EAT AT JOES LTD
SB-2/A, 1998-10-13
EATING & DRINKING PLACES
Previous: POWERCOLD CORP, 8-K, 1998-10-13
Next: PMR CORP, PRE 14A, 1998-10-13



   As filed with the Securities and Exchange Commission on October ____, 1998

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


                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D. C. 20549


                                   FORM SB-2/A
   
                                AMENDMENT NOS. 2
    
                           REGISTRATION STATEMENT
                                     UNDER
                           THE SECURITIES ACT OF 1933

                               EAT AT JOE'S, LTD
                 (Name of Small Business Issuer in its Charter)


         DELAWARE                        5812                 75-2636283
(State or other jurisdiction  (Primary standard industrial   (I.R.S Employer
      of incorporation)        classification code number) (Identification no.)


                           670 WHITE PLAINS ROAD

                          SCARSDALE, NEW YORK 10583

                               (914) 725-2700
         (Address and Telephone Number of Principal Executive Offices)

                   JOSEPH FIORE, CHIEF EXECUTIVE OFFICER
                             EAT AT JOE'S, LTD.

                           670 WHITE PLAINS ROAD

                           SCARSDALE, NEW YORK 10583
                                 (914) 725-2700
           (Name, Address, and Telephone Number of Agent For Service)

                                   Copies to:

                               JAMES EISBERG, ESQ
                         BECKMAN, MILLMAN & SANDERS, LLP
                           116 JOHN STREET, 13TH FLOOR
                            NEW YORK, NEW YORK 10038

                                 (212) 406 4700
                               FAX (212) 406 3750


<PAGE>

     APPROXIMATE  DATE OF PROPOSED  SALE TO THE PUBLIC:  As soon as  practicable
after the effective date of this Registration Statement.

    If this Form is filed to  register  additional  securities  for an  offering
pursuant to Rule 462(b) under the Securities Act, please check the following box
and list  the  Securities  Act  registration  statement  number  of the  earlier
effective registration statement for the same offering. / /

    If this Form is a  post-effective  amendment  filed  pursuant to Rule 462(c)
under the  Securities  Act,  check the following box and list the Securities Act
registration  statement number of the earlier effective  registration  statement
for the same offering. / /

     If delivery of the  prospectus is expected to be made pursuant to Rule 434,
please check the following box. / /


   
                        CALCULATION OF REGISTRATION FEE
- -------------------------------------------------------------------------------
- -------------------------------------------------------------------------------
                                    Proposed          Proposed Max.
Title of Each Class                 Maximum Offering  Aggregate     Amount of
of Securities        Amount to be   Price per         Offering      Registration
to be registered     registered(1)  Security          Price(1)      fee

- -------------------------------------------------------------------------------
Common Stock
$.0001 par value
underlying Warrants    367,400 (2)   $ 1.25           $  459,250     $   133
- -------------------------------------------------------------------------------
Common Stock $.0001
par value issuable
upon conversion of
outstanding Convertible
Preferred Stock      7,500,000 (3)   $ 1.25           $9,375,000     $ 2,719
and Debentures-----------------------------------------------------------------
Total                                                 $9,834,250     $ 2,842
- -------------------------------------------------------------------------------