded
(282,000)

                                                      ----------
                                                      $ (27,000)
                                                      ==========

</TABLE>

(e)  Adjustment to expenses for the nine months ended December
31, 1998 to reflect the merger transaction of Elmer's and CBW.

<TABLE>

<C>                                                    <C>

To reflect amortization of $900,000 of trademarks and excess of
costs
  over fair value of net tangible assets acquired over 30 years
$  23,000
To record depreciation expense on adjusted buildings and
equipment over
  their useful lives (equipment - 3 to 7 years, buildings - 35
years,
  leasehold improvements - life of lease or applicable shorter
period)                                                 166,000
Less depreciation and amortization expense previously recorded
(246,000)
                                                      ----------
                                                      $ (57,000)
                                                      ==========
</TABLE>


(f)  Adjustment to interest income due to the use of
approximately $1,000,000 to reduce debt related to the
acquisition of common stock:

<TABLE>

<S>                                                    <C>

To reflect decrease in interest income                $  30,000
                                                      =========

</TABLE>

<PAGE>  Page __ of __
Elmer's Restaurants, Inc. and CBW, Inc.
Notes to Pro Forma Combined Statement of Operations (Unaudited),
for the nine months ended December 31, 1998 (continued)


(g)  Adjustment to interest expense due to $3,000,000 of CBW
debt, which is included in the historical financial statements
from September 1, 1998, consists of the following:

<TABLE>

<S>                                                    <C>

To reflect interest in interest expense on $1,250,000 at 12%
$ 112,000
To reflect increase in interest expense on $1,750,000 at 7.7%
101,000
Less interest expense previously recorded              (167,000)
                                                      ----------
                                                      $  46,000
                                                      ==========

</TABLE>

(h)  Adjustments to provision for income taxes (at an assumed
effective rate of approximately 34%) consist of the following:

<TABLE>

<S>                                                    <C>

To reflect the income tax effect of the pro forma adjustments in
  (d) through (g) above                               $  (3,000)
                                                       ==========

(i)  Adjustments to weighted-average shares outstanding consist
of the following:


</TABLE>
<TABLE>

<S>  <C>

To reflect the shares to be outstanding after the merger
transaction                                           $
1,371,983

===========

</TABLE>

<PAGE>  Page __ of __
Elmer's Restaurants, Inc. and CBW, Inc.
Pro Forma Combined Statement of Operations (Unaudited) (a)
for the year ended March 31, 1998

<TABLE>

<S>                      <C>      <C>          <C>       <C>

                               Historical
                         -------------------------------
                                 Elmer's       Pro Forma
                         CBW, Inc.             Restaurants, Inc.
Adjustments              Pro Forma
                         -----------           ------------------
- -----------              ---------
Revenue                  $1,591,293            $16,596,397  $
- -                        $18,187,690
                         ----------            -----------  ---------
- -                        -----------
Costs and expenses:
  Food, beverage and supplies    564,115         4,263,703
- -                          4,827,818
  Labor and related         420,427              5,490,690
- -                          5,911,117
  Occupancy and costs       138,058                998,782
- -                          1,136,840
  Depreciation and amortization      56,263        679,455
(86,000)(c)(d)  649,718
  Selling, general and administrative
    expenses                172,312              4,107,003
- -                          4,279,315
                         ----------            -----------  ---------
- --                       -----------
                          1,351,175             15,539,633
(86,000)                  16,804,808
                         ----------            -----------  ---------
- --                       -----------
    Income from operations       240,118         1,056,764
86,000                     1,382,882

Nonoperating income (expense):
  Interest income                48                 66,225
(40,000)(e)                   26,273
  Interest expense          (34,896)              (324,578)
(285,000)(f)    (644,474)
  Gain on disposition of assets           -            368
- -                                368
                         -----------           -----------  ---------
- --                       ------------
    Income before income taxes      205,270        798,779
(239,000)                    765,049

Provision for income taxes       (72,000)(b)  (269,000)
81,000(g)                   (260,000)
                         -----------           ------------ ---------
- --                       ------------
    Net income           $ 133,270 (b)         $   529,779  $
(158,000)                $   505,049
                         ===========           ============
===========              ============
Pro forma net income per share                                   $
 .37
                                                         ============
Weighted-average shares outstanding                 4,000
1,372,609(h)               1,376,609
                         ===========                     ===========
============

</TABLE>

The accompanying notes are in integral part of the pro forma combined
financial statements.


<PAGE>  Page __ of __
Elmer's Restaurants, Inc. and CBW, Inc.
Notes to Pro Forma Combined Statement of Operations (Unaudited)
for the year ended March 31, 1998


(a)  See the introductory paragraphs under "Pro Forma Combined
Financial Statements."

(b)  Represents unaudited pro forma income tax provision as if
CBW was a taxable corporation for the year ended March 31, 1998.

(c)  Adjustments to expenses for the year ended March 31, 1998 to
reflect the effect of purchase accounting adjustments relating to
the acquisition of 53.8% of the outstanding common stock of
Elmer's by CBW:

<TABLE>

<S>                                                    <C>

To reflect the amortization of $2,300,000 of trademarks and
excess
  of costs over fair value of net tangible assets acquired over
30 years                                              $  77,000
To record depreciation expense on adjusted buildings and
equipment over
  their useful lives (equipment - 3 to 7 years, buildings - 35
years,
  leasehold improvements - life of lease or applicable shorter
period)                                                 265,000
Less depreciation and amortization expense previously recorded
(363,000)
                                                      ----------
                                                      $ (21,000)
                                                       ==========
</TABLE>

(d)  Adjustment to expenses for the year ended March 31, 1998 to
reflect the merger transaction of CBW and Elmer's:

<TABLE>

<S>                                                    <C>

To reflect amortization of $900,000 of trademarks and excess of
costs
  over fair value of net tangible assets acquired over 30 years
$  30,000
To record depreciation expense on adjusted buildings and
equipment over
  their useful lives (equipment - 3 to 7 years, buildings - 35
years,
  leasehold improvements - life of lease or applicable shorter
period)                                                 221,000
Less depreciation and amortization expense previously recorded
(316,000)
                                                      ----------
                                                      $ (65,000)
                                                      ==========
</TABLE>

(e)  Adjustment to interest income due to the use of
approximately $1,000,000 to reduce debt related to the
acquisition of common stock:

<TABLE>

<S>  <C>

To reflect decrease in interest income                $  40,000
                                                      =========
</TABLE>

(f)  Adjustment to interest expense due to $3,000,000 of CBW
debt, consists of the following:

<TABLE>

<S>                                                    <C>

To reflect increase in interest expense on $1,250,000 at 12%
$ 150,000
To reflect increase in interest expense on $1,750,000 at 7.7%
135,000
                                                      ---------
                                                      $ 285,000
                                                      =========

</TABLE>


<PAGE>  Page __ of __
Elmer's Restaurants, Inc. and CBW, Inc.
Notes to Pro Forma Combined Statement of Operations (Unaudited),
for the year ended March 31, 1998 (continued)


(g)  Adjustments to provision for income taxes (at an assumed
effective rate of approximately 34%) consist of the following:

<TABLE>

<S>                                                    <C>

To reflect the income tax effect of the pro forma adjustments in
  (c) through (f) above                               $  81,000
                                                      =========
</TABLE>

(h)  Adjustments to weighted-average shares outstanding consist
of the following:

<TABLE>

<S>                                                    <C>

To reflect the shares to be outstanding after the merger
transaction                                           $
1,372,609

===========
</TABLE>


<PAGE>  Page __ of __
Item 8. Change in Fiscal Year

Not applicable.

Signatures

Pursuant to the requirements of the Securities Exchange Act of
1934, the registrant has duly caused this report to be signed on
its behalf by the undersigned hereunto duly authorized.

                            .....................................
                                    Elmers Restaurants, Inc.

Date June 14, 1999     ../s/ William Service, C.E.O..............
                      William W. Service, Chief Executive Officer



                      <PAGE>    Page __ of __

Page 3 -- PLAN OF MERGER
                         PLAN OF MERGER

PARTIES:

ELMER'S RESTAURANTS, INC., an Oregon corporation (Surviving
Corporation)

CBW INC., an Oregon corporation (Merging Corporation)

RECITALS:

     A.    The Boards of Directors of the Merging Corporation and
the  Surviving  Corporation and the Shareholders of  the  Merging
Corporation have adopted this plan pursuant to which the  Merging
Corporation  shall  be  merged  into  the  Surviving  Corporation
pursuant  to  the Oregon Business Corporation Act, and  upon  the
terms and conditions set forth herein.

     B.   A subsidiary of the Merging Corporation, CBW Food
Company L.L.C. (the 'Subsidiary'), owns 705,000 shares of the
Surviving Corporation (the 'Subsidiary Shares').

AGREEMENTS:

     1.   MERGER.  The Merging Corporation shall be merged into
the Surviving Corporation, effective as of the filing of Articles
of Merger  with the Oregon Secretary of State (Effective Time).
At the  Effective  Time,  the  separate existence  of  the
Merging Corporation  shall  cease, both the Merging Corporation
and  the Surviving Corporation shall be a single corporation,
which  shall be  the Surviving Corporation, and the Subsidiary
shall become a subsidiary of the Surviving Corporation.

     2.   MANNER AND BASIS OF CONVERTING SHARES.  For each of
their shares  of  the  Merging  Corporation, the  shareholders
of  the Merging  Corporation shall each receive 144.4507  shares
of  the Surviving Corporation.  Upon the Effective Time, the
shareholders of  the  Merging Corporation shall transfer all of
the shares  in the  Merging  Corporation to the Surviving
Corporation  and  the Surviving  Corporation shall issue to each
shareholder  a  stock certificate  representing the shares of the
Surviving Corporation in accordance with the preceding sentence.

     3.   CANCELLATION.  Upon the Effective Time, all shares of
stock in  the  Merging  Corporation shall be  owned  and  held
by  the Surviving  Corporation and at that time shall be
cancelled.   The Subsidiary  Shares shall be outstanding upon the
Effective  Time, but immediately thereafter shall be transferred
by the Subsidiary to the Surviving Corporation and thereupon
cancelled.

     4.   TERMS AND CONDITIONS.  The title to all real estate and
other   property   owned   by  the  Merging   Corporation   shall
automatically  be  vested  in the Surviving  Corporation  without
reversion  or impairment.  The Surviving Corporation assumes  all
liabilities and obligations of the Merging Corporation as of  the
Effective Time.

                      <PAGE>    Page 1 of 2

     5.   CONTINUATION OF BUSINESS.  After the Effective Time,
the Surviving  Corporation shall continue to carry  on  the
business activities  now being carried on by both the Merging
Corporation and the Surviving Corporation.

          DATED this 18th day of February, 1999.

                              ELMER'S RESTAURANTS, INC.



                              By   _/s/_William Service__________
                                   C.E.O.

                              By   _/s/_Juanita Nelson___________
                                   Secretary

                              CBW INC.


                              By   _/s/_Bruce Davis______________
                                   President

                              By   _/s/_Bruce Davis______________
                                   Secretary

                      <PAGE>    Page 2 of 2


                     VOTING TRUST AGREEMENT


     THIS  VOTING  TRUST  AGREEMENT  ("Agreement")  is  made  and
entered  into  this 18th day of February, 1999,  by  and  between
Bruce  N.  Davis,  William W. Service, Gregory  W.  Wendt,  Linda
Bolton,   Cordy  Jensen,  Ken  N.  Boettcher  and  Karen   Brooks
("Holders"),   shareholders   of   Elmer's   Restaurants,    Inc.
("Corporation"), and Bruce N. Davis, William W. Service and Cordy
Jensen ("Voting Trustees").

RECITALS:

     WHEREAS,  each  of  the Holders owns capital  stock  in  the
Corporation  and  deems  it to be in the  best  interest  of  the
parties to this Agreement and the Corporation that this Agreement
be made;

     NOW,  THEREFORE, in consideration of the foregoing  and  the
mutual  promises  and obligations set forth herein,  the  parties
agree as follows:

     Voting Trust.

          Creation  of  Voting Trust.  The Voting  Trustees,  and
each  of  them,  are hereby appointed voting trustees  under  the
voting trust created by this Agreement.  During the term of  this
Agreement,  the Voting Trustees shall act as voting  trustees  in
respect  to the tendered shares of stock in the Corporation,  and
voting shares subsequently received by the Voting Trustees  as  a
result  of the operation of this Agreement (such tendered  shares
and  subsequent  shares to be collectively  referred  to  as  the
"Shares"), with all the powers, rights and privileges and subject
to all the conditions and covenants hereinafter set forth.

          Deposit of Shares.  Concurrently with the execution and
delivery of this Agreement, each Holder will assign and transfer,
or  cause  to be assigned and transferred, to the Voting Trustees
all  shares of voting stock in the Corporation owned directly  or
indirectly  or held of record by such Holder.  Each  Holder  will
also   assign   and  transfer,  or  cause  to  be  assigned   and
transferred, to the Voting Trustees all shares of voting stock in
the  Corporation acquired during the term of this  Agreement  and
owned  directly or indirectly or held of record by  such  Holder;
the  assignment and transfer will be made immediately  after  the
acquisition thereof.  Each Holder shall deposit with  the  Voting
Trustees the certificates representing such shares, duly endorsed
in  blank or accompanied by stock powers or other instruments  of
assignment  duly executed in blank, free and clear of any  liens,
claims, encumbrances or other rights of third parties.

          Delivery of Voting Trust Certificates.  Upon receipt by
the  Voting  Trustees  of the certificates for  the  Shares,  the
Voting  Trustees shall hold the Shares, in trust, subject to  the
terms and conditions of this Agreement and shall deliver or cause
to  be  delivered  to  each  Holder  one  or  more  voting  trust
certificates ("Voting Trust Certificates" or "Certificates"),  in
the  form  provided  for  in  Section 2.1,  representing  in  the
aggregate the total number of Shares deposited by each Holder.

          Issue  of  Share Certificates To Voting Trustees.   The
certificates representing the Shares shall be surrendered by  the
Voting  Trustees  to  the  Corporation  and  canceled,  and   new
certificates  representing the Shares  shall  be  issued  by  the
Corporation to and in the name of the Voting Trustees, as  voting
trustees, and the fact that such certificates are issued pursuant
to  this Agreement shall be noted by the Corporation on its stock
transfer   records.  The  Voting  Trustees  are  authorized   and
empowered to cause to be made any further transfers of the Shares
which  may become necessary through the occurrence of any  change
of persons holding the office of Voting Trustee.

          Acceptance  of Trust.  The Voting Trustees  accept  the
trust  created  hereby in accordance with all of  the  terms  and
conditions contained in this Agreement.  The Shares shall be held
by the Voting Trustees for the purposes of and in accordance with
this  Agreement, and none of the Shares, or any interest therein,
shall be sold or otherwise disposed of, pledged or encumbered  by
the Voting Trustees, except as provided in this Agreement.

     Voting Trust Certificates.

          Form.   The Voting Trust Certificates to be issued  and
delivered by the Voting Trustees under this Agreement in  respect
of  the  Shares shall be substantially in the form of Exhibit  A,
with  such changes therein consistent with the provisions of this
Agreement as the Voting Trustees and the Holders may from time to
time approve:

          Restrictions on Certificate Transfers.

               Applicability  of Restrictions.  The  restrictions
on  transfer of Voting Trust Certificates are intended  to  apply
during  the  term  of  the  voting trust  provided  for  in  this
Agreement.

               Restriction  on Lifetime Disposition.   No  Holder
shall dispose of (and the terms "dispose of" and "disposition" as
used  in  this  Agreement  mean any sale,  transfer,  assignment,
pledge,  mortgage, distribution or other form of  disposition  or
conveyance,  whether voluntary, involuntary, or by  operation  of
law,  or  in the case of a non-individual Holder, pursuant  to  a
merger,  consolidation, sale of assets or  other  reorganization,
and  whether testamentary or inter vivos) all or any part of  his
interest  in  a Voting Trust Certificate issued hereunder  except
under  the  conditions  set forth in this Agreement.   Until  the
termination  of  this  Agreement, each Voting  Trust  Certificate
shall  remain subject to this Agreement even though an  offer  or
offers  are  made  under this Agreement but not  accepted.   Each
person,  personal representative, entity or successor in interest
who  acquires  an  interest in a Voting Trust Certificate  issued
hereunder  shall hold it subject to the terms of this  Agreement.
Every transferee of a Voting Trust Certificate, by the acceptance
of  such Certificate, shall become a party to this Agreement, and
shall assume all rights and obligations which the transferor  had
under this Agreement.

               Disposition  Upon  Death.  Upon  the  death  of  a
Holder  of a Voting Trust Certificate, the estate of the deceased
Holder (or the distributee of the estate) shall be deemed to have
succeeded to the decedent's interest in this Agreement, and shall
be  deemed to have agreed to assume decedent's obligations  under
this Agreement.

               Right of First Refusal.  The Shares are subject to
a right of first refusal, as set forth in a Share Transfer
Agreement, dated as of May 22, 1997, among CBW Inc., the Holders
and certain other persons, as amended by a First Amendment to
Share Transfer Agreement, dated August 25, 1997 (the "Share
Transfer Agreement").  The Holders agree that transfer of a
Voting Trust Certificate shall be subject to the right of first
refusal set forth in the Share Transfer Agreement in the same
manner as if the Voting Trust Certificate were a share of common
stock in CBW Inc.

               2.2.5      Transfer;  Registered Holder;  Transfer
Books.   The  Voting Trustees shall keep available for inspection
by  Holders at the office of the Voting Trustees set forth in the
Voting  Trust Certificate (or at such other office of  which  the
holders  thereof  have  been notified  in  writing)  correct  and
complete  books  and records of account relating  to  the  voting
trust created by this Agreement and a record of all Holders.  The
Voting Trust Certificates shall be transferable only on the books
of  the  Voting  Trustees, upon surrender of  such  Voting  Trust
Certificates (duly endorsed in blank or accompanied by  a  proper
instrument  of  assignment duly executed in blank, together  with
all  requisite transfer tax stamps attached thereto and an amount
sufficient  to  pay all Federal, State and local taxes  or  other
governmental  charges, if any, then payable  in  connection  with
such  transfer)  by the registered Holder in person  or  by  such
Holder's  duly  authorized attorney.  Upon the surrender  of  any
Voting Trust Certificate for transfer, the Voting Trustees  shall
cancel  such Voting Trust Certificate and issue to the transferee
(and  to  the registered holder of such Voting Trust Certificate,
in the case of a partial transfer) a new Voting Trust Certificate
or  Certificates  in  the  same  form  and  representing  in  the
aggregate the same number of Common Shares of the Corporation  as
the  Voting  Trust Certificates presented for cancellation.   Any
Voting  Trust  Certificate or Certificates may be  exchanged  for
another   Voting   Trust  Certificate  or  other   Voting   Trust
Certificates  for  a  like  aggregate amount,  but  in  different
denominations.

          2.3.  Record Ownership.  The Voting Trustees may  treat
the  registered Holder of each such Voting Trust Certificates  as
the  absolute  owner  thereof for all  purposes  whatsoever,  and
accordingly  shall  not  be  required  to  recognize  any  legal,
equitable  or  other  claim  or interest  in  such  Voting  Trust
Certificate on the part of any other person, whether or  not  the
Voting Trustees shall have express or other notice thereof.

          2.4. Replacement of Mutilated or Lost Certificates.  In
case  any Voting Trust Certificate shall become mutilated  or  be
destroyed,  lost or stolen, the registered Holder  thereof  shall
immediately notify the Voting Trustees, who, at their  discretion
and subject to the following sentence, shall issue and deliver to
such  Holder  a  new Voting Trust Certificate of like  tenor  and
denomination in exchange for and upon cancellation of the  Voting
Trust Certificate so mutilated, or in substitution for the Voting
Trust  Certificate so destroyed, lost or stolen.   The  applicant
for such substituted Voting Trust Certificate shall furnish proof
reasonably   satisfactory  to  the  Voting   Trustees   of   such
destruction, loss or theft, and, upon request, shall  furnish  an
indemnity  reasonably  satisfactory to the  Voting  Trustees  and
shall  comply  with  such other reasonable  requirements  as  the
Voting Trustees may prescribe.

     Dividends and Distributions; Subscriptions.

          Dividends  or  Distributions Payable in Cash  or  Other
Property.  The Voting Trustees shall, from time to time,  pay  or
cause  to  be  paid  to  Holders, their pro  rata  share  of  any
dividends  or  distributions payable in cash or  property,  other
than  voting  stock of the Corporation, collected by  the  Voting
Trustees upon the Shares deposited hereunder.  For the purpose of
making  any  such payment, or for any other purpose,  the  Voting
Trustees  may,  in their discretion, fix such date  as  they  may
reasonably  determine as a record date for the  determination  of
persons entitled to any payments or other benefits hereunder,  or
order  their transfer books closed for such period or periods  of
time as they shall deem proper.

          Share  Dividends or Distributions.  The Voting Trustees
shall  receive and hold, subject to the terms of this  Agreement,
any  voting  stock of the Corporation issued in  respect  of  the
Shares  by reason of any recapitalization, share dividend, split,
combination or the like and shall issue and deliver Voting  Trust
Certificates  therefor  to the holders  in  proportion  to  their
respective interests therein as shown on the books of the  Voting
Trustees.

          Subscriptions.   In  case  any  voting  stock  of   the
Corporation  shall  be  offered  to  the  stockholders   of   the
Corporation  for  subscription, then,  upon  receiving  from  any
Holder  at  least  two  full business  days  prior  to  the  time
permitted  by  the Corporation for subscription  and  payment,  a
request to subscribe on behalf of such Holder for a stated amount
of  such stock (which amount shall not exceed the ratable  amount
for  which the number of Shares represented by such Voting  Trust
Certificate may subscribe), together with the funds necessary  to
purchase the stock to be subscribed for, the Voting Trustees will
make  subscription  and  payment.  If the Voting  Trustees  shall
receive  instructions  to do so from any Holder,  or  in  case  a
request to subscribe and the required funds as referred to in the
preceding  sentence shall not have been received  by  the  Voting
Trustees  at  least twenty-four hours prior to the expiration  of
such  subscription rights, the Voting Trustees shall  attempt  in
good  faith  to sell such subscription rights on the  best  terms
reasonably available in the judgment of the Voting Trustees.   If
unable to effect such sale, the Voting Trustees may either permit
such  subscription rights to lapse or make them available to  any
one  or  more of the other Holders.  Any amount received  by  the
Voting Trustees (other than voting stock) in respect of the  sale
of  such subscription rights shall be distributed immediately  to
the Holder of such Voting Trust Certificate.

    Any  stock  subscribed for in accordance with the  provisions
of  this Section 3.3 shall be held by the Voting Trustees for the
purposes of and in accordance with this Agreement, and the Voting
Trustees  shall  deliver  or  cause  to  be  delivered  to   such
registered   Holder   one  or  more  Voting  Trust   Certificates
representing in the aggregate the total number of shares of stock
so subscribed for.  Upon receiving notice of any such offering of
voting  stock of the Corporation, the Voting Trustees  will  mail
copies  of  such notice to the registered Holders at  their  last
addresses as they appear on the books of the Voting Trustees.

     Matters Relating to Administration of Voting Trust; Voting.

          Action  by  Voting  Trustees.   The  number  of  Voting
Trustees  shall  be  three. In all matters  except  as  expressly
provided for in this Agreement, the Voting Trustees shall act  as
a group.  The action of a majority of the entire number of Voting
Trustees  as  stated above, expressed from  time  to  time  at  a
meeting,  or  by  a writing without a meeting, shall,  except  as
otherwise  herein  stated, constitute the action  of  the  Voting
Trustees and shall have the same effect as if assented to by all.
At  any  meeting of the Voting Trustees, any Voting  Trustee  may
vote  in  person  or by written proxy given to any  other  Voting
Trustee;  and any Voting Trustee may give a power of attorney  to
any other Voting Trustee to sign for him in case of action of the
Voting  Trustees taken in writing without a meeting.  The  Voting
Trustees may adopt their own rules of procedure.

          Rights  and  Powers  of  Voting Trustees.   The  Voting
Trustees shall possess and be entitled, subject to the provisions
hereof,  in their discretion, in person or by proxy, to  exercise
all  the  rights  and powers of absolute owners  of  all  Shares,
including, but without limitation, the right to receive dividends
on Shares, and the right to vote, consent in writing or otherwise
act with respect to any corporate or shareholders' actions.  Such
corporate or shareholders' actions include but are not limited to
the  election  of  directors, any increase or  reduction  in  the
stated   capital  of  the  Corporation,  any  classification   or
reclassification  of  any  of  the shares  as  now  or  hereafter
authorized  into  preferred or common stock or other  classes  of
shares  with or without par value, any amendment to the  Articles
of  Incorporation or Bylaws, any merger or consolidation  of  the
Corporation with other corporations, any sale of all or any  part
of  its  assets,  and  the creation of any mortgage  or  security
interest  in or lien on any property of the Corporation.   It  is
expressly stipulated that no voting right shall pass to others by
or  under  the  Voting Trust Certificates, or by  or  under  this
Agreement, or by or under any other express or implied agreement.

          Meetings  of  Holders.  In the event  that  the  Voting
Trustees, in their sole discretion, shall desire to ascertain the
views of the Holders with respect to any action or thing done  or
proposed  to be done by them or by the Corporation, or  upon  any
other  question, the Voting Trustees may for such purpose call  a
meeting  of  such Holders to be held at a place selected  by  the
Voting Trustees. Notice of this meeting shall set forth the time,
place  and purpose of the meeting and shall be mailed,  at  least
ten  days  before  the date of such meeting, to  each  Holder  of
record  of  Voting Trust Certificates outstanding hereunder.   At
such meeting, every Holder shall have the same number of votes as
the  Shares represented by the Voting Trust Certificates standing
in  his name and may vote in person or by written proxy.   If  at
any such meeting the Holders representing a majority in amount of
the  Shares  held  hereunder shall affirmatively  concur  in  any
expression  or view with regard to any matter or thing  mentioned
in the call of such meeting, such expression may conclusively and
for  all purposes be deemed by the Voting Trustees to be that  of
all  Holders.  Each  and  every Holder agrees  for  himself,  his
successors   and  assigns  to  accept  and  be  bound   by   such
determination  of  the  Holders  of  Voting  Trust   Certificates
representing  a  majority  in  amount  of  the  securities   held
hereunder  as  herein provided.  No action at  any  such  meeting
shall  operate to modify the express provisions of this Agreement
or  in  any  way  limit the powers and discretion of  the  Voting
Trustees  as  defined by this Agreement.  Votes by Holders,  made
pursuant  to  this  provision, are advisory  only,  and  are  not
binding on the Voting Trustees.

          Trustee   Removal.    The  Voting   Trustees   may   be
individually removed by the affirmative vote of, or by a  written
instrument or instruments signed by, the Holders of Voting  Trust
Certificates  representing a two thirds majority  of  the  Shares
for,   and  only  for,  acts  or  omissions  constituting  fraud,
misrepresentation,   misappropriation,  or  other   intentionally
tortious misconduct.

          Resignation.  A Voting Trustee may resign at  any  time
by  delivering his resignation in writing to the Holders, to take
effect sixty days after the date of such delivery, whereupon  all
powers,  rights  and obligations of the resigning Voting  Trustee
under this Agreement shall cease and terminate except as provided
in  this Agreement.  If a successor Voting Trustee shall not have
been appointed within sixty days after the giving of such written
resignation,  the  Voting Trustees may  apply  to  any  court  of
competent  jurisdiction to appoint a successor Voting Trustee  to
act  until  such  time, if any, as a successor  shall  have  been
appointed as provided in Section 4.6.

          Vacancies.  If any vacancy shall occur in the  position
of  Voting  Trustee by reason of the death, removal, resignation,
inability  or  refusal to act of a Voting Trustee, or  otherwise,
such vacancy shall be filled by the appointment of a successor by
the remaining Voting Trustees.  If there is at any time a vacancy
in  the  office of Voting Trustee, the voting power of the shares
of  the  Corporation  evidenced by the Voting Trust  Certificates
shall  continue to be exercised by the remaining Voting Trustees.
Any  successor Voting Trustee appointed as herein provided  shall
indicate   his   acceptance  of  such  appointment   by   signing
counterparts  of this Agreement and delivering such  counterparts
to the Holders, and thereupon such successor shall be vested with
all  the  rights, powers, duties and immunities herein  conferred
upon the Voting Trustees as if such successor had been originally
a  party to this Agreement as a Voting Trustee.  The term "Voting
Trustees" as used in this Agreement shall apply to and  mean  the
original Voting Trustee hereunder and any successor.

          Expenses, etc.  The Holders shall reimburse the  Voting
Trustees  for  all reasonable expenses, including  counsel  fees,
incurred by them in connection with the exercise of their  powers
and the performance of their duties under this Agreement.

          The Holders shall reimburse the Voting Trustees for the
cost  of all transfer tax stamps required and all Federal,  State
and  local  taxes payable in connection with the deposit  of  the
Shares  in  the  voting trust pursuant to this Agreement  and  in
connection  with  the re-transfer by the Voting Trustees  of  the
Shares to the Holders upon the surrender of such certificates.

           Any  such  expenses may be charged to the  Holders  of
Voting  Trust  Certificates pro rata according to the  number  of
Shares represented by the Certificates, and may be deducted  from
dividends or other distributions to them, or may be made a charge
payable as a condition to the delivery of Shares in exchange  for
Voting  Trust  Certificates as provided herein,  and  the  Voting
Trustees shall be entitled to a lien therefor upon Shares,  funds
or other property in their possession.

          Indemnification.  The Holders shall indemnify and  hold
the  Voting  Trustees  harmless from  and  against  any  and  all
liabilities,  losses,  costs, and expenses, including  reasonable
attorneys'  fees,  in  connection with  or  arising  out  of  the
administration of the voting trust created by this  Agreement  or
the  exercise of any powers or the performance of any  duties  by
them as herein provided or contemplated, except such as may arise
from  the  willful misconduct or gross negligence of  the  Voting
Trustees.

          Reliance on Advice of Counsel.  The Voting Trustees may
consult with counsel concerning any question which may arise with
reference  to  their duties or authority under this Agreement  or
any  of the provisions hereof or any matter relating hereto,  and
the  opinion  of  such  counsel shall  be  a  full  and  complete
authorization  and protection in respect of any action  taken  or
omitted  by the Voting Trustees here under in good faith  and  in
accordance with such opinion of counsel, and the Voting  Trustees
shall  not  be  liable  for any damages  sustained  as  a  result
thereof.

          No  Duty to Investigate.  The Voting Trustees shall not
be  bound  to  make any investigation into the facts  or  matters
stated  in  any  resolution, certificate, statement,  instrument,
opinion,  report, notice, request, direction, consent,  order  or
other paper or document submitted to the Voting Trustees.

          Interest  of  Voting  Trustees.   The  Voting  Trustees
assume  no  liability as shareholders, their  interest  hereunder
being  that of trustees only.  The Voting Trustees will vote  the
Shares  on all matters in accordance with the provisions of  this
Agreement,  but they shall have no implied obligations  and  they
assume  no responsibility in respect of any action taken (or  not
taken) in pursuance of their votes so cast.

          Compensation  of Voting Trustees.  Each Voting  Trustee
shall  not  be entitled to any compensation for their service  as
Voting  Trustees hereunder, other than reimbursement of  expenses
pursuant to Section 4.7.

           4.13  Fiduciary  Duties.   In  exercising  the  voting
rights  granted  herein, each Voting Trustee shall  exercise  his
best  judgment to vote for suitable directors of the Corporation,
and  to  vote  upon  any resolution, proposed  action,  or  other
matters  presented  at any stockholders' meeting.  In  exercising
voting rights, each Voting Trustee shall act in good faith and in
a  manner reasonably believed to be in the best interest  of  the
Corporation. Each Voting Trustee shall not be required to vote in
the  manner  recommended or advised by the registered holders  of
voting trust certificates.

           4.14  Exculpation.   Each Voting Trustee shall not  be
liable  to  the Holders for honest mistakes of judgment,  or  for
action or inaction taken in good faith and reasonably believed to
be  in  the best interest of the Corporation, provided  that  the
mistake,  action,  or inaction does not constitute  recklessness,
fraud, or willful or wanton misconduct.

           4.15  Owner  and Voting Agreement.   The  Holders  and
certain  other  persons  are  parties  to  an  Owner  and  Voting
Agreement,  dated  as  of May 22, 1997, as  amended  by  a  First
Amendment to Owner and Voting Agreement, dated as of July 9, 1998
(the  "Owner and Voting Agreement").  The Holders and the  Voting
Trustees agree that the Voting Trustees shall vote the Shares  as
if  they  were  "Owners" for purposes of  the  Owner  and  Voting
Agreement.

     Holders of Voting Trust Certificates Bound.

     All  Voting  Trust Certificates issued under this  Agreement
shall  be issued, received, and held subject to all of the  terms
of  this  Agreement.  Every registered Holder of a  Voting  Trust
Certificate,  and  every  bearer of a  Voting  Trust  Certificate
properly  endorsed  in  blank  or  properly  assigned,   by   the
acceptance  or  holding thereof shall be deemed conclusively  for
all purposes to have assented to this Agreement and to all of its
terms,  conditions  and provisions and shall  be  bound  by  this
Agreement  with  the same force and effect as if such  Holder  or
bearer had been originally a party to this Agreement.

     Dissolution of Corporation.

     In  the  event  of  the  dissolution  or  total  or  partial
liquidation of the Corporation, whether voluntary or involuntary,
the  Voting Trustees shall receive the moneys, securities, rights
or  property  to  which the Holders of Shares are  entitled,  and
shall  distribute  the same among the Holders  in  proportion  to
their interests.  Alternatively, the Voting Trustees may in their
discretion  deposit such moneys, securities, rights  or  property
with  any  bank or trust company doing business in the  State  of
Oregon, with authority and instructions to distribute the same as
above provided, and upon such deposit all further obligations  or
liabilities  of  the Voting Trustees in respect of  such  moneys,
securities, rights or property so deposited shall cease.

     Reorganization of Corporation.

     In  case the Corporation is merged into or consolidated with
another corporation, or all or substantially all of the assets of
the  Corporation are transferred to another corporation, then  in
connection  with  such transfers the term "Corporation"  for  all
purposes  of  this  Agreement shall  be  taken  to  include  such
successor corporation, and the Voting Trustees shall receive  and
hold  under  this  Agreement any voting stock of  such  successor
corporation  received  on  account of the  ownership,  as  Voting
Trustees  hereunder,  of  Shares held  hereunder  prior  to  such
merger,  consolidation  or transfer.  Voting  Trust  Certificates
issued  and outstanding under this Agreement at the time of  such
merger, consolidation or transfer may remain outstanding, or  the
Voting  Trustees  may, in their discretion, substitute  for  such
Voting  Trust  Certificates  new  voting  trust  certificates  in
appropriate form, and the term "Shares" as used herein  shall  be
taken  to include any shares which may be received by the  Voting
Trustees  in  lieu  of  all or any part  of  the  shares  of  the
Corporation.

     Termination; Release of Shares.

          Termination  by  Holders of Voting Trust  Certificates.
The  voting trust created by this Agreement may be terminated  at
any  time by the Holders representing eighty-five percent of  the
votes  to  which the Shares held by the Voting Trustees hereunder
are entitled.  Any such termination shall be effective sixty days
after  notice thereof has been delivered to the Voting  Trustees,
and  all  further  obligations or duties of the  Voting  Trustees
under  this Agreement or any provision hereof shall cease  as  of
the close of business on such effective date.

           8.2   Events  of Termination.  The Voting Trust  shall
also  terminate upon the occurrence of any one of  the  following
events:

           (1)   The  Corporation  makes an  assignment  for  the
benefit  of  creditors; files a voluntary petition in bankruptcy;
is  adjudicated bankrupt or insolvent; files a petition or answer
seeking  for itself any reorganization, arrangement, composition,
readjustment, liquidation, dissolution, or similar  relief  under
any statute, law or regulation; files an answer or other pleading
admitting  or  failing to contest the material allegations  of  a
petition  filed  against it in any proceeding  of  the  foregoing
nature;  or  seeks, consents to, or acquiesces in the appointment
of  a trustee, receiver, or liquidator of itself or of all or any
substantial part of its properties.

          Exchange of Shares and Voting Trust Certificates.  Upon
termination  of this Agreement, the Voting Trustees, in  exchange
for  and  upon  surrender  of any Voting Trust  Certificate  then
outstanding, shall, in accordance with the terms thereof and  out
of  the  Shares  received and held by them hereunder,  cause  the
Corporation  to  deliver to the Holders certificates  for  Shares
represented  by  such Voting Trust Certificate.  Furthermore,  if
any  such delivery shall take place (i) after the record date for
establishing holders of Shares entitled to vote at a  meeting  of
stockholders  but  (ii)  prior to the date  of  such  meeting  of
stockholders,  the  Voting  Trustees  shall  deliver   with   the
certificates  for  Shares an irrevocable  proxy  authorizing  the
person  in  whose name the certificates for Shares are registered
to vote such Shares at such meeting.

     New Subscribers.

     Any  holder  of shares of the Corporation may  at  any  time
become  a  subscriber hereto with respect to any such  shares  by
subscribing  to  this  Agreement and depositing  the  certificate
representing his shares, accompanied by duly executed instruments
of  transfer.  Such subscribers shall then become Holders  as  if
they were original parties to this Agreement.

     Amendments.

     This  Agreement may be amended or terminated at any time  by
an  instrument in writing duly executed and acknowledged  by  the
Holders  with Voting Trust Certificates representing  eighty-five
percent  of  the  votes to which the Shares held  by  the  Voting
Trustees hereunder are entitled.

     Miscellaneous.

          Benefits  of  this Agreement; Survival.  The  terms  of
this Agreement shall be binding upon and inure to the benefit  of
and shall be enforceable by the Holders, the Voting Trustees, and
their  respective  successors and assigns.   The  rights  of  the
Voting  Trustee under Sections 4.7 and 4.8 and of the Holders  of
Voting  Trustee Certificates under Section 8.2 shall survive  any
termination  of this Agreement or any resignation or  removal  of
any Voting Trustee pursuant to the terms of this Agreement.

          Notice.   Any  notice,  request, offer,  acceptance  or
other  communication permitted or required to be given  hereunder
to the Holders or the Voting Trustees shall be sent by facsimile,
certified  mail or by courier service, return receipt  requested,
or hand-delivered to such person at the address set forth below:

Holders:
                              Bruce N. Davis
                              William W. Service
                              140 E. 5th Street, Suite A
                              Eugene, Oregon 97401

                                                       Cordy
                              Jensen
                              27 East Fifth
                                                       Eugene,
                              Oregon 97401

                                                       Gregory W.
                              Wendt
                              2547 Lyon Street
                                                       San
                              Francisco, California 94123

                                                       Karen
                              Brooks
                              88725 Skyhigh Drive

Springfield, Oregon 97408

                                                       Linda
                              Bolton
                                                       1574
                              Coburg Road, #230
                                                       Eugene,
                              Oregon 97401

                                                       Ken N.
                              Boettcher
                              292 West Twelfth
                              Eugene, Oregon 97401

Voting Trustees:
                              Bruce N. Davis
                              William W. Service
                              140 E. 5th Street, Suite A
                              Eugene, Oregon 97401

                                                       Cordy
                              Jensen
                              27 East Fifth
                              Eugene, Oregon 97401

or  at  such  other  addresses as may be  established  by  notice
hereunder.  Any notice so given shall be deemed effective at  the
time  of  delivery indicated on the duly completed postal service
or courier receipt or when hand-delivered.

          Severability.  In case any provision of this  Agreement
shall be held to be invalid or unenforceable in whole or in part,
neither  the validity nor the enforceability of the remainder  of
this Agreement shall be in any way affected.

          Descriptive  Headings; Gender.  The  headings  in  this
Agreement are for the convenience of reference only and shall not
limit or otherwise affect the provisions hereof.  The use of  the
masculine  gender  shall be deemed to include  the  feminine  and
neuter gender.

          Counterparts of this Agreement.  This Agreement may  be
executed  in any number of counterparts, each of which  shall  be
deemed  to  be an original and all of which taken together  shall
constitute but one and the same instrument.

          Governing  Law.   This Agreement  and  the  rights  and
obligations  of  the parties hereunder shall be governed  by  and
interpreted in accordance with the laws of the State of Oregon.

          Term.   This  Agreement  and the voting  trust  created
hereby  shall expire and be of no further force or effect on  the
tenth  anniversary of the date of this Agreement, unless extended
by written agreement.

              [This space intentionally left blank]

                      <PAGE>    Page 1 of 2

     The respective parties have caused this Agreement to be
executed as of the date first above written.

     Voting Trustees:



     __/s/ Bruce N. Davis_________
     Bruce N. Davis



     __/s/ Cordy Jensen___________
     Cordy Jensen



     __/s/ William W. Service_____
     William W. Service



     Holders:



     __/s/ Bruce N. Davis_________
     Bruce N. Davis



     __/s/ Cordy Jensen___________
     Cordy Jensen



     __/s/ William W. Service_____
     William W. Service



     __/s/ Gregory W. Wendt_______
     Gregory W. Wendt



     __/s/ Karen Brooks___________
     Karen Brooks



     _/s/ Linda Bolton____________
     Linda Bolton



     _/s/ Ken N. Boettcher________
     Ken N. Boettcher

<PAGE>



                      MERGER AGREEMENT

     This MERGER AGREEMENT (this 'Agreement') is made as of
the 18th day of February, 1999 by and between ELMER'S
RESTAURANTS, INC., an Oregon corporation (the 'Surviving
Corporation'), CBW INC., an Oregon corporation (the 'Merging
Corporation'), and each shareholder of the Merging
Corporation listed on the attached Exhibit A (individually,
a 'shareholder of the Merging Corporation' and collectively,
the 'shareholders of the Merging Corporation').

Recitals:

     A.   The Merging Corporation, directly or indirectly,
owns 705,000 shares of the common stock of the Surviving
Corporation representing 53.8% of the Surviving
Corporation's issued and outstanding common stock.

     B.   The Surviving Corporation and the Merging
Corporation desire to consummate a merger on the terms and
conditions contained in this Agreement.

Agreements:

     NOW, THEREFORE, in consideration of the foregoing, and
for other good and valuable consideration, the receipt and
sufficiency of which are hereby acknowledged, the parties
hereby agree as follows:

     1.   Merger.  The Merging Corporation shall be merged into
the Surviving Corporation, effective as of the filing of
Articles of Merger with the Oregon Secretary of State (the
'Effective Time').  At the Effective Time, the separate
existence of the Merging Corporation shall cease, and both
the Merging Corporation and the Surviving Corporation shall
be a single corporation, which shall be the Surviving
Corporation.

     2.   Manner and Basis of Converting Shares.  For each share
of the Merging Corporation owned by a shareholder of the
Merging Corporation, the shareholder of the Merging
Corporation shall receive 144.4507 shares of the Surviving
Corporation.  Upon the Effective Time, the shareholders of
the Merging Corporation shall transfer all of the shares in
the Merging Corporation to the Surviving Corporation, and
the Surviving Corporation shall issue to each such
shareholder a stock certificate representing shares of the
Surviving Corporation in accordance with the preceding
sentence.

     3.   Closing.  The Surviving Corporation shall designate a
date (the 'Closing Date') that is no later than three months
following the date of this Agreement.  On the Closing Date,
the following actions shall occur at the offices of the
Surviving Corporation in Portland, Oregon (or at such other
location as the parties may designate):

<PAGE>    Page 1 of 12
          3.1
The Merging Corporation shall deliver to the
Surviving Corporation resolutions of the Board of Directors
and shareholders of the Merging Corporation approving the
transactions contemplated by this Agreement.

          3.2  The Surviving Corporation shall deliver to the
Merging Corporation resolutions of the Board of Directors of the
Surviving Corporation approving the transactions
contemplated by this Agreement.

          3.3  The Surviving Corporation and the shareholders of
the Merging Corporation shall each execute and deliver a
certificate confirming to the other that their
representations and warranties contained in this Agreement
are true and correct as if made on and as of the Closing
Date.

          3.4  The Surviving Corporation shall cause Articles of
Merger and a Plan of Merger substantially in the form of the
attached Exhibits B and C to be filed with the Secretary of
State for the State of Oregon.

          3.5  Certificates evidencing shares of the Merging
Corporation shall be surrendered, and certificates
evidencing shares of the Surviving Corporation shall be
delivered, in accordance with Section 2 above.

          3.6  The parties shall execute and deliver a
Registration Rights Agreement in the form of the attached Exhibit
D.

          3.7  The parties shall execute and deliver an Escrow
Agreement in the form of the attached Exhibit E (the 'Escrow
Agreement'), and the shareholders of the Merging Corporation
shall deposit in escrow certain of the shares of the
Surviving Corporation received by them pursuant to Section
3.5.

          3.8  The parties shall take such other actions and
execute and deliver such other documents as may be reasonably
required in order to close the transactions contemplated by
this Agreement, including, without limitation, execution by
the shareholders of the Merging Corporation of investor
questionnaires or similar instruments relating to the fact
that the shares of the Surviving Corporation to be issued to
the shareholders of the Merging Corporation will not be
registered under applicable securities laws.

     4.   Actions Prior to Closing Date.  During the period prior
to the Closing Date, the Merging Corporation agrees to take
the following actions:

          4.1  To own and operate its assets and properties in
the ordinary course of business in accordance with past
practice;

          4.2  To maintain all licenses and permits applicable to
its assets and properties in full force and effect and to comply
will all laws, rules, regulations, and ordinances applicable
to its assets and properties;

                   <PAGE>    Page 2 of 12
          4.3
To refrain from transferring, encumbering,
pledging, assigning, or otherwise disposing of its assets
and properties (or engaging in negotiations or discussions
regarding the same) or entering into additional contracts or
commitments except in the ordinary course of business in
accordance with past practice (provided that it may dispose
of items of equipment which are replaced with items of
comparable value);

          4.4  To provide such financial information relating to
the performance of its assets and properties as the Surviving
Corporation may reasonably request from time to time and to
grant reasonable access to its assets and properties and the
minute book, stock ledger, and corporate books and records
of the Merging Corporation to representatives of the
Surviving Corporation from time to time;

          4.5  During the period beginning on the date of this
Agreement and ending on the Closing Date, to refrain,
directly or indirectly, from entering into transactions with
the shareholders of the Merging Corporation or its
affiliates or from paying dividends or distributions to
shareholders of the Merging Corporation or increasing or
enhancing the compensation of directors, officers, or
employees of or consultants to the Merging Corporation,
except in accordance with plans previously disclosed to the
Surviving Corporation; and

          4.6  To maintain a net worth of no less than $480,000
and total indebtedness no greater than $4,300,000 and to refrain
from incurring additional indebtedness other than trade
payables incurred in the ordinary course of business.  In
the event the Merging Corporation's net worth is less than
$480,000 or total indebtedness is greater than $4,300,000 on
the Closing Date, the Surviving Corporation and the Merging
Corporation agree to act reasonably and in good faith to
adjust the conversion basis set forth in Section 2 above.

     5.   Representations and Warranties of the Merging
Corporation.  As a material inducement to the Surviving
Corporation to enter into this Agreement, each of the
shareholders of the Merging Corporation, severally but not
jointly, hereby represents and warrants to, and covenants
and agrees with, the Surviving Corporation as follows:

          5.1  The Merging Corporation is a corporation duly
organized, validly existing, and in good standing under the
laws of the State of Oregon.  Other than its wholly-owned
subsidiary, CBW Food Company L.L.C. (the 'Subsidiary'), the
Merging Corporation does not own, directly or indirectly,
any interest or investment (whether equity or debt) in any
corporation, partnership, business, trust, or other entity.
The Subsidiary is a limited liability company duly
organized, validly existing, and in good standing under the
laws of the State of Oregon.  The Merging Corporation and
the Subsidiary have full corporate power and authority and
all governmental licenses, authorizations, consents, and
approvals required to carry on the businesses they now
conduct and to own the assets and properties they now own.
Neither the ownership of their properties nor the nature of
their businesses require the Merging Corporation or the
Subsidiary to be qualified in any jurisdiction other than
the state of their incorporation.

          5.2  The authorized capital stock of the Merging
Corporation consists of 10,000 shares of common stock, of which
5,334 shares are outstanding.  The outstanding shares of the
Merging Corporation (the 'CBW Shares') are duly authorized
and validly issued and are

                   <PAGE>    Page 3 of 12
fully paid, nonassessable, and without par value.  The
Merging Corporation has not authorized or issued, or
committed to issue (a) any capital stock or other securities
not set forth in this Section 5.2 or (b) any options,
warrants, or other rights to acquire or convert any
obligations into, any shares of capital stock or other
securities of the Merging Corporation.

          5.3  The CBW Shares are pledged and assigned to Eagle's
View Management Company, Inc.  This pledge shall terminate on the
Closing Date.  On the Closing Date, the shareholders of the
Merging Corporation identified on Exhibit A shall have good
and marketable title to the CBW Shares in the amounts set
forth opposite their names, free and clear of liens, claims,
encumbrances, restrictions, options, and security interests
of any kind (collectively, 'Liens').

          5.4  The Merging Corporation and each of the
shareholders of the Merging Corporation has full right, power,
and authority, without the consent or authorization of any third
party (other than those identified on Schedule 5.4), to
execute, deliver, and perform its obligations under this
Agreement, which constitutes its legal, valid and binding
obligation, enforceable in accordance with its terms, except
that (a) such enforcement may be subject to bankruptcy,
insolvency, reorganization, moratorium, or other similar
laws now or hereafter in effect relating to creditors'
rights and (b) injunctive and other forms of equitable
relief may be subject to equitable defenses and to the
discretion of the court before which any proceeding may be
brought.  Neither the Merging Corporation nor its agents or
representatives have engaged any broker or finder in
connection with the transactions contemplated by this
Agreement.

          5.5  All taxes, licensing fees, and other governmental
fees, assessments, and charges pertaining to the ownership and
operation of the assets and properties of the Merging
Corporation and the Subsidiary have been paid in full.  The
assets and properties of the Merging Corporation and the
Subsidiary have been owned and operated in compliance in all
material respects with all applicable laws, rules,
regulations, ordinances, and governmental authorizations and
permits.  There is no action, suit, inquiry, proceeding, or
investigation by or before any court or governmental or
other regulatory or administrative agency or commission
pending or, to the best knowledge of the Merging
Corporation, threatened, against or involving or arising in
connection with the Merging Corporation or the Subsidiary or
their assets or properties, other than those that are
reasonably expected by the Merging Corporation or the
Subsidiary to be resolved without a material adverse effect
on the Merging Corporation or the Subsidiary.  To the best
knowledge of the Merging Corporation, it is not aware of any
facts which would form the basis for any material claim
against it or the Subsidiary.

          5.6  There are no contracts, agreements, leases, or
other commitments relating to the ownership and operation of the
assets and properties of the Merging Corporation or the
Subsidiary other than those identified on Schedule 5.6 (the
'Contracts').  Except to the extent described on
Schedule 5.6, the Contracts that will not be retained by the
Subsidiary are freely assignable to the Surviving
Corporation.  The Merging Corporation has previously
provided the Surviving Corporation with true and correct
copies of the Contracts, all of which are unamended and in
full force and effect and none of which is in default by
either party.  The execution, delivery, and performance by
the Merging Corporation of this Agreement does not
(a) conflict

                   <PAGE>    Page 4 of 12
with, result in a breach of violation of, or constitute a
default under, the Contracts, (b) constitute a violation of
any judgment, order, or decree applicable to the Merging
Corporation or the Subsidiary or any of their assets or
properties, or (c) result in the creation of any Lien on any
of its assets or properties.

          5.7  The Merging Corporation has not received written
notification from any governmental authority stating that
any real property owned or leased by the Merging Corporation
or the Subsidiary (the 'Real Property') or any part thereof
is (a) targeted for clean-up or remediation of Hazardous
Substances (hereinafter defined) or (b) not otherwise in
compliance with applicable Environmental Laws (hereinafter
defined).  To the best knowledge of the Merging Corporation,
there are no Hazardous Substances on, in, or under the Real
Property or any part thereof which are in violation of
applicable Environmental Laws, and there are no underground
storage tanks on or under the Real Property.  Neither the
Merging Corporation nor the Subsidiary has used the Property
to store or dispose of any Hazardous Substances.  The
Merging Corporation and the Subsidiary, and, to the best
knowledge of the Merging Corporation, all previous owners
and operators of the Real Property, have owned and operated
the Real Property in compliance with all applicable
Environmental Laws.  The term 'Hazardous Substance' means
any substance or material defined or designated as hazardous
or toxic (or by any similar term) under any Environmental
Law, including petroleum products and friable materials
containing more than one percent (1%) asbestos by weight.
The term 'Environmental Law' means any federal, state, or
local law, ordinance, rule, or regulation relating to
pollution or protection of the environment or actual or
threatened releases, discharges, or emissions, into the
environment, including the so-called Comprehensive
Environmental Response, Compensation, and Liability Act;
Resource Conservation and Recovery Act; the Superfund
Amendments and Reauthorization Act; Federal Water Pollution
Control Act; Clean Air Act; and all comparable state
statutes.

          5.8  The statements of December 31, 1998 provided by
the Merging Corporation to the Surviving Corporation for the
period ending December 31, 1998 attached hereto as Schedule
5.8 (the 'Financial Statements') fairly present in all
material respects the financial position of the Merging
Corporation on the dates of the Financial Statements and the
results of its operations for the periods covered thereby
and have been prepared in accordance with generally accepted
accounting principles consistently applied.  There are no
attachments, executions, assignments for the benefits of
creditors, or proceedings in bankruptcy, or under any other
debtor relief laws contemplated by or pending or, to the
best knowledge of the Merging Corporation, threatened
against the Merging Corporation or the Subsidiary.  Except
as and to the extent reflected or reserved against in the
latest balance sheet for the Merging Corporation included in
the Financial Statements, and except for liabilities arising
in the ordinary course of its business since the date of
such balance sheet, the Merging Corporation does not have
any accrued or contingent liability arising out of any
transaction or state of facts existing prior to the date
hereof (or the Closing Date, as applicable) that, either
alone or in the aggregate, could reasonably be expected to
require the Merging Corporation or the Subsidiary to pay
more than $25,000.  Since December 31, 1998, there has not
been any change in the financial condition or operations of
the Merging Corporation or the Subsidiary, except changes in
the ordinary course of business which, individually or in
the aggregate, have not been materially adverse.

                   <PAGE>    Page 5 of 12
          5.9
Within the times and in the manner prescribed by
law, the Merging Corporation and the Subsidiary have filed
all federal, state, and local tax returns required by law
and have paid all taxes, assessments, and penalties due and
payable.  There are no present disputes about taxes of any
nature payable by the Merging Corporation or the Subsidiary
and no federal or other tax return has been audited.

          5.10 The Merging Corporation and the Subsidiary have
good and marketable title to all of their respective assets free
and clear of all liens, charges, and encumbrances, claims,
easements, rights of way, covenants, conditions, or
restrictions, except for (a) those disclosed in the Merging
Corporation's balance sheet as of December 31, 1998 and (b)
possible minor matters that, in the aggregate, do not
materially detract from or interfere with the present or
intended use of any of these assets or materially detract
from or interfere with the Merging Corporation's business
operations.  All real property and tangible personal
property of the Merging Corporation and the Subsidiary that
is necessary to the operation of their businesses is in good
operating condition and repair in all material respects,
ordinary wear and tear excepted.  No shareholder of the
Merging Corporation; nor any officer, director, or employee
of the Merging Corporation or the Subsidiary; nor any
spouse, child, or other relative of any of these persons,
owns or has any interest, directly or indirectly, in any of
the real or personal property owned or leased to the Merging
Corporation or the Subsidiary.

          5.11 Schedule 5.11 is a complete and accurate list of
all
real property owned by or leased to the Merging Corporation
or the Subsidiary.  The zoning of each parcel of property
described in Schedule 5.11 permits the presently existing
improvements and the continuation of the business presently
being conducted on such parcel.  The Merging Corporation has
not commenced, nor received notice of the commencement of,
any proceeding that would affect the present zoning
classification of any such parcel.

          5.12 The books and records of the Merging Corporation
and the Subsidiary contain a materially complete and accurate
description and specify the location of all material items
of equipment, furniture, supplies, and all other tangible
personal property owned or used by the Merging Corporation
or the Subsidiary in connection with their respective
businesses.  The tangible personal property reflected in
those books and records constitutes all such tangible
personal property necessary for the conduct by the Merging
Corporation and the Subsidiary of their respective
businesses as now conducted.

          5.13 Schedule 5.13 is a schedule of all trade names,
trademarks, and service marks and their registrations, owned
by the Merging Corporation or the Subsidiary or in which
either of them has any rights or licenses, together with a
brief description of each.  To the best knowledge of the
Merging Corporation, there is no infringement or alleged
infringement by others of any trade name, trademark, service
mark, or copyright, and the Merging Corporation and the
Subsidiary have not infringed, and are not now infringing,
on any trade name, trademark, service mark, or copyright
belonging to any other person.

          5.14 The Merging Corporation and the Subsidiary hold
all necessary licenses or other rights necessary for the
operation of their respective businesses as now conducted by
them,

                   <PAGE>    Page 6 of 12
including, without limitation, licenses from the Oregon
State Lottery Commission and the Oregon Liquor Control
Commission, and that each such license or right is presently
valid and effective and is not in danger of revocation or
non-renewal.

          5.15 No representation or warranty made or given by the
shareholders of the Merging Corporation to the Surviving
Corporation in connection with the transactions contemplated
by this Agreement contains any untrue statement of material
fact or omits to state any material fact necessary, in light
of the circumstances under which it was made, in order to
make the statements herein or therein not misleading.

     6.   Representations and Warranties of the Surviving
Corporation.  The Surviving Corporation hereby represents
and warrants to the Merging Corporation and the shareholders
of the Merging Corporation as follows:

          6.1  The Surviving Corporation has full right, power,
and
authority, without the consent or authorization of any third
party (other than those identified on Schedule 6.1), to
execute, deliver, and perform its obligations under this
Agreement, which constitutes the legal, valid, and binding
obligation of the Surviving Corporation, enforceable in
accordance with its terms, except that (a) such enforcement
may be subject to bankruptcy, insolvency, reorganization,
moratorium, or other similar laws now or hereafter in effect
relating to creditors' rights and (b) injunctive and other
forms of equitable relief may be subject to equitable
defenses and to the discretion of the court before which any
proceeding may be brought.  The Surviving Corporation is a
corporation duly organized, validly existing, and in good
standing under the laws of the State of Oregon.  Neither the
Surviving Corporation nor any of its agents or
representatives has engaged any broker or finder in
connection with the transactions contemplated by this
Agreement, other than Veber Partners, LLC, who was engaged
by the Board of Directors of the Surviving Corporation to
provide an opinion as to the fairness from a financial point
of view to the stockholders of the Surviving Corporation of
the consideration to be paid by the Surviving Corporation in
connection with the proposed transactions contemplated by
this Agreement.

          6.2  The execution, delivery, and performance by the
Surviving Corporation of this Agreement does not constitute
a violation of, or constitute a default under, any
agreement, instrument, or commitment to which the Surviving
Corporation is a party or by which the Surviving Corporation
is bound.

          6.3  Upon the issuance thereof, the shares to be
delivered to the shareholders of the Merging Corporation pursuant
to Section 2 above shall duly be authorized, validly issued,
and fully paid.

     7.   Conditions to Obligations of Surviving Corporation.
The obligations of the Surviving Corporation to consummate
the transactions contemplated by this Agreement are subject
to satisfaction of or compliance with each of the following
conditions:

                   <PAGE>    Page 7 of 12
          7.1  No suit, action, investigation, inquiry, or other
proceeding by any governmental authority or other person or
entity shall have been instituted which questions or
challenges the validity or legality of the transactions
contemplated by this Agreement.

          7.2  All approvals, consents, and authorizations shown
on Schedule 6.1 shall have been obtained.

          7.3  Subject to any changes that have been waived in
writing by the Surviving Corporation, (a) the representations and
warranties of the shareholders of the Merging Corporation
set forth in this Agreement shall have been and shall be
true and correct in all material respects on the Closing
Date as though made on and as of the Closing Date and
(b) neither the Merging Corporation nor its shareholders
shall have violated in any material respect any covenant or
agreement by them in this Agreement and shall have performed
in all material respects all obligations to be performed by
them under this Agreement prior to or as of the Closing
Date.

     8.   Conditions to Obligations of Merging Corporation.  The
obligations of the Merging Corporation and its shareholders
to consummate the transactions contemplated by this
Agreement are subject to satisfaction of or compliance with
each of the following conditions:

          8.1  No suit, action, investigation, inquiry, or other
proceeding by any governmental authority or other person or
entity shall have been instituted which questions or
challenges the validity or legality of the transactions
contemplated by this Agreement.

          8.2  All approvals, consents, and authorizations shown
on Schedule 5.4 shall have been obtained.

          8.3  Subject to any changes that have been waived in
writing by the Merging Corporation, (a) the representations and
warranties of the Surviving Corporation set forth in this
Agreement shall have been and shall be true and correct in
all material respects on the Closing Date as though made on
and as of the Closing Date and (b) the Surviving Corporation
shall not have violated in any material respect any covenant
or agreement by it in this Agreement and shall have
performed in all material respects all obligations to be
performed by it under this Agreement prior to or as of the
Closing Date.

     9.   Right to Termination.  This Agreement may be terminated
and the proposed transactions abandoned:

          9.1  At any time, by mutual consent of the parties;

          9.2  At the option of the Surviving Corporation and by
notice to the Merging Corporation stating the reasons for
such action, (a) in the event the closing of the
transactions contemplated by this Agreement shall not have
occurred on the date designated in Section 3 (or any other
date that the parties may designate by mutual agreement) by
reason of the failure of any of the conditions set forth in
Section 7 or (b) at any time prior to the closing of the

                   <PAGE>    Page 8 of 12
transactions contemplated by this Agreement, in the event of
a material breach of any of the representations, warranties
or covenants of the Merging Corporation or its shareholders;
or

          9.3  At the option of the Merging Corporation and by
notice to the Surviving Corporation stating the reasons for such
action, (a) in the event the closing of the transactions
contemplated by this Agreement shall not have occurred on
the date designated in Section 3 (or any other date that the
parties may designate by mutual agreement) by reason of the
failure of any of the conditions set forth in Section 8 or
(b) at any time prior to the closing of the transactions
contemplated by this Agreement, in the event of a material
breach of any of the representations, warranties or
covenants of the Surviving Corporation set forth in this
Agreement.

          9.4  Termination by a party pursuant to Section 9.2 or
9.3 shall not adversely affect such party's other available
rights and remedies.  The rights and remedies of the party
terminating this Agreement pursuant to Section 9.2 or 9.3,
whether contained in this Agreement or conferred pursuant to
applicable law or in equity, shall be cumulative and
concurrent and may be pursued singly, successively, or
together, at the discretion of the holder thereof.

     10.  Indemnification.  Each of the Surviving Corporation, on
the one hand, and the shareholders of the Merging
Corporation, on the other, shall indemnify the other and the
other's employees, agents, officers, directors, heirs,
personal representatives, administrators, successors,
permitted assigns, and affiliates from and against any and
all costs, damages, expenses, and liabilities (including
reasonable attorneys' fees) incurred or sustained in
connection with or resulting from (a) any breach of the
representations and warranties of such party in this
Agreement or (b) the nonfulfillment or breach of any
covenant made by such party in this Agreement; provided,
however, that the maximum liability of the Surviving
Corporation, on the one hand, and the shareholders of the
Merging Corporation, on the other, under this Section 10
shall not exceed $1,000,000 in the aggregate for the
Surviving Corporation, on the one hand, and the shareholders
of the Merging Corporation, on the other hand; and provided
further, that the remedies of the Surviving Corporation with
respect to any such breach or nonfulfillment by the
shareholders of the Surviving Corporation or any of them
shall be limited to, and only to, recovery of the shares of
the Surviving Corporation held in accordance with the terms
of the Escrow Agreement pursuant to the provisions thereof.
The limitations on maximum liability and on remedies
contained in the preceding sentence shall not apply in the
case of a willful and material breach of a representation or
warranty made by a shareholder of the Merging Corporation
with the intent to defraud the Surviving Corporation; in the
case of such a breach, the Surviving Corporation shall have
all rights and remedies permitted under applicable law or in
equity against, and only against, the shareholder making
such representation or warranty.

     11.  General Provisions:

          11.1 Binding Effect.  This Agreement may not be
assigned by
either of the parties without the written consent of the
other party.  Subject to the foregoing restrictions, this
Agreement shall be binding upon and inure to the benefit of
the parties and their respective heirs, personal
representatives, administrators, successors, and permitted
assigns.

                   <PAGE>    Page 9 of 12
          11.2
Governing Law. This Agreement shall be governed by
and construed in accordance with the laws of the State of
Oregon.

          11.3 Entire Agreement.  This Agreement, including the
schedules and exhibits hereto (which are incorporated herein
by reference), contains the entire agreement between the
Surviving Corporation and the Merging Corporation with
respect to the transactions contemplated by this Agreement
and supersedes all prior and contemporaneous agreements
between them with respect to such transactions.  The parties
agree that the terms of this Agreement are confidential and
will not be disclosed, other than to each party's officers,
directors, shareholders, accountants, attorneys, and
lenders, without the consent of the other, except to the
extent required under applicable law and regulations.

          11.4 Amendment.  This Agreement may not be modified or
amended except by the written agreement of the party
entitled to the benefit of the provision against whom
enforcement is sought.

          11.5 Severability.  If any term or provision of this
Agreement shall to any extent be invalid or unenforceable,
the remainder of this Agreement shall not be affected
thereby, and each term or provision of this Agreement shall
be valid and enforceable to the fullest extent permitted by
law.

          11.6 Survival.  All representations and warranties
herein,
and all covenants herein (the full performance of which is
not required to or at the Closing Date), shall survive the
Closing Date and be fully enforceable thereafter for a
period of one year following the Closing Date.

          11.7 Notices.  Notices under this Agreement shall be in
writing and shall be effective when actually delivered or
three business days after deposit in the United States
Mails, certified, return receipt requested, directed to the
other party at the address set forth below, or to such other
address and/or person as the party may indicate by written
notice to the other party:

                   <PAGE>    Page 10 of 12

     If to the Merging             CBW Inc.
     Corporation:                  140 E. 5th Ave., #A
                                   Eugene, OR  97401
                                   Attn:  Mike Chamberlin


     If to the Surviving           Elmer's Restaurants,
     Corporation                   Inc..
                                   11802 SE Stark St.
                                   Portland, OR  97216
                                   Attn:  Juanita Nelson


          11.8 Waiver.  Failure of any party at any time to
require
performance of any provision of this Agreement shall not
limit such party's right to enforce such provision, nor
shall any waiver of any breach of any provision of this
Agreement constitute a waiver of any succeeding breach of
such provision or a waiver of such provision itself.

          11.9 Attorney's Fees.  If a suit, action, or other
proceeding of any nature whatsoever (including any
proceeding under the U.S. Bankruptcy Code) is instituted to
enforce or interpret any provision of this Agreement or in
connection with any dispute hereunder, the prevailing party
shall be entitled to recover such amount as the court may
adjudge reasonable as attorney's fees and all other fees,
costs, and expenses of litigation at trial or any appeal or
review, in addition to all other amounts provided by law.

          11.10       Remedies.  In the event of a default under
this
Agreement, the non-defaulting party shall have all rights
and remedies available under this Agreement, to the fullest
extent of applicable law and equitable principles, subject
to the limitations set forth in Section 10.

          11.11       Counterparts.  This Agreement may be
executed in
any number of counterparts, all of which together shall
constitute one and the same agreement.

          11.12       Further Assurances.  From time to time,
upon
request of either party, the other party shall execute,
acknowledge, and deliver such documents and undertake such
actions as may be reasonably requested in order to fulfill
the transactions contemplated by this Agreement.

          11.13       Expenses.  Each party shall bear all costs
and
expenses incurred by such party in connection with this
transaction, including, without limitation, legal expenses.

          11.14       Knowledge of Merging Corporation.  All
representations and warranties of the shareholders of the
Merging Corporation in this Agreement that are made 'to the
best knowledge of the Merging Corporation' shall be made
only to the extent of the knowledge, after due inquiry, of
Bruce N. Davis or William W. Service.

                   <PAGE>    Page 11 of 12
     IN WITNESS WHEREOF, the parties have entered into this
Merger Agreement as of the date first set forth above.

     The Merging Corporation:      CBW Inc., an Oregon
                                   corporation


                                   By:___/s/__Bruce Davis___
                                   Title:  President

     The Surviving Corporation:    Elmer's Restaurants,
                                   Inc., an Oregon
                                   corporation


                                   By:__/s/_William Service_
                                   Title:  C.E.O.


     The Shareholders of the Merging Corporation:


                                   __/s/__Ken N. Boettcher__
                                   Ken N. Boettcher


                                   __/s/__Linda E. Bolton___
                                   Linda Bolton


                                   __/s/__Karen K. Brooks___
                                   Karen Brooks


                                   __/s/__Thomas C. Connor__
                                   Thomas C. Connor


                                   __/s/__Bruce N. Davis____
                                   Bruce N. Davis


                                   __/s/__Cordy Jensen______
                                   Cordy Jensen


                                   __/s/__William W. Service
                                   William W. Service


                                   __/s/__Gregory Wendt_____
                                   Gregory Wendt


                                   __/s/__Donald Woolley____
                                   Donald Woolley

                      Schedules Omitted

                   <PAGE>    Page 12 of 12



                     STOCK ESCROW AGREEMENT


     This  Stock Escrow Agreement (this "Agreement") is made  and
entered  into as of February 18, 1999 (the "Effective Date"),  by
and  among  ELMER'S  RESTAURANTS,  INC.,  an  Oregon  corporation
("Elmer's"),  the  parties listed on Exhibit  A  attached  hereto
(collectively,  the "Escrow Indemnitors," and each  individually,
an "Escrow Indemnitor"), William W. Service as the representative
of the Escrow Indemnitors (the "Representative"), and ATER WYNNE,
LLP, as escrow agent (the "Escrow Agent").


                            RECITALS

     A.   The Escrow Indemnitors are shareholders of CBW Inc., an
Oregon  corporation  ("CBW").  CBW,  Elmer's  and  certain  other
parties  have  entered  into  a  Merger  Agreement  dated  as  of
February  18, 1999, (the "Merger Agreement"), pursuant  to  which
CBW shall be merged with Elmer's (the "Merger"), with Elmer's  to
be  the surviving corporation of the Merger.  In the Merger,  the
outstanding  shares  of CBW Common Stock ("CBW  Stock")  will  be
converted  into shares of Elmer's Common Stock, ("Elmer's  Common
Stock").

     B.    The  Merger  Agreement provides that an  aggregate  of
220,000 shares of Elmer's Common Stock issued in respect  of  the
conversion  of  outstanding  CBW Stock  in  the  Merger  will  be
withheld  from the Escrow Indemnitors and will be  placed  in  an
escrow  established in accordance with this Agreement  to  secure
the  indemnification obligations under Section 10 of  the  Merger
Agreement.

     C.    The  parties  desire to enter into this  Agreement  to
establish the terms and conditions under which the escrow will be
established and maintained.


     NOW, THEREFORE, the parties hereto hereby agree as follows:

     1.   CERTAIN  DEFINED  TERMS.

          1.1   Terms  Defined in Merger Agreement.   Capitalized
terms  used  in  this Agreement and not otherwise defined  herein
shall  have  the same meanings given to such terms in the  Merger
Agreement.
<PAGE>
          1.2   Escrow.  As used herein, the "Escrow"  means  the
escrow  and the Escrow Account (as defined in Section 3.1  below)
established  pursuant  to this Agreement in  which  the  Escrowed
Property (as defined in Section 1.3 below) will be held to secure
indemnification   obligations  of  the  Escrow   Indemnitors   in
accordance with Section 10 of the Merger Agreement.

          1.3   Escrowed Property.  As used herein, the "Escrowed
Property"  means,  collectively:  (a) 220,000 shares  of  Elmer's
Common  Stock  issued  in  respect  of  the  conversion  of   all
outstanding  shares  of  CBW Stock in  the  Merger  (the  "Escrow
Shares")  and the Stock Powers (as defined in Section 3.1  below)
executed and delivered by the Escrow Indemnitors with respect  to
such  Escrow  Shares; and (b) all other property  (not  including
dividends but including Distributions and Secondary Distributions
(as defined in Section 3.2 below)) other than dividends issued or
paid with respect to any Escrow Shares that are deposited in  the
Escrow Account -- pursuant to this Agreement, all of which  items
shall  be  deemed to be "Escrowed Property" upon deposit  in  the
Escrow  Account.   The  number of Escrow Shares  of  each  Escrow
Indemnitor  that  will  be  placed in  the  Escrow  is  shown  in
Exhibit  A  hereto and will be equal to such Escrow  Indemnitor's
Pro  Rata  Share  (as  defined in Section 2.1)  of  the  Escrowed
Property  unless Elmer's shall have received written instructions
requesting a different allocation among the Escrow Indemnitors.

          1.4   Termination Date.  "Termination Date"  means  the
one-year anniversary of the Closing Date of the Merger.

     2.   AGREEMENT.

          2.1   Obligations of Escrow Indemnitors.  As a material
inducement  to  Elmer's to enter into the  Merger  Agreement  and
consummate  the  transactions contemplated  thereby,  the  Escrow
Indemnitors  agree  to  be expressly subject  to  the  terms  and
conditions of this Agreement:

               (a)  to establish the Escrow pursuant to this
     Agreement  to  secure  the indemnification  obligations
     under  Section 10 of the Merger Agreement and to assume
     such indemnification obligations;

                 (b) that in the event Elmer's or any of its
     employees,   agents,  officers,  directors,   permitted
     assigns   and  affiliates  (hereinafter,  collectively,
     "Elmer's")  incurs  any costs, damages,  expenses,  and
     liabilities  (including  reasonable  attorneys'   fees)
     incurred  or sustained in connection with or  resulting
     from   (i)  any  breach  of  the  representations   and
     warranties  of  CBW  or the Escrow Indemnitors  in  the
     Merger  Agreement or (ii) the nonfulfillment or  breach
     of  any  covenant made by CBW or the Escrow Indemnitors
     in  the Merger Agreement all as provided in Section  10
     of the Merger Agreement (the "Claims and Liabilities"),
     the  Escrowed  Property (or a portion  thereof)  shall,
     subject  to the provisions of the Merger Agreement  and
     this Agreement, be transferred to Elmer's to compensate
     Elmer's  for  such  Claims and  Liabilities,  with  the
     portion  of  the Escrowed Property to be so transferred
     to be pro rata as to each Claim and Liability among the
     Escrow    Indemnitors   according   to   each    Escrow
     Indemnitor's   proportionate  share  of  the   Escrowed
     Property  set forth on Exhibit A hereto (the "Pro  Rata
     Share");

               (c)   to  appoint the Representative  as  the
     Escrow  Indemnitors'  representative,  attorney-in-fact
     and agent for purposes of this Agreement to act for and
     on behalf of each Escrow Indemnitor as provided herein,
     and  to the taking by the Representative of any and all
     actions  and  the making of any decisions  required  or
     permitted to be taken or made by the Representative  on
     the  Escrow  Indemnitors' behalf under this  Agreement;
     and

               (d)  to all of the other terms and conditions
     of this Agreement.

     3.   FORMATION  OF  ESCROW  ACCOUNTS.

          3.1   Delivery and Deposit of Escrowed Property.   Upon
the execution of this Agreement by all parties hereto:

               (a)   Elmer's  will promptly deliver  to  the
     Escrow  Agent  (in  lieu  of  delivery  to  the  Escrow
     Indemnitors  and  subsequent  delivery  to  the  Escrow
     Agent) the Escrow Shares in the form of duly authorized
     and   executed   stock  certificates  issued   in   the
     respective    names   of   the   Escrow    Indemnitors,
     representing each Escrow Indemnitor's Pro Rata Share of
     the Escrow Shares; and

               (b)   each  Escrow Indemnitor  will  promptly
     deliver to the Escrow Agent duly executed Stock  Powers
     and  Assignments  Separate From  Certificate  for  such
     Escrow  Indemnitor's  Escrow  Shares  in  the  form  of
     Exhibit  B  ("Stock Powers"), signed in blank  by  such
     Escrow Indemnitor.

The Escrow Agent agrees to accept delivery of the above-mentioned
Escrowed  Property, which shall be clearly designated by  Elmer's
as  "Escrowed  Property," and to hold the same in  escrow  in  an
escrow  account (the "Escrow Account"), subject to the terms  and
conditions of this Agreement.
<PAGE>
          3.2   Distributions, Conversions, Voting and Rights  of
Ownership.   So  long  as the Escrow is in effect,  distributions
(other than dividends paid in respect of such shares which  shall
be  distributed to the Escrow Indemnitors) of any kind (including
without  limitation  shares of Elmer's  Common  Stock  issued  in
connection  with a subdivision or split of Elmer's Common  Stock)
that are paid, issued or made by Elmer's in respect of the Escrow
Shares or that are issuable by Elmer's or a third party upon  the
conversion or other exchange of Elmer's Common Stock in a merger,
consolidation  or other transaction affecting the Elmer's  Common
Stock   (the  "Distributions"),  or  in  respect  of   any   such
Distributions  ("Secondary Distributions"), will  be  immediately
delivered  to the Escrow Agent and will be held in the Escrow  on
the  same terms and conditions as those applied hereunder to  the
Escrow  Shares and the Escrow Indemnitors will promptly sign  and
deliver  to the Escrow Agent new Stock Powers or other applicable
instruments  of transfer for such Distributions and/or  Secondary
Distributions (duly executed in blank by the Escrow  Indemnitors)
to  be  held in the Escrow as Escrowed Property pursuant to  this
Agreement.   As  used  herein,  the  terms  "Escrowed   Property"
includes   all  Distributions  and  Secondary  Distributions   on
Escrowed  Property  and  the term "Escrow  Shares"  includes  all
Distributions  and  Secondary Distributions on Escrowed  Property
consisting  of stock or other securities.  The Escrow Indemnitors
will  have the right to exercise any and all rights to  vote  the
Escrow  Shares deposited in the Escrow Account for their  account
so long as such Escrow Shares are held in the Escrow and have not
been released to Elmer's as provided herein and Elmer's will take
all  steps necessary to allow the exercise of such rights.  While
the stock certificates representing, and Stock Powers for, Escrow
Shares  remain in the Escrow Agent's possession pursuant to  this
Agreement,   the  Escrow  Indemnitors,  will  (subject   to   the
provisions of Sections 3.3 and 3.4 below) retain and be  able  to
exercise  all  other incidents of ownership of the Escrow  Shares
that  are not inconsistent with the terms and conditions of  this
Agreement.   If reasonably requested to do so by Elmer's  or  the
Escrow  Agent, each Escrow Indemnitor shall promptly execute  and
deliver  to the Escrow Agent (or to Elmer's, as to Escrow  Shares
that  are  released  to Elmer's as provided  herein)  replacement
Stock  Powers for any Escrow Shares or other shares of  stock  or
securities that are or become Escrowed Property.  If requested by
Elmer's,  due to the failure of any Escrow Indemnitor to promptly
execute  and deliver replacement Stock Powers as herein provided,
the  Representative, acting as attorney-in-fact for  each  Escrow
Indemnitor,  shall  promptly execute on  behalf  of  such  Escrow
Indemnitor,  and  deliver to the Escrow Agent, replacement  Stock
Powers  for  any  Escrow  Shares or  other  shares  of  stock  or
securities that are or become Escrowed Property.

          3.3   No Transfer or Encumbrance.  Except to the extent
expressly  permitted by the provisions of this  Section  3.3,  no
Escrowed Property or any beneficial interest therein may be sold,
assigned, pledged, encumbered or otherwise transferred (including
without  limitation by operation of law, other than a  conversion
of  shares in a merger or consolidation) by any Escrow Indemnitor
or  be  taken  or  reached by any legal or equitable  process  in
satisfaction  of  any  debt  or  other  liability  of  an  Escrow
Indemnitor (other than such Escrow Indemnitor's obligations under
this  Agreement) prior to the delivery and release to the  Escrow
Indemnitors  of  the  Escrowed Property by the  Escrow  Agent  in
accordance  with  the provisions of Section 5 hereof.   Provided,
however,  an  Escrow Indemnitor may transfer  its  share  of  the
Escrowed  Property  hereunder so long  as  such  transfer  is  to
another  Escrow  Indemnitor  or is  by  gift  or  upon  death  or
permanent  incapacity  to  his guardian,  conservator,  executor,
administrator, trustees or beneficiaries under his will,  spouse,
children, stepchildren, grandchildren, parents, siblings or legal
dependents,  to a trust of which the beneficiary or beneficiaries
of  the corpus and the income shall be such a person and all such
persons  agree to be bound by the terms hereof or to partners  of
an  Escrow Indemnitor that is a partnership, provided that all of
such partners agree to be bound by the terms hereof.
<PAGE>
          3.4   Treatment  of  Escrowed Property.   The  Escrowed
Property  shall  be held by the Escrow Agent  and  shall  not  be
subject  to  any lien, attachment, trustee process or  any  other
judicial process of any creditor of any party hereto.

     4.    ADMINISTRATION  OF  ESCROW  ACCOUNT.  The Escrow Agent
shall administer the Escrow Account as follows:

          4.1   Claim  Notice.  If Elmer's asserts  a  claim  for
indemnification  under Section 10 of the Merger Agreement  on  or
prior  to the Termination Date, then Elmer's shall promptly  give
written notice of such claim (a "Claim Notice"), including a copy
of   such  claim  and/or  process  and  all  legal  pleadings  in
connection therewith, to the Representative and the Escrow  Agent
in  accordance with Section 12 hereof.  Each Claim  Notice  shall
state  the amount of claimed Claims and Liabilities (the "Claimed
Amount") and the basis for such claim.  Elmer's shall assert  any
claim for indemnification promptly following its discovery of the
facts  giving  rise  to  such claim and in  no  event  more  than
sixty  (60) days from such discovery so long as such period  does
not extend beyond the Termination Date of this Agreement.

          4.2   Response Notice.  Within thirty (30)  days  after
delivery   of   a   Claim  Notice  to  the  Representative,   the
Representative shall give to Elmer's, with a copy to  the  Escrow
Agent,  a  written response (the "Response Notice") in which  the
Representative shall either:

               (a)  agree that such portions of the Escrowed
     Property  having  a value (computed in accordance  with
     Section 4.4 below) equal to the full Claimed Amount may
     be  released  from the Escrow Account and delivered  to
     Elmer's; or

               (b)   agree  that a portion of  the  Escrowed
     Property  having  a value (computed in accordance  with
     Section  4.4 below) equal to a specified part, but  not
     all, of the Claimed Amount (the "Agreed Amount") may be
     released from the Escrow Account to Elmer's; or

               (c)    contest  that  any  of  the   Escrowed
     Property  may  be released from the Escrow  Account  to
     Elmer's.

     The  Representative  may  contest the  release  of  Escrowed
Property  only based upon a good faith belief that  all  or  such
portion  of  the  Claimed Amount does not constitute  Claims  and
Liabilities (or that there is a valid defense to such claims  and
liabilities), or does not constitute the actual amount of  Claims
and  Liabilities  incurred,  for which  Elmer's  is  entitled  to
indemnification under Section 10 of the Merger Agreement.  If  no
Response  Notice is delivered by the Representative  within  such
thirty  (30) day period, then the Representative shall be  deemed
to  have agreed that the full Claimed Amount may be released  and
delivered from the Escrow Account to Elmer's.

          4.3  Release Without Contest.

               (a)    If   in   his  Response   Notice   the
     Representative  agrees (or if the Representative  fails
     to  deliver a Response Notice within the required  time
     period  and as such is deemed to have agreed) that  the
     Escrowed   Property   having  a  value   (computed   in
     accordance  with Section 4.4 below) equal to  the  full
     Claimed  Amount may be released from the Escrow Account
     to  Elmer's,  then  the  Escrow  Agent  shall  promptly
     thereafter  deliver to Elmer's from the Escrow  Account
     Escrowed   Property   having  a  value   (computed   in
     accordance with Section 4.4 below) equal to the Claimed
     Amount  (or such lesser amount as is then held  in  the
     Escrow Account).

               (b)   If  the Representative in the  Response
     Notice  agrees  that Escrowed Property having  a  value
     (computed  in accordance with Section 4.4 below)  equal
     to  the  Agreed Amount may be released from the  Escrow
     Account to Elmer's in the respective amounts set  forth
     in  the  Response Notice, then the Escrow  Agent  shall
     promptly  thereafter  deliver to  Elmer's  such  Agreed
     Amount  or  such lesser amount as is then held  in  the
     Escrow  Account, and the provisions of Section 5  shall
     apply.   The amounts of Escrowed Property equal to  the
     Agreed  Amount  that are to be released by  the  Escrow
     Agent  to  Elmer's from the Escrow Account  under  this
     Section  shall be in such proportions of Escrow  Shares
     and  other Escrowed Property as may be requested by the
     Representative  (subject to the  availability  of  such
     type(s) of Escrowed Property at such time).

          4.4   Value  of  Escrowed Property.   For  purposes  of
determining  the amount of Escrowed Property to be delivered  out
of  the  Escrow  to Elmer's as all or part of any Claimed  Amount
hereunder and determining the value of any Escrowed Property  for
any  other purpose hereunder (a) Escrowed Property that  is  cash
will  be deemed to have a value equal to the amount of such  cash
in  U.S.  Dollars;  (b) shares of Elmer's Common  Stock  will  be
deemed  to  have  a value per share equal to the average  closing
price  of  the  shares as traded on Nasdaq during  the  ten  (10)
trading  days  prior  to  the date of delivery  of  the  Escrowed
Property  by  the  Escrow Agent to Elmer's which average  closing
price shall be evidenced by a certificate delivered to the Escrow
Agent  by  Elmer's on the date of delivery and  executed  by  the
Chief  Financial  Officer  of Elmer's;  (c)  all  other  Escrowed
Property  shall be deemed to have a value that is  equal  to  its
then-current  market  value  (if  such  value  is  readily  deter
minable),  which  market  value and the basis  for  determination
shall be evidenced by a certificate delivered to the Escrow Agent
by  Elmer's  on the date of delivery and executed  by  the  Chief
Financial Officer of Elmer's; and (d) Escrowed Property that  has
no  readily determinable market value will be deemed to have  the
value  determined  by the mutual agreement  of  Elmer's  and  the
Representative,  or, in the absence of such an agreement  by  the
decision  of any arbitrator deciding the claim in question  under
Section 5.

     5.   ARBITRATION  OF  CONTESTED  RELEASES.

          5.1   Arbitration of Disputes over Escrow Release.   If
the Representative gives a Response Notice contesting the release
of  Escrowed  Property equal to all or any part  of  the  Claimed
Amount  set forth in the applicable Claim Notice, as provided  in
Section  4.2  above  (the "Contested <PAGE> Amount"),  then  such
dispute  shall  be  settled by mandatory binding  arbitration  in
Portland,  Oregon  in  accordance with  the  provisions  of  this
Section  5  and the Commercial Arbitration Rules of the  American
Arbitration Association then in effect (the "AAA Rules"),  unless
Elmer's  and the Representative settle such dispute in a  written
settlement  agreement executed by Elmer's and the  Representative
on  behalf  of and binding on each of the Escrow Indemnitors  and
Elmer's.   The  provisions of this Section 5  shall  prevail  and
govern  in the event of any conflict between such provisions  and
the AAA Rules.

          5.2   Arbitrator.  Unless otherwise mutually agreed  by
Elmer's and the Representative, the arbitration will be heard and
decided  by a single arbitrator who shall be selected as provided
in Section 5.3.

          5.3    Selection  of  Arbitrator.   Elmer's   and   the
Representative  will have the authority to select the  arbitrator
from  a list provided by the American Arbitration Association  of
arbitrators who are attorneys-at-law who practice in the area  of
business   law  or  commercial  litigation;  provided  that   the
arbitrator cannot have represented either Elmer's or any  of  the
Escrow  Indemnitors in any previous matter.  If Elmer's  and  the
Representative  cannot agree on the selection of  the  arbitrator
from the above list of arbitrators, then the arbitrator shall  be
chosen  by  the  American Arbitration Association.   Elmer's  and
Representative  will provide notice to the Escrow  Agent  of  the
identity of the arbitrator not more than fifteen (15) days  after
the selection of the arbitrator.
<PAGE>
          5.4   Time  for  Arbitration  Decision:   Effect.   The
arbitrator  shall  decide each dispute to be arbitrated  pursuant
hereto  within  ninety  (90)  days after  the  selection  of  the
arbitrator.   The  arbitrator's decision shall relate  solely  to
whether Elmer's is entitled to receive the Contested Amount (or a
portion  thereof) pursuant to the applicable terms of the  Merger
Agreement  and  this  Agreement.   The  final  decision  of   the
arbitrator  shall  provide directions  to  the  Escrow  Agent  as
provided  in  Section 5.5 and shall be furnished to Elmer's,  the
Representative,  and  the  Escrow  Agent  in  writing  and  shall
constitute a conclusive determination of all issues in  question,
binding  upon Elmer's, the Representative, the Escrow Indemnitors
and  the Escrow Agent and shall not be contested by any of  them.
Upon the conclusion of any arbitration proceedings hereunder, the
arbitrator  will render findings of fact and conclusions  of  law
and a written opinion setting forth the basis and reasons for any
decision  reached and instructions (if applicable) to the  Escrow
Agent  as  to  the release of Escrowed Property and will  deliver
such  documents  to Elmer's, the Representative  and  the  Escrow
Agent, along with a signed copy of the award and the instructions
(if  any)  to  the  Escrow  Agent.   The  arbitrator  chosen   in
accordance  with  these provisions will not  have  the  power  to
alter, amend or otherwise affect the terms of this Section  5  or
the  provisions  of  this  Agreement  or  the  Merger  Agreement.
Judgment upon the award rendered by the arbitrator may be entered
in  any  court  having competent jurisdiction  over  the  subject
matter thereof.

          5.5   Actions  of  Escrow  Agent  Pending  Arbitration.
After  delivery of a Response Notice in which any or all  of  the
Claimed  Amount  is contested by the Representative,  the  Escrow
Agent  shall  continue  to  hold in the Escrow  Account  Escrowed
Property having a value (computed in accordance with Section  4.4
of  this Agreement) sufficient to cover the Contested Amount (but
only  to the extent that there is Escrowed Property remaining  in
the  Escrow  after payment to Elmer's of all uncontested  Claimed
Amounts), notwithstanding the occurrence of the Termination Date,
until:  (a) delivery of a copy of a settlement agreement executed
by  Elmer's and the Representative setting forth instructions  to
the Escrow Agent as to the release of such Escrowed Property that
shall  be made with respect to the Contested Amount; (b) delivery
of  a  copy of the final decision of the arbitrator setting forth
instructions  to the Escrow Agent as to the release  of  Escrowed
Property that shall be made with respect to the Contested Amount;
or  (c)  receipt  of a court order or judgment  directing  Escrow
Agent  to  act  with respect to the distribution of any  Escrowed
Property.   The  Escrow  Agent shall thereupon  release  Escrowed
Property from the Escrow Account (to the extent Escrowed Property
is  then  held  in  the Escrow Account) in accordance  with  such
settlement agreement, arbitrator's instructions, court  order  or
judgment, as applicable.  The Escrowed Property released  by  the
Escrow Agent to Elmer's from the Escrow Account shall be in  such
proportions  of Escrow Shares and/or other Escrowed Property,  as
may   be   requested  by  the  Representative  (subject  to   the
availability of such type(s) of Escrowed Property at such time).

          5.6   No  Responsibility  of Escrow  Agent  to  Resolve
Dispute.  If any controversy arises involving any party  to  this
Agreement  (other than the Escrow Agent) concerning  the  subject
matter  of  this  Agreement, including a  Contested  Amount,  the
Escrow Agent will not be required to determine the controversy or
to take any action until such dispute has been resolved.
<PAGE>
          5.7   Right  to Counsel.  Elmer's (on behalf of  itself
and  any of its employees, agents, officers, directors, permitted
assigns  and affiliates) and the Representative shall  each  have
the  right  to  employ its or his own legal counsel to  represent
such person in any disputes arising under this Agreement.

          5.8   Compensation of Arbitrator.  The arbitrator  will
be compensated for his or her services at a rate to be determined
by  the  parties or by the American Arbitration Association,  but
based  upon reasonable hourly or daily consulting rates  for  the
arbitrator  in the event the parties are not able to  agree  upon
his  or her rate of compensation.  Elmer's, on the one hand,  and
the  Escrow Indemnitors, on the other hand, will each pay 50%  of
the initial compensation to be paid to the arbitrator in any such
arbitration and 50% of the costs of transcripts and other  normal
and    regular    expenses   of   the   arbitration   proceedings
(collectively, the "Arbitration Expenses"), with the  portion  of
such  Arbitration  Expenses required to be borne  by  the  Escrow
Indemnitors to be shared by the Escrow Indemnitors based  on  the
Escrow Indemnitor's respective Pro Rata Shares.

          5.9   Burden of Proof.  For any claim submitted  to  an
arbitration hereunder, the burden of proof will be as it would be
if the claim were litigated in a judicial proceeding.

          5.10  Exclusive Remedy.  Except to the extent  provided
in Section 10 of the Merger Agreement, and except as specifically
otherwise  provided in this Agreement, arbitration in  accordance
with this Section 5 will be the sole and exclusive remedy of  the
parties  for  any  dispute arising over the release  of  Escrowed
Property from the Escrow hereunder.

     6.    PAYMENT   OF  REMAINING  ESCROWED  PROPERTY   TO   CBW
SHAREHOLDERS.

          6.1  On Termination Date.  On the Termination Date, the
Escrow  Agent  shall deliver to Elmer's and the Representative  a
statement  of the value (computed in accordance with Section  4.4
hereof)  of  the remaining balance of the Escrowed Property  then
remaining  in  the Escrow Account, and the total  amount  of  all
claims made pursuant to Section 4 or 5 hereof in connection  with
the  Escrow  Account and not as of then resolved  and  paid  (the
excess,  if any, of such remaining balance in such Escrow Account
over  the total amount of such claims against such Escrow Account
shall be referred to as the "Final Escrow Balance").  Elmer's and
the  Representative each shall review the accuracy of  the  Final
Escrow Balance and notify the Escrow Agent and each other of  any
asserted discrepancy or of the absence of any discrepancy  within
ten  (10)  business  days of receipt of the foregoing  statement.
Upon the Escrow Agent's notification of no discrepancy by Elmer's
and  the  Representative within the ten (10) business day  period
specified  in  the  preceding sentence, then within  twenty  (20)
business days after receipt by Elmer's and the Representative  of
such  statement, the Escrow Agent shall deliver to  each  of  the
Escrow   Indemnitors   an   amount  of  the   Escrowed   Property
representing such Escrow Indemnitor's Pro Rata Share of the Final
Escrow Balance constituting Escrowed Property, free and clear  of
the  Escrow created by this Agreement.  If either Elmer's or  the
Representative  notifies the Escrow Agent of a  discrepancy,  any
dispute  with  respect to such discrepancy shall be  resolved  by
mandatory  binding arbitration as provided in Section  5.   After
the  last  claim shall have been resolved pursuant to Sections  4
and  5  hereof and all Escrowed Property deliverable  to  Elmer's
upon  the  resolution of all such claims has  been  delivered  to
Elmer's,  the remaining balance, if any, of the Escrowed Property
shall  be delivered by the Escrow Agent to each Escrow Indemnitor
pro  rata, based on the Escrow Indemnitor's Pro Rata Share,  free
and clear of the Escrow created by this Agreement.
<PAGE>
          6.2    Distribution  of  the  Escrowed  Property.   All
distributions of Escrowed Property to the Escrow Indemnitors,  to
be  made by the Escrow Agent under this Section shall be made  so
that each Escrow Indemnitor receives his or her Pro Rata Share of
the  total  amount of each type of property (principally  Elmer's
Common  Stock)  constituting the Escrowed Property  held  in  the
Escrow immediately before such distribution.

          6.3   Delivery Methods.  Delivery of Escrowed  Property
by  the Escrow Agent shall be by registered mail or by nationally
recognized  overnight courier.  The Escrow  Agent  shall  not  be
responsible  for  obtaining insurance  in  connection  with  such
delivery.

          6.4  Power to Transfer Escrow Shares and Distributions.
The  Escrow  Agent  is  hereby granted the power  to  effect  any
transfer  of  Escrowed Property permitted  or  required  by  this
Agreement in accordance with its terms.

     7.   FEES AND EXPENSES OF ESCROW AGENT AND REPRESENTATIVE.

          7.1  Representative.  Elmer's shall pay the fees of the
Escrow  Agent, based on an hourly rate of $200 per hour, for  the
services  to be rendered by the Escrow Agent hereunder, provided,
however, that any extraordinary fees and expenses referred to  in
Section  7.3  below, including, without limitation, any  fees  or
expenses  incurred  by  the Escrow Agent  in  connection  with  a
dispute  over the distribution of Escrowed Property will be  paid
fifty  percent (50%) by Elmer's and fifty percent  (50%)  by  the
Escrow Indemnitors.

          7.2   Representative.  The Representative will  not  be
entitled  to receive any compensation from Elmer's in  connection
with  this  Agreement;  however,  the  Escrow  Indemnitors  shall
indemnify  and  promptly  reimburse the  Representative  for  all
reasonable  expenses actually incurred by the  Representative  in
connection   with   the  performance  of  his  duties   hereunder
(including,  but not limited to, all losses, costs  and  expenses
which the Representative may incur as a result of involvement  in
any  legal proceedings arising from the performance of his duties
hereunder)   pro  rata  according  to  the  Escrow   Indemnitors'
respective  Pro  Rata  Shares.   Elmer's  shall  not   have   any
obligation  to  reimburse  the Representative  for  any  expenses
whatsoever.
<PAGE>
          7.3   Escrow  Agent's Extraordinary Fees.  Elmer's  and
the  Representative hereby acknowledge that all  fees  and  usual
charges  for  services  of the Escrow Agent  hereunder  shall  be
considered compensation for ordinary services as contemplated  by
this  Agreement.  In the event that the Escrow Agent renders  any
service  not  provided for in this Agreement, or if  the  parties
hereto  request a substantial modification of the terms  of  this
Agreement, or if any controversy arises and the Escrow  Agent  is
made  a  party to any litigation pertaining to this Agreement  or
its  subject  matter, then the Escrow Agent shall  be  reasonably
compensated  for such extraordinary services and  reimbursed  for
all  reasonable costs, attorney's fees and expenses  incurred  by
the  Escrow Agent in rendering such extraordinary services, which
costs, fees and expenses shall be borne by Elmer's and the Escrow
Indemnitors as provided in Section 7.1 above.

     8.     LIABILITY    AND    AUTHORITY   OF    REPRESENTATIVE;
SUCCESSORS  AND  ASSIGNEES.

          8.1   Limits  on  Liability.  The Representative  shall
incur  no  liability with respect to any action taken or suffered
by  him  in his capacity as Representative in reliance  upon  any
note,   direction,  instruction,  consent,  statement  or   other
documents  believed by him to be genuinely and  duly  authorized,
nor   for  other  action  or  inaction  except  his  own  willful
misconduct or gross negligence.  The Representative may,  in  all
questions arising under this Escrow Agreement, rely on the advice
of  counsel, and for anything done, omitted or suffered  in  good
faith   by   the  Representative  based  on  such   advice,   the
Representative shall not be liable to anyone.

          8.2   Successor Representatives.  In the event  of  the
death  or  permanent  disability of the  Representative,  or  the
resignation of Representative as the representative of the Escrow
Indemnitors  hereunder,  a  successor  Representative  shall   be
elected  by a majority vote of the Escrow Indemnitors, with  each
such  Escrow Indemnitor (or his or her successors or assigns)  to
be  given  a  weighted  vote  based on such  Escrow  Indemnitor's
Pro Rata Share.  Each successor Representative shall have all  of
the  power,  authority, rights and privileges conferred  by  this
Agreement  upon  the  original  Representative,  and   the   term
"Representative" as used herein shall be deemed to  include  each
successor  Representative.  Unless and  until  the  Escrow  Agent
receives  written  notice  from all  of  the  Escrow  Indemnitors
identifying a new representative, the Escrow Agent shall  at  all
times be entitled to assume that the Representative set forth  in
this Agreement is the Representative hereunder.  Upon receipt  of
such  written  notice, the Escrow Agent shall be fully  protected
and  not be held liable for any instructions received by the  new
representative of the Escrow Indemnitors.
<PAGE>
          8.3   Authority  of Representative.  The Representative
shall  have  full  power and authority to  represent  the  Escrow
Indemnitors  and  their successors with respect  to  all  matters
arising  under  this Agreement or related to the  subject  matter
hereof  and  all  actions  taken by the Representative  hereunder
shall be binding upon each and all of the Escrow Indemnitors  and
their  successors,  as  if expressly confirmed  and  ratified  in
writing by each of them.  Without limiting the generality of  the
foregoing, the Representative shall have full power and authority
to  interpret all of the terms and provisions of this  Agreement,
to  compromise  and settle any claims asserted hereunder  and  to
authorize payments to be made with respect thereto, on behalf  of
the   Escrow  Indemnitors  and  their  successors.   The   Escrow
Indemnitors  (with  respect to the Escrowed  Property,  in  their
capacity as Escrow Indemnitors) have consented to the appointment
of the Representative as representative of the Escrow Indemnitors
(with  respect  to  the Escrowed Property, in their  capacity  as
Escrow Indemnitors) and as the attorney-in-fact and agent for and
on  behalf  of each Escrow Indemnitor for the purposes of  taking
actions and executing agreements and documents on behalf  of  any
of  the  Escrow  Indemnitors as provided in this Agreement,  and,
subject to the express limitations set forth below, the taking by
the  Representative of any and all actions and the making of  any
decisions  required or permitted to be taken by  him  under  this
Agreement,  including, but not limited to, the  exercise  of  the
power  to authorize delivery to Elmer's of Escrowed Property  and
to   take   all  actions  necessary  in  the  judgment   of   the
Representative for the accomplishment of the foregoing and all of
the  other  terms, conditions and limitations of this  Agreement.
The Representative will have unlimited authority and power to act
on  behalf  of  each  Escrow  Indemnitor  with  respect  to  this
Agreement  and the disposition, settlement or other  handling  of
all  claims,  rights or obligations arising under this  Agreement
with   respect  to  Escrowed  Property  so  long  as  all  Escrow
Indemnitors  are  treated in the same manner (unless  the  Escrow
Indemnitors otherwise consent).  The Escrow Indemnitors  will  be
bound  by  all actions taken by the Representative in  connection
with this Agreement, and Elmer's will be entitled to rely on  any
action or decision of the Representative.

     9.    LIMITATION   OF  ESCROW  AGENT'S  RESPONSIBILITY   AND
LIABILITY.

          9.1   Limitation of Responsibility.  The Escrow Agent's
duties are limited to those set forth in this Agreement, and  the
Escrow Agent, acting as such under this Agreement, is not charged
with  knowledge  of or any duties or responsibilities  under  any
other  document or agreement, including, without limitation,  the
Merger Agreement.  The Escrow Agent may execute any of its powers
or  responsibilities hereunder and exercise any rights  hereunder
either  directly  or  by  or  through its  agents  or  attorneys.
Nothing  in  this Escrow Agreement will be deemed to impose  upon
the Escrow Agent any duty to qualify to do business or to act  as
a  fiduciary or otherwise in any jurisdiction.  The Escrow  Agent
will  not  be responsible for, and will not be under  a  duty  to
examine   into  or  pass  upon,  the  validity,  binding  effect,
execution  or  sufficiency of this Escrow  Agreement  or  of  any
agreement mandatory or supplemental hereto.
<PAGE>
          9.2   Limitation of Liability.  The Escrow  Agent  will
incur no liability with respect to any action taken, not taken or
suffered  by  it in reliance upon any notice, direction,  instruc
tion,  consent, statement or other document believed by it to  be
genuine  and  duly  authorized,  including,  without  limitation,
directions  from  any  arbitrator  selected  in  accordance  with
Section 5.3, nor for any other action or inaction, except its own
willful misconduct or gross negligence.  In all questions arising
under this Agreement, the Escrow Agent may rely on the advice  of
counsel, and for anything done, omitted or suffered in good faith
by  the Escrow Agent based on such advice, the Escrow Agent  will
not  be  liable to anyone.  The Escrow Agent will not be required
to  take  any action hereunder involving any expense  unless  the
payment  of  such  expense is made or provided for  in  a  manner
satisfactory to it.  The Escrow Agent will not be liable for  any
action taken or omitted to be taken by it in good faith unless  a
court  of  competent  jurisdiction  determines  that  the  Escrow
Agent's  willful misconduct or gross negligence was the cause  of
any  loss  to Elmer's, the Representative, any Escrow Indemnitor.
The Escrow Agent makes no representation or warranty with respect
to,  and  is  not  responsible for the validity  of,  the  Escrow
Shares.   The Escrow Agent is not responsible for the receipt  of
any  dividend  or  other distribution on  behalf  of  any  Escrow
Indemnitor  or for the voting of or exercise of any other  rights
with respect to the Escrow Shares.  The Escrow Agent will have no
duty  to  solicit  the  delivery of any Escrowed  Property.   The
Escrow Agent will have no obligation with respect to the Escrowed
Property  other than either to withhold the release  of  Escrowed
Property  to  the  Escrow  Indemnitors  or  to  release  Escrowed
Property  to Elmer's, as the case may be, to the extent expressly
provided  in  this  Agreement.  The Escrow  Agent  will  have  no
obligations  with  respect to the investment  of  any  cash  that
becomes  Escrowed  Property  except  as  expressly  provided   in
Section  3.   Any  dispute which may arise with  respect  to  the
payment or ownership or right of possession of all or any part of
the  Escrow or the Escrowed Property, or the duties of the Escrow
Agent  hereunder, shall be settled pursuant to the provisions  of
Section  5.  The Escrow Agent shall be under no duty to institute
or defend any proceeding unless the subject of such proceeding is
part  of  its  duties  hereunder.  In the event  of  any  dispute
between the parties to this Escrow Agreement, or between  any  of
them and any other person, resulting in adverse claims or demands
being made upon any of the Escrow Property, or in the event  that
Escrow  Agent,  in good faith, is in doubt as to what  action  it
should take hereunder, the Escrow Agent may, at its option,  file
a suit as interpleader in a court of appropriate jurisdiction, or
refuse  to comply with any claims or demands on it, or refuse  to
take  any  other action hereunder, so long as such dispute  shall
continue  or such doubt shall exist.  The Escrow Agent  shall  be
entitled  to  continue so to refrain from acting  until  (i)  the
rights of all parties have been fully and finally adjudicated  by
a  court of appropriate jurisdiction or (ii) all differences  and
doubt  shall  have been resolved by agreement among  all  of  the
interested persons, and the Escrow Agent shall have been notified
thereof in writing signed by all such persons.  The rights of the
Escrow  Agent  under  this Section are cumulative  of  all  other
rights which it may have by law or otherwise.

          9.3    Indemnity.   Elmer's  and  each  of  the  Escrow
Indemnitors  (each  an  "Indemnifying  Party"  and  together  the
"Indemnifying  Parties"),  each  hereby  jointly  and   severally
covenants  and  agrees to reimburse, indemnify and hold  harmless
the  Escrow  Agent and its employees and agents from and  against
any  loss, damage or liability suffered, incurred by or  asserted
against the Escrow Agent (including amounts paid in settlement of
any  action, suit, proceeding, or claim brought or threatened  to
be  brought  and including reasonable expenses of legal  counsel)
arising  out  of,  in connection with or based upon  any  act  or
omission  by  the  Escrow  Agent relating  in  any  way  to  this
Agreement  or  the  Escrow Agent's services hereunder;  provided,
however,  that  the liability of any Escrow Indemnitor  shall  be
limited  to  such  Escrow Indemnitor's  pro  rata  share  of  the
liability  of all of the Escrow Indemnitors hereunder,  based  on
the number of shares of CBW stock held by such Escrow Indemnitor.
This  indemnity  will  not  apply to any  such  loss,  damage  or
liability arising from the gross negligence or willful misconduct
on  the  Escrow Agent's part.  Anything in this Agreement to  the
contrary  notwithstanding, in no event will the Escrow  Agent  be
liable  for special, indirect or consequential damage or loss  of
any  kind whatsoever (including but not limited to lost profits),
even  if  the Escrow Agent has been advised of the likelihood  of
such loss or damage and regardless of the form of action.
<PAGE>
          9.4   Participation  in Defense of  the  Escrow  Agent.
Each Indemnifying Party may participate at its own expense in the
defense  of any claim or action that may be asserted against  the
Escrow  Agent,  and  if the Indemnifying Parties  so  elect,  the
Indemnifying  Parties may assume the defense  of  such  claim  or
action;  provided, however, that if there exists  a  conflict  of
interest that would make it inappropriate for the same counsel to
represent both the Escrow Agent and the Indemnifying Parties, the
Escrow Agent's retention of separate counsel will be reimbursable
as  provided  in  Section  9.3.   The  Escrow  Agent's  right  to
indemnification  hereunder  will  survive  the   Escrow   Agent's
resignation or removal as escrow agent hereunder and will survive
the termination of this Agreement by lapse of time or otherwise.

          9.5  Notice of Claims against Escrow Agent.  The Escrow
Agent  will  notify  each Indemnifying Party  by  letter,  or  by
telephone  or telecopy confirmed by letter sent U.S. first  class
mail, registered or certified, of any receipt by the Escrow Agent
of  a  written  assertion  of a claim against  the  Escrow  Agent
related  to  this Agreement, or any action commenced against  the
Escrow  Agent,  within ten (10) business days  after  the  Escrow
Agent's  receipt of written notice of such claim.   However,  the
Escrow Agent's failure to so notify each Indemnifying Party  will
not  operate  in any manner whatsoever to relieve an Indemnifying
Party  from  any  liability that it may have  otherwise  than  on
account  of this Section 9.  In the event the Escrow Agent  fails
to so notify each Indemnifying Party and an Indemnifying Party is
prejudiced  thereby, then such Indemnifying Party will  not  have
liability to Escrow Agent under this Section 9.

     10.   SUCCESSOR   ESCROW  AGENT.   In the event  the  Escrow
Agent  becomes  unavailable  or  unwilling  to  continue  in  its
capacity herewith, the Escrow Agent may resign at any time and be
discharged from its duties or obligations hereunder by  giving  a
written  resignation  to  the parties to this  Escrow  Agreement,
specifying not less than thirty (30) days prior written notice of
the  date  when  such  resignation shall take  effect;  provided,
however,  that  no such resignation shall become effective  until
the  appointment  of a successor Escrow Agent and  acceptance  of
such  appointment  by such successor Escrow Agent.   Elmer's  may
appoint  a  successor Escrow Agent without  the  consent  of  the
Representative so long as such successor is a bank with assets of
at  least Fifty Million Dollars ($50,000,000) which has no direct
depository  or  lending relationship with Elmer's  and  which  is
qualified to do business in the State of Oregon, and may  appoint
any  other  successor Escrow Agent with the consent of the  Repre
sentative, which shall not be unreasonably withheld.  If,  within
such  notice period, Elmer's provides to the Escrow Agent written
instructions  with  respect  to the appointment  of  a  successor
Escrow  Agent  in accordance with this Section 10 and  directions
for the transfer of any Escrowed Property then held by the Escrow
Agent to such successor, the Escrow Agent shall act in accordance
with  such  instructions  and  promptly  transfer  such  Escrowed
Property  to  such designated successor.  If no successor  Escrow
Agent  is  appointed within sixty (60) days of the date specified
for  the  Escrow Agent's resignation to take effect,  the  Escrow
Agent  shall  have  the right to apply to a  court  of  competent
jurisdiction  for  such appointment at the  expense  of  Elmer's.
Each  successor  Escrow  Agent  shall  execute  and  deliver   an
instrument accepting such appointment and shall, without  further
acts,  be  vested in all the estates, properties, rights,  powers
and  duties  of the Escrow Agent or any other predecessor  Escrow
Agent as if originally named as Escrow Agent hereunder.
<PAGE>
     11.   TERMINATION.   This Agreement shall terminate upon the
earlier  of (a) the Termination Date, or (b) the release  by  the
Escrow  Agent of all of the Escrowed Property in accordance  with
this  Agreement.  Notwithstanding any termination of this  Escrow
Agreement,  the  provisions of Sections 7.1, 7.3 and  9.3  hereof
shall  survive  such termination and remain  in  full  force  and
effect.

     12.   NOTICES.   All notices, requests, consents, and  other
communications hereunder shall be in writing and shall be  deemed
to  have  been  properly  given or made on  the  date  personally
delivered  or  on the date mailed, by first class  registered  or
certified  mail  with  postage  prepaid,  by  private  nationally
recognized  courier  service or by facsimile  and  confirmed,  if
delivered, mailed, courier or facsimile to the respective parties
hereto at the following addresses:

          If the Escrow Agent:

                    Ater Wynne, LLP
                    222 S.W. Columbia, Suite 1800
                    Portland, OR    97210
                    Attn:  Jack W. Schifferdecker, Jr.
                    Facsimile No. (503) 226-0079

          If to Elmer's, to:

                    Elmer's Restaurants, Inc.
                    11802 S.E. Stark St.
                    Portland, OR   97216
                    Attn:  Bruce N. Davis
                    Facsimile No. (503) 257-7448

          If  to  the  Escrow Indemnitors and the Representative,
to:

                    William W. Service
                    c/o CBW Inc.
                    140 E. 5th Avenue, #A
                    Eugene, OR  97401
                    Facsimile No. (541) 465-3967


     Any  party  hereto  may  designate a  different  address  by
providing written notice of such new address to the other parties
hereto.

     13.  MISCELLANEOUS.

          13.1  Governing Law; Assigns.  This Agreement  will  be
governed by and construed in accordance with the internal laws of
the  State of Oregon without regard to conflict-of-law principles
and  will  be  binding  upon, and inure to the  benefit  of,  the
parties  hereto  and  their respective successors  and  permitted
assigns.

          13.2  Counterparts.  This Agreement may be executed  in
two  or  more  counterparts, each of  which  will  be  deemed  an
original, but all of which together will constitute one  and  the
same instrument.

          13.3   Entire  Agreement;  Severability.    Except   as
otherwise  set  forth  in  the Merger Agreement,  this  Agreement
constitutes the entire understanding and agreement of the parties
with  respect  to  the  subject  matter  of  this  Agreement  and
supersedes  all  prior agreements or understandings,  written  or
oral,  between  the  parties with respect to the  subject  matter
hereof.  If any provision of this Agreement is held to be illegal
or  unenforceable  by a tribunal of competent jurisdiction,  then
such  provision shall not be voided, but shall be deemed modified
to  the  extent  necessary  to make  such  provision  lawful  and
enforceable,  and  the other provisions of this  Agreement  shall
remain in full force and effect.

          13.4  Waivers.   No waiver by any party hereto  of  any
condition  or  of any breach of any provision of  this  Agreement
will  be effective unless in writing.  No waiver by any party  of
any such condition or breach, in any one instance, will be deemed
to  be  a  further or continuing waiver of any such condition  or
breach or a waiver of any other condition or breach of any  other
provision contained herein.

          13.5  Amendment.  This Agreement may be amended by  the
written   agreement  of  Elmer's,  the  Escrow  Agent   and   the
Representative, provided that, if the Escrow Agent does not agree
to  an  amendment  agreed upon by Elmer's and the Representative,
the  Escrow  Agent  will  resign  (which  resignation  shall   be
effective  immediately and, in any event, prior to the  effective
date  of  the  amendment) and Elmer's will  appoint  a  successor
Escrow  Agent  in  accordance with Section 10  hereof.   No  such
amendment  may  treat any one Escrow Indemnitor differently  from
the  other  Escrow Indemnitors unless consented to in writing  by
Escrow  Indemnitors having beneficial ownership in a majority  of
the  outstanding Escrowed Property, including the consent of  any
Escrow Indemnitor who is to be treated differently.


          [Remainder of Page Left Deliberately Blank]
     <PAGE>

     IN  WITNESS  WHEREOF, the parties have  duly  executed  this
Agreement as of the day and year first above written.

     ELMER'S:                 ELMER'S RESTAURANTS, INC.,
                              an Oregon corporation


                              By:__/s/_BRUCE                   N.
DAVIS___________________


                              Its:__PRESIDENT___________________________



     ESCROW AGENT:            ATER WYNNE LLP


                              By:___/s/_JACK                   W.
SCHIFFERDECKER_________
                                   Jack  W. Schifferdecker,  Jr.,
Partner


     REPRESENTATIVE:          __/s/_WILLIAM W. SERVICE_________________
                              William W. Service


     ESCROW        INDEMNITORS:             __/s/_BRUCE        N.
DAVIS_____________________
                              Bruce N. Davis


                                        __/s/_WILLIAM          W.
SERVICE_________________
                              William W. Service



                              __/s/_GREGORY                 WENDT
_________________
                              Gregory Wendt


                              __/s/_LINDA                      E.
                              BOLTON____________________
                              Linda   E.  Bolton,  Trustee  Under
                              Restated   Trust  Agreement   Dated
                              6/8/98


              [Signatures Continued On Next Page]
<PAGE>

                              __/s/_CORDY
JENSEN_______________________
                              Cordy Jensen


                              __/s/_KEN                        N.
BOETTCHER___________________
                              Ken N. Boettcher


                              __/s/_KAREN
BROOKS_______________________
                              Karen  Brooks


                              __/s/_THOMAS                     C.
CONNOR___________________
                              Thomas C. Connor


                              __/s/_DONALD
WOOLLEY_____________________
                              Donald Woolley


                    [SCHEDULE OMITTED]


                               4                       0189544.01
                  REGISTRATION RIGHTS AGREEMENT


      THIS  REGISTRATION RIGHTS AGREEMENT (this  "Agreement')  is
made  and  entered into this 18th day of February, 1999,  by  and
between  ELMER'S  RESTAURANTS, INC., an Oregon  corporation  (the
"Company"),  and Bruce N. Davis, William W. Service,  Gregory  W.
Wendt,  Donald W. Woolley, Thomas C. Connor, Linda Bolton,  Cordy
Jensen,   Ken   N.  Boettcher  and  Karen  Brooks,   shareholders
(collectively  referred  to  herein as  'Holders')  of  CBW  Inc.
('CBW').

Recitals:

      A.    The  Company, CBW, and Holders are the parties  to  a
Merger Agreement, of even date herewith (the "Merger Agreement").

      B.    Pursuant  to  the Merger Agreement,  the  Company  is
obligated  to  issue restricted shares ('Shares' or  'Registrable
Securities')  of  the Company's common stock to the  Holders  and
therefore  desires  to grant Holders certain registration  rights
pursuant to this Agreement.

Agreements:

           NOW, THEREFORE, in consideration of the foregoing  and
the  covenants  of the parties contained in this  Agreement,  the
parties hereby agree as follows:

                            SECTION 1

                           Definitions

     The following terms shall have the meanings indicated:

     "Common Stock" means the Common Stock of the Company.

     'Company' means the issuer and its successors and assigns.

     "Exchange Act" means the Securities Exchange Act of 1934, as
amended,  or  any  similar federal statute,  and  the  rules  and
regulations  of the SEC thereunder, all as the same shall  be  in
effect from time to time.

      "Initial Public Offering" means an initial public  offering
of  shares  of Common Stock by the Company registered  under  the
Securities Act.

     "Losses" means all losses, claims, damages or liabilities
and reasonable expenses related thereto.

                     <PAGE>    Page 1 of 14

      'Registrable  Securities' shall mean each  of  the  Shares,
until,  in  the  case of any such Share, (i)  it  is  effectively
registered under the Securities Act and disposed of in accordance
with  the Registration Statement covering it, (ii) it is saleable
by  the  holder thereof pursuant to Rule 144(k), or (iii)  it  is
distributed to the public by the holder thereof pursuant to  Rule
144; provided, however, that Registrable Shares shall not include
any  Shares  that  are subject to a lockup agreement  during  the
period  in  which  disposition of such Shares would  violate  the
terms of such lockup agreement.

      'Registration', 'register' and like words  mean  compliance
with  all  of  the  laws, rules, regulations  and  provisions  of
agreements  and  corporate  documents pertaining  to  lawful  and
unrestricted  transfer of securities by way of a public  offering
or distribution.

       'Registration  Statement'  shall  mean  any   Registration
Statement of the Company under the Securities Act that covers any
of  the Registrable Securities pursuant to the provisions of this
Agreement,  including the related Prospectus, all amendments  and
supplements  to  such  Registration  Statement  (including  post-
effective amendments), all exhibits and all material incorporated
by  reference or deemed to be incorporated by reference  in  such
Registration Statement.

      "SEC" means the Securities and Exchange Commission, or  any
other federal agency then administering the Securities Act.

      "Securities  Act"  means the Securities  Act  of  1933,  as
amended,  or  any  similar federal statute,  and  the  rules  and
regulations  of the SEC thereunder, all as the same shall  be  in
effect from time to time.

      "Shares"  means all shares of the Company's  Common  Stock,
restricted or otherwise, that will be issued to, and held by, the
Holders as a result of the merger.

      'Underwritten registration' or 'underwritten offering'
shall
mean  a  sale of securities of the Company to an underwriter  for
reoffering to the public pursuant to a Registration Statement.

                            SECTION 2

                    Acknowledgment of Rights

      The  Company will, upon request of Holders, acknowledge  in
writing  the  Company's obligation in respect of  the  rights  to
which  Holders shall be entitled under this Agreement,  provided,
that  the  failure of Holders to make any such request shall  not
affect  the  continuing obligation of the Company to  Holders  in
respect of such rights.

                     <PAGE>    Page 2 of 14
                            SECTION 3

                     Piggyback Registration

      3.1   If  at any time the Company proposes to register  any
offering of shares of its capital stock under the Securities Act,
and  if such registration is to be on a form of the SEC that  may
include, or is at any time amended or changed to such a form that
may  include  the  Shares  (other than a registration  solely  to
implement an employee benefit plan or a transaction to which Rule
145, as promulgated under the Securities Act, is applicable), the
Company  will at any such time give written notice to Holders  of
its  intention to do so at least thirty (30) days  prior  to  the
filing  of such Registration Statement.  The Company will include
in  any  such  Registration  Statement  any  of  the  Registrable
Securities held by any Holder who within 20 days after receipt of
such  notice shall request inclusion.  Notwithstanding any  other
provision  of  this Section 3, if the offering of shares  by  the
Company   is   underwritten  and  the   representative   of   the
underwriters  participating in the sale and distribution  of  the
Company's  securities  covered  by  such  Registration  Statement
advises  the Company in writing that marketing factors require  a
limitation  on  the  number of shares  to  be  underwritten,  the
representative  may exclude all Registrable Securities  from,  or
(subject to the limitations set forth below) limit the number  of
Registrable  Securities to be included in, the  registration  and
underwriting.

       3.2   If  the  offering  of  shares  by  the  Company   is
underwritten   and   the  representative  of   the   underwriters
participating  in  the  sale and distribution  of  the  Company's
securities covered by such Registration Statement agrees  that  a
number   of  (but  not  all)  the  Registrable  Securities   (the
"Permissible  Secondary Shares") may be included in the  offering
covered by the Registration Statement, the Company's notice shall
afford  Holders  an  opportunity to  elect  to  include  in  such
registration  the  Permissible  Secondary  Shares  owned  by  it.
Holders  shall  have  twenty  (20)  days  after  receipt  of  the
Company's  notice to notify the Company in writing of the  number
of  Registrable Securities (the "Elected Shares")  which  Holders
elect to include in the offering and the Elected Shares shall  be
included  in  the offering.  If the aggregate number  of  Elected
Shares  that Holders of Registrable Securities desire to  include
in  such  filing  exceeds  the number  of  Permissible  Secondary
Shares, then Holders shall be entitled to include that number  of
Elected  Shares  that  bears the same  ratio  to  the  number  of
Permissible  Secondary  Shares as the number  of  Elected  Shares
Holders desires to include bears to the number of Elected  Shares
Holders and all such other Holders desire to include.

      3.3   The inclusion in such registration of Elected  Shares
shall  be upon the condition that Holders sell its Elected Shares
to  the  underwriters at the same price and on substantially  the
same  terms  and conditions as the Company and any other  selling
shareholders.

                            SECTION 4

                      Holders Requirements

      To  include any Registrable Securities in any registration,
Holders shall:

                     <PAGE>    Page 3 of 14

      4.1   Cooperate  with  the Company in preparing  each  such
registration  and  execute  all such instruments  and  agreements
(including,   without  limitation,  questionnaires,   powers   of
attorney,  indemnities,  and  underwriting  agreements)  as   the
underwriter  may  deem  reasonably necessary  in  favor  of  such
underwriter;

      4.2   Promptly  supply  the Company with  all  information,
documents, representations and agreements as the underwriter  may
deem reasonably necessary in connection with such registration;

      4.3  Agree in writing not to sell or transfer any share  of
the   capital  stock  of  the  Company  not  included   in   such
registration for a period of fifteen (15) days prior to  and  one
hundred  eighty  (180)  days after the  effective  date  of  such
registration without the underwriter's consent;

     4.4  Not (until further notice) effect sales of Shares after
receipt  of written notice from the Company to suspend  sales  to
permit   the  Company  to  correct  or  update  any  Registration
Statement or prospectus; and

      4.5   At the end of any period during which the Company  is
obligated   to  keep  any  Registration  Statement  current   and
effective,   discontinue  sales  of  Shares  pursuant   to   such
Registration Statement upon receipt of notice from the Company of
its  intention to remove from registration Shares covered by such
Registration Statement which remain unsold and shall  notify  the
Company  of  the number of Shares registered which remain  unsold
promptly after receipt of such notice from the Company.

                            SECTION 5

                    Other Registration Rights

      The  Company  will not grant to any persons  the  right  to
request  the  Company to register any equity  securities  of  the
Company,  or any securities convertible or exchangeable  into  or
exercisable  for  such securities, unless such  rights  of  other
persons  are pari passu with the rights of Holders hereunder,  or
subordinate  and subsequent to such rights, without  the  written
consent of Holders.

                            SECTION 6

                     Registration Procedures

      If  and whenever the Company is obligated by the provisions
of  this Agreement to effect the registration of any offering  of
Registrable Securities under the Securities Act, as expeditiously
as  reasonably possible the Company will, or will  use  its  best
efforts to, as the case may be:

                     <PAGE>    Page 4 of 14

      6.1  Prepare and file with the SEC a Registration Statement
with respect to such Registrable Securities and, if the Board  of
Directors of the Company shall so direct, cause such Registration
Statement  to  become  effective;  provided,  however,  that  the
Company may, in exercising reasonable discretion, discontinue any
registration  of its securities which is being effected  pursuant
hereto   at  any  time  prior  to  the  effective  date  of   the
Registration Statement relating thereto.

      6.2   Prepare  and  file with the SEC such  amendments  and
supplements  to  such Registration Statement and  the  prospectus
used  in  connection therewith as may be necessary to  keep  such
Registration Statement effective until the earlier of the sale of
all shares of Common Stock covered thereby and the expiration  of
a  period  of two hundred seventy (270) days after its  effective
date,  and comply with the provisions of the Securities Act  with
respect  to the disposition of all shares of Common Stock covered
by  such  Registration  Statement;  provided,  however,  that  if
maintaining the effectiveness of the Registration Statement would
require  the  filing of a post-effective amendment including  new
financial  statements (other than financial statements which  the
Company would be required to include in a current report on  Form
10-Q  under Section 13 or 15(d) of the Exchange Act), the Company
shall  be obligated hereunder to use its best efforts to maintain
the  effectiveness of the Registration Statement for only six (6)
months in the case of the first registration filed hereunder, and
ninety  (90)  days  in the case of any other  registration  filed
hereunder.  In the event that any shares of Common Stock included
in  a  Registration  Statement subject to, or required  by,  this
Agreement remain unsold at the end of the period during which the
Company  is  obligated to use its best efforts  to  maintain  the
effectiveness of such Registration Statement, the Company, if and
when  a  further  amendment or supplement would  be  required  to
comply  with Section 10 of the Securities Act, may file  a  post-
effective amendment to the Registration Statement for the purpose
of removing such shares from registered status.

      6.3   Furnish  to Holders so many copies of  a  prospectus,
including  a  preliminary  prospectus,  in  conformity  with  the
requirements of the Securities Act, and such other documents,  as
Holders may reasonably request.

      6.4   Register  or qualify the securities covered  by  such
Registration Statement under such other securities  or  blue  sky
laws of such jurisdictions as Holders may reasonably request, and
do  any  and  all  other acts and things that may  be  reasonably
necessary  or  advisable  to  enable Holders  to  consummate  the
disposition  in  such  jurisdictions of  such  Shares;  provided,
however,  that  the  Company shall not be  obligated,  by  reason
thereof, to qualify as a foreign corporation or file any  general
consent  to  service  of  process under  the  laws  of  any  such
jurisdiction or subject itself to taxation as doing  business  in
any such jurisdiction.

      6.5   Furnish  to  Holders, at the time of disposition,  an
opinion  of  counsel  for  the  Company  to  the  effect  that  a
Registration  Statement covering the offering of its  Shares  has
been  filed  with the SEC under the Securities Act and  has  been
made  effective by order of the SEC, that a prospectus  complying
as  to  form  with  the  requirements of the  Securities  Act  is
available for delivery, that no stop order has been issued by the
SEC  suspending the effectiveness of such Registration  Statement
and that, to the best of such counsel's knowledge,

                     <PAGE>    Page 5 of 14
no  proceedings  for  the  issuance of  such  a  stop  order  are
threatened  or contemplated, and that the securities included  in
the  offering  covered by such Registration Statement  have  been
registered  or  qualified, or exempted from such registration  or
qualification,  under the securities or blue  sky  laws  of  each
state  in  which  the Company has been required  to  register  or
qualify such shares as contemplated in this Section 6.  In giving
such  opinion, counsel for the Company shall be entitled to  rely
upon the opinion of counsel for the underwriters.

      6.6   Notify  Holders and its counsel  promptly  after  the
Company  shall  receive  notice that any Registration  Statement,
supplement  or  amendment has become effective, any  Registration
Statement is required to be amended or supplemented, or any  stop
order with respect thereto has been issued.

      6.7   Enter into such agreements (including an underwriting
agreement  in  form,  scope  and substance  as  is  customary  in
underwritten  offerings)  and take  all  such  other  actions  in
connection therewith (including those reasonably requested by the
representative of the underwriters or the Holders of  a  majority
of   the  Registrable  Securities  subject  to  the  Registration
Statement)  in  order reasonably to expedite  or  facilitate  the
disposition of the Registrable Securities.

                            SECTION 7

                      Registration Expenses

     The costs and expenses (other than underwriting discounts or
commissions,  stock  transfer taxes and such  fees  for  counsel,
printing,   registration  and  other  fees  as  state  securities
officials  may require that the Holders of Registrable Securities
pay) of all registrations and qualifications under the Securities
Act contemplated by this Agreement, and of all other actions that
the  Company  is  required  to take or effect  pursuant  to  this
Agreement,  shall  be  paid  by the Company  (including,  without
limitation, all registration and filing fees, printing  expenses,
costs  of  special  audits incident to or required  by  any  such
registration, fees and disbursements of counsel for  the  Company
and  reasonable  fees  and disbursements of one  special  counsel
acting  for the Holders of Registrable Securities being  included
in any registration), except that all such expenses in connection
with any amendment or supplement to the Registration Statement or
the  prospectus used in connection therewith required to be filed
more  than two hundred seventy (270) days after the date on which
such   Registration   Statement  becomes  effective   under   the
Securities   Act  because  any  Holders  has  not  effected   the
disposition   of   Registrable   Securities   covered   by   such
Registration Statement shall be borne pro rata by such Holders.

                            SECTION 8

                   Indemnification by Company

     In the event of any registration under the Securities Act of
any offering of Registrable Securities, the Company hereby agrees
to indemnify and hold harmless Holders, its officers

                     <PAGE>    Page 6 of 14
and  directors,  if  any,  and each other  person,  if  any,  who
controls  Holders  (within the meaning  of  'control  person'  as
defined  in  the Securities Act) and each other person (including
each  underwriter,  and each other person, if any,  who  controls
such  underwriter)  who  participates in  the  offering  of  such
Registrable  Securities against any Losses, joint or several,  to
which  Holders or such controlling person or participating person
may become subject under the Securities Act or otherwise, insofar
as  such Losses (or proceedings in respect thereof) arise out  of
or  are  based  upon  any  untrue  statement  or  alleged  untrue
statement  of any material fact contained, on the effective  date
thereof,  in  any Registration Statement under which  Registrable
Securities  were  registered under the  Securities  Act,  in  any
preliminary prospectus or final prospectus contained therein,  or
in  any  amendment or supplement thereto, or arise out of or  are
based  upon the omission or alleged omission to state  therein  a
material fact required to be stated therein or necessary to  make
the statements therein not misleading, and will reimburse Holders
and  each such controlling person or participating person for any
legal  or other expenses reasonably incurred by Holders  or  such
controlling  person  or participating person in  connection  with
investigating  or  defending any such Loss;  provided,  that  the
Company  will not be liable in any such case to the  extent  that
any  such Loss arises out of or is based upon an untrue statement
or  alleged untrue statement or omission or alleged omission made
in   such  Registration  Statement,  such  preliminary  or  final
prospectus or such amendment or supplement in reliance  upon  and
in  conformity with written information furnished by  Holders  or
such  controlling or participating person, as the  case  may  be,
specifically  for  use in the preparation thereof.   The  Company
shall   also  indemnify  underwriters,  selling  brokers,  dealer
managers    and   similar   securities   industry   professionals
participating  in  the  distribution, their officers,  directors,
agents  and  employees and each person who controls such  persons
(within  the  meaning  of Section 15 of  the  Securities  Act  or
Section  20  of the Exchange Act) to the same extent as  provided
above with respect to the indemnification of Holders.

                            SECTION 9

      Indemnification by Holders of Registrable Securities

     In the event of any registration under the Securities Act of
any  offering of Registrable Securities, Holders hereby agree  to
indemnify  and hold harmless the Company, each other  Holders  of
Registrable  Securities  and  each  other  person,  if  any,  who
controls the Company within the meaning of the Securities Act and
each  other  person (including each underwriter, and  each  other
person,  if  any, who controls such underwriter) who participates
in  the  offering  of  such Registrable  Securities  against  any
Losses,  joint or several, to which the Company, such Holders  or
controlling person or

                     <PAGE>    Page 7 of 14
participating person may become subject under the Securities  Act
or  otherwise, insofar as such Losses (or proceedings in  respect
thereof)  arise out of or are based upon any untrue statement  or
alleged untrue statement of any material fact contained,  on  the
effective date thereof, in any Registration Statement under which
an  offering of such Registrable Securities was registered  under
the  Securities  Act,  in  any preliminary  prospectus  or  final
prospectus  contained therein, or in any amendment or  supplement
thereto,  or  arise  out of or are based  upon  the  omission  or
alleged omission to state therein a material fact required to  be
stated  therein or necessary to make the statements  therein  not
misleading,  and will reimburse the Company, such  other  Holders
and  each such controlling person or participating person for any
legal or other expenses reasonably incurred by the Company,  such
other  Holders or such controlling person or participating person
in  connection with investigating or defending any such  Loss  or
proceeding;  provided, that Holders will be liable  in  any  such
case  to  the extent, and only to the extent, that any such  Loss
arises  out  of or is based upon an untrue statement  or  alleged
untrue  statement or omission or alleged omission  made  in  such
Registration  Statement, such preliminary or final prospectus  or
such  amendment or supplement in reliance upon and in  conformity
with  written  information furnished by Holders specifically  for
use in the preparation thereof.  The Company shall be entitled to
receive  indemnities from underwriters, selling  brokers,  dealer
managers    and   similar   securities   industry   professionals
participating in the distribution to the same extent as  provided
above with respect to information so furnished in writing by such
persons  specifically for inclusion in any Registration Statement
or prospectus.

                           SECTION 10

            Conduct of  Indemnification  Proceedings

      If  any  action  or proceeding (including any  governmental
investigation or inquiry) shall be brought or any claim shall  be
asserted  against any person entitled to indemnity hereunder  (an
"indemnified  party"),  such  indemnified  party  shall  promptly
notify  the  party  from  which such  indemnity  is  sought  (the
"indemnifying  party")  in writing, and  the  indemnifying  party
shall  assume  the defense thereof, including the  employment  of
counsel reasonably satisfactory to the indemnified party and  the
payment   of  all  fees  and  expenses  reasonably  incurred   in
connection with the defense thereof.  Any such fees and  expenses
borne  by  the indemnified party (including any fees and expenses
reasonably incurred in connection with investigating or preparing
to  defend  such  action or proceeding)  shall  be  paid  to  the
indemnified  party,  as incurred, within  fifteen  (15)  days  of
written  notice thereof to the indemnifying party (regardless  of
whether it is ultimately determined that an indemnified party  is
not entitled to indemnification hereunder).  Any such indemnified
party shall have the right to employ separate counsel in any such
action,  claim  or proceeding and to participate in  the  defense
thereof, but the fees and expenses of such counsel shall  be  the
expenses  of  such indemnified party unless (i) the  indemnifying
party  has  agreed  to  pay such fees and expenses  or  (ii)  the
indemnifying  party  shall have failed  to  promptly  assume  the
defense  of such action, claim or proceeding or (iii)  the  named
parties  to  any such action, claim or proceeding (including  any
impleaded  parties) include both such indemnified party  and  the
indemnifying  party, and such indemnified party shall  have  been
advised by counsel in writing that there may be one or more legal
defenses  available to it which are different from or in addition
to  those  available  to  the indemnifying  party  and  that  the
assertion  of such defenses would create a conflict  of  interest
such  that  counsel employed by the indemnifying party could  not
faithfully  represent the indemnified party (in  which  case,  if
such indemnified party notifies the indemnifying party in writing
that  it elects to employ separate counsel at the expense of  the
indemnifying  party, the indemnifying party shall  not  have  the
right  to  assume the defense of such action, claim or proceeding
on  behalf  of  such  indemnified  party,  it  being  understood,
however,  that  the indemnifying party shall not,  in  connection
with  any  one  such action, claim or proceeding or separate  but
substantially  similar or related actions, claims or  proceedings
in the same

                     <PAGE>    Page 8 of 14
jurisdiction  arising  out  of the same  general  allegations  or
circumstances, be liable for the reasonable fees and expenses  of
more   than  one  separate  firm  of  attorneys  (together   with
appropriate  local counsel) at any time for all such  indemnified
parties, unless such indemnified party shall have been advised by
counsel  in writing that a conflict of interest may exist between
such  indemnified party and any other of such indemnified parties
with  respect to such action, claim or proceeding, in which event
the  indemnifying party shall be obligated to pay  the  fees  and
expenses   of   such  additional  counsel  or   counsels).    The
indemnifying party shall not be liable for any settlement of  any
such action or proceeding effected without its written consent.

                           SECTION 11

                          Contribution

      If  the  indemnification provided for in this Agreement  is
unavailable to an indemnified party under Section 8 or  9  hereof
(other  than by reason of exceptions provided in those  Sections)
in respect of any Losses, then each applicable indemnifying party
in  lieu  of indemnifying such indemnified party shall contribute
to  the  amount paid or payable by such indemnified  party  as  a
result  of  such Losses, in such proportion as is appropriate  to
reflect  the  relative  fault  of  the  indemnifying  party   and
indemnified parties in connection with the actions, statements or
omissions  which  resulted in such Losses as well  as  any  other
relevant  equitable considerations.  The relative fault  of  such
indemnifying party and the indemnified party shall be  determined
by  reference  to,  among other things,  whether  any  action  in
question,  including  any  untrue  statement  or  alleged  untrue
statement of a material fact or omission or alleged omission of a
material  fact,  has  been  taken  or  made  by,  or  relates  to
information  supplied by, such indemnifying party or  indemnified
party,  and  the parties' relative intent, knowledge,  access  to
information  and opportunity to correct or prevent  such  action,
statement or omission.  The amount paid or payable by a party  as
a result of any Losses shall be deemed to include, subject to the
limitations set forth in Section 10, any legal or other  fees  or
expenses reasonably incurred by such party in connection with any
action, suit, claim, investigation or proceeding.

      The  parties  hereto agree that it would not  be  just  and
equitable  if  contribution pursuant  to  this  Section  11  were
determined  by  pro  rata allocation or by any  other  method  of
allocation  which  does  not  take  into  account  the  equitable
considerations   referred   to  in  the   immediately   preceding
paragraph.  Notwithstanding the provisions of this Section 11, an
indemnifying  party  which is a selling  Holders  of  Registrable
Securities  shall  not be required to contribute  any  amount  in
excess  of  the  amount by which the total  price  at  which  the
Registrable  Securities  sold  by  such  indemnifying  party  and
distributed to the public were offered to the public exceeds  the
amount of any damages which such indemnifying party has otherwise
been  required to pay by reason of such untrue or alleged  untrue
statement  or omission or alleged omission.  No person guilty  of
fraudulent misrepresentation (within the meaning of Section 11(f)
of the Securities Act) shall be entitled to contribution from any
person who was not guilty of such fraudulent misrepresentation.

                     <PAGE>    Page 9 of 14

                           SECTION 12

                       General Provisions

     12.1 With a view to making available to each Holder where
applicable the benefit of Rule 144 promulgated under the Act
(which term as used herein includes the present Rule 144 and any
other, additional, substitute, supplemental, or analogous rule or
regulation of the SEC which may at any time permit a Holder to
sell securities to the public exempt from registration), the
Company agrees (i) if the Company's securities have been
registered under Section 12 or Section 15 of the Securities
Exchange Act of 1934, as amended, and such registration is not
then withdrawn or suspended, to file with the SEC in a timely
manner all reports and other documents required to be filed by an
issuer of securities registered under the Securities Exchange Act
of 1934, as amended, so as to maintain the availability of
Rule 144 to the Holders; (ii) at its expense, forthwith upon any
Holder's request, to deliver to any Holder a certificate, signed
by one of the Company's principal officers, stating (A) the
Company's name, address and telephone number (including area
code), (B) the Company's Internal Revenue Service identification
number, (C) the Company's Securities and Exchange Commission file
number, (D) the number of shares of Common Stock outstanding as
shown by the most recent report or statement published by the
Company, (E) whether the Company has filed the reports required
to be filed under the Securities Exchange Act of 1934, as
amended, for a period of at least 90 days prior to the date of
such certificate and in addition has filed the most recent annual
report required to be filed thereunder and (F) such other or
additional information as shall be necessary to make available to
the Holder the ability to offer and sell the maximum number of
shares under Rule 144; and (iii) when Rule 144 is being complied
with or the holding period for unaffiliated security holders
shall have expired, to deliver securities not bearing any legend
restricting transfer of such securities (to the extent then
permitted by rules or interpretations of the staff of the SEC),
as may be requested from time to time by any Holder.

                     <PAGE>    Page 10 of 14

      12.2  The Shares shall not be transferred, and the  Company
shall  not be required to register any transfer of the Shares  on
the  books  of  the Company, unless the Company shall  have  been
provided  with an opinion of counsel satisfactory to it prior  to
such  transfer  that  registration under the Securities  Act  and
applicable  state securities laws is not required  in  connection
with  the  transaction  resulting  in  such  transfer;  provided,
however,  that  no such opinion of counsel shall be  required  in
order   to   effectuate  a  transfer  pursuant  to  an  effective
registration  of  the Shares.  Each certificate issued  upon  any
transfer  of the Shares transferred as above provided shall  bear
an  appropriate  investment legend, except that such  certificate
shall  not bear such restrictive legend if the opinion of counsel
referred  to above is to the further effect that such  legend  is
not required in order to establish compliance with the provisions
of  the  Securities Act or if such transfer is made in accordance
with  the provisions of Rule 144 promulgated under the Securities
Act.   The registration rights described in this Agreement  shall
immediately terminate as to those Shares which are transferred by
the  Holder except for transfers (i) to immediate family members,
which  shall mean lineal descendants of the Holder, (ii) to other
Holders  or  their permitted transferees, or (iii) of  more  than
50,000 Shares to any transferee.

      12.3  Except  to  the  extent expressly  provided  in  this
Agreement,  notices under this Agreement shall be in writing  and
shall be effective when actually delivered or three business days
after  being  deposited  in the United States  Mails,  certified,
return  receipt  requested, directed to the other  party  at  the
address set forth below, or to such other address as either party
may indicate by written notice to the other party:

                               If  to  the Company:
                                   Elmer's Restaurants, Inc.
                                   11802 SE Stark St.
                                   Portland, OR 97216
                                   Attention:  Juanita Nelson

              [This space intentionally left blank]

                     <PAGE>    Page 11 of 14
                                   If to Holders:
                              Bruce N. Davis
                              William W. Service
                              140 E. 5th Street, Suite A
                              Eugene, Oregon 97401

                              Cordy Jensen
                              27 East Fifth
                              Eugene, Oregon 97401

                              Gregory W. Wendt
                              2547 Lyon Street
                              San Francisco, California 94123

                              Karen Brooks
                              88725 Skyhigh Drive
                              Springfield, Oregon 97408

                              Linda Bolton
                              1754 Coburg Road, #230
                              Eugene Oregon 97401

                              Ken N. Boettcher
                              292 West Twelfth
                              Eugene, Oregon 97401

                              Donald W. Woolley
                              1275 Barber Drive
                              Eugene, Oregon 97405

                              Thomas C. Connor
                              4040 Sunridge
                              Eugene, Oregon 97405


     12.4 This Agreement constitutes the entire agreement between
the  parties pertaining to the subject matter hereof,  supersedes
any  and  all prior or contemporaneous agreements or undertakings
of  the parties pertaining to the subject matter hereof.  Neither
this  Agreement,  nor  any term hereof, may be  amended,  waived,
discharged, or terminated, except by written instrument signed by
the  Company and the Holders of at least 50 percent (50%) of  the
Registrable Securities and any such amendment, waiver, discharge,
or  termination shall be binding on all the Holders,  but  in  no
event  shall the obligation of any Holder hereunder by materially
increased, except upon the written consent of such Holder.

      12.5  If  any  term or provision of this Agreement  or  the
application  thereof to any party or circumstance  shall  to  any
extent  be  invalid  or  unenforceable,  the  remainder  of  this
Agreement and the application of such term or provision  to  such
parties or circumstances other than those as to which it is  held
invalid or unenforceable shall not be affected thereby, and

                     <PAGE>    Page 12 of 14
each  term  or  provision of this Agreement shall  be  valid  and
enforceable to the fullest extent permitted by law.

      12.6  Failure  of  either party  at  any  time  to  require
performance  of any provision of this Agreement shall  not  limit
such  party's  right  to enforce such provision,  nor  shall  any
waiver   of  any  breach  of  any  provision  of  this  Agreement
constitute a waiver of such provision itself.  Any waiver of  any
provision of this Agreement shall be effective only if set  forth
in writing and signed by the party to be bound.

      12.7 The headings in this Agreement are for convenience  of
reference  only  and  shall  have no  effect  whatsoever  on  the
construction   or  interpretation  of  any  provision   of   this
Agreement.  All provisions of this Agreement have been negotiated
at  arms length and this Agreement shall not be construed for  or
against  any  party  by  reason  of  the  authorship  or  alleged
authorship of any provision hereof.

      12.8 This Agreement may be executed in counterparts, all of
which shall constitute one and the same agreement.

      12.9  This Agreement shall be governed by and construed  in
accordance with the laws of the State of Oregon.

      IN  WITNESS WHEREOF, the parties hereto have executed  this
Registration Rights Agreement as of the day and year first  above
written.

          The Company:        ELMER'S RESTAURANTS, INC., an
                              Oregon corporation


                              By:_/s/__Bruce N. Davis_____
                                   Bruce N. Davis
                                   President
     Holders:
                              _/s/__Bruce N. Davis______________
                              Bruce N. Davis


                              _/s/_Cordy Jensen_________________
                                   Cordy Jensen

                              _/s/_William W. Service___________
                                   William W. Service

                     <PAGE>    Page 13 of 14

                              _/s/_Gregory W. Wendt_____________
                                   Gregory W. Wendt

                              _/s/_Karen K. Brooks______________
                                   Karen Brooks

                              _/s/_Donald W. Woolley____________
                                   Donald W. Woolley

                              _/s/_Thomas C. Connor_____________
                                   Thomas C. Connor

                              _/s/_Linda E. Bolton______________
                                   Linda Bolton

                              _/s/_Ken N. Boettcher_____________
                                   Ken N. Boettcher

                     <PAGE>    Page 14 of 14


[LETTERHEAD]
VEBER PARTNERS

Confidential

January 13, 1999

The Board of Directors
Elmer's Restaurants, Inc.
11802 SE Stark St.
Portland, OR 97216-0595

Gentlemen:

You have requested our opinion as to the fairness from a
financial point of view to the stockholders of Elmer's
Restaurants, Inc., ("Elmer's" or the "Company") of the
consideration to be paid by the Company in connection with the
proposed merger of Elmer's with and into CBW, Inc., ("CBW") (the
"Proposed Transaction".  Upon consummation of the Proposed
Transaction, Elmer's will issue to the stockholders of CBW
825,000 shares of Elmer's common stock for 100% of the shares of
CBW common stock.

Veber Partners LLC ("Veber"), as part of its investment banking
services, is regularly engaged in the valuation of businesses and
their securities in connection with mergers and acquisitions,
strategic transactions, corporate restructurings, private
placements and valuations for corporate and other purposes.

In the past, we have provided financial advisory services to CBW
and have received fees for rendering these services.  Veber may
in the future provide investment banking or other financial
advisory services to Elmer's.

In connection with our review of the Proposed Transaction, and in
arriving at our opinion, we have, among other things:

     (i)  reviewed the publicly available financial statements of
          Elmer's for recent years and interim periods to date
          and certain other relevant financial and operating data
          of Elmer's made available to us from published sources;

     (ii) discussed the business, financial condition and
          prospects of Elmer's with certain of its officers;

     (iii) reviewed historical financial statements of CBW for
          recent periods with recasting adjustments made to this
          data by CBW management and certain other relevant
          financial and operating data of CBW made available to
          us, including financial forecasts prepared by CBW
          management;

     (iv) discussed the business, financial condition and
          prospects of CBW with certain management, including
          Bruce Davis, Bill Service, and Mike Chamberlain;

                      <PAGE>    Page 1 of 3
     (v)  visited certain of the CBW stores located the Eugene,
          OR area.

     (vi) reviewed historical share price and trading activity of
          Elmer's common stock and analyzed the pro forma impact
          of the Proposed Transaction on earnings per share,
          consolidated capital and other financial ratios of
          Elmer's;

     (vii) reviewed and discussed with management of Elmer's and
          CBW, the strategic benefits accruing to Elmer's from
          the Proposed Transaction;

     (viii) reviewed the financial information presented by CBW
          management and compared such information with similar
          information for certain other companies engaged in
          businesses we consider comparable;

     (ix) reviewed the financial terms, to the extent publicly
          available, of comparable merger and acquisition
          transactions;

     (x)  considered the value of the option held by CBW to
          purchase Grass Valley Limited, Inc., (Grass Valley"),
          and therefore performed a review of Grass Valley as
          outlined below;

          a.   reviewed historical financial statements of Grass
               Valley for recent periods and certain other
               relevant financial and operating data of Grass
               Valley made available to us, including financial
               forecasts prepared by CBW management;

          b.   discussed the business, financial condition and
               prospects of Grass Valley with certain management
               including Bruce Davis, Bill Service, Richard
               Buckley, and Gary Weeks;

          c.   reviewed the financial information presented by
               CBW management on Grass Valley and compared such
               information with similar information for certain
               other companies engaged in businesses we consider
               comparable;

          d.   reviewed the financial terms, to the extent
               publicly available, of certain comparable merger
               and acquisition transactions;

          e.   visited certain of the Grass Valley stores located
               in the Portland, OR area.

     (xi) reviewed the draft merger agreement contained in the
          package dated as of December 23, 1998, among CBW and
          Elmer's and the related exhibits and schedules;

     (xii) discussed the tax and accounting treatment of the
          Proposed Transaction with Elmer's and Elmer's public
          accountants; and

     (xiii) performed such other analyses and examinations
          (including discounted cash flow analyses) and
          considered such other information, financial studies,
          analyses and investigations and financial, economic and
          market data as we deemed relevant.

In rendering our opinion, we have assumed and relied upon the
accuracy and completeness of all of the information provided to
us concerning Elmer's, CBW, and Grass Valley considered in
connection with our review of the Proposed Transaction, and we
have not assumed any responsibility for

                      <PAGE>    Page 2 of 3
independent verification of such information or any independent
valuation or appraisal of any of the assets or liabilities of
Elmer's, CBW, or Grass Valley nor have we conducted a
comprehensive physical inspection of the properties and
facilities of any of these companies.  For purposes of this
Opinion, we have assumed that neither Elmer's nor CBW is a party
to any pending transactions, including material merger
discussions, other than the Proposed Transaction and those
activities undertaken in the ordinary course of conducting their
respective businesses.  Our opinion is necessarily based upon
market, economic, financial and other conditions as they exist
and can be evaluated as of the date of this letter and any change
in such conditions would require a reevaluation of this opinion.

In connection with the preparation of this opinion, we have not
been authorized by the Company or its Board of Directors to
solicit, nor have we solicited, third party indications of value
for the acquisition of all or any part of CBW.  We were retained
by the Board of Directors of the Company and our opinion as
expressed herein is limited to the fairness, from a financial
point of view, to the Company's stockholders, of the Proposed
Transaction and does not address the Company's underlying
business decision to proceed with the Proposed Transaction.  This
letter does not constitute a recommendation to any Board of
Directors member or stockholder of the Company as to how such
Board of Directors member or stockholder should vote on the
Proposed Transaction.

We express no opinion as to the price at which the shares of
Elmer's will trade after the announcement or consummation of the
Proposed Transaction.

It is understood that this letter is for the information of the
Board of Directors of the Company and may not be summarized or
publicly referred to without our prior written consent, provided,
however, that this letter may be reproduced, discussed or
summarized in any SEC filing made by Elmer's with respect to the
transaction contemplated by the Agreement.

Our professional fees for the advisory services that have been
provided to the Board of Directors of Elmer's are not contingent
upon the opinion expressed herein, and neither Veber nor any of
its employees has a present or intended financial interest in the
Company, CBW, or Grass Valley.

Based upon and subject to the foregoing and after considering
such other matters as we deem relevant, we are of the opinion
that as of the date hereof the consideration to be paid by
Elmer's in the Proposed Transaction is fair, from a financial
point of view, to the holders of the Company's stock.

Very truly yours,

VEBER PARTNERS LLC

/s/ Gayle L. Veber

Gayle L. Veber, Managing Partner

                      <PAGE>    Page 3 of 3



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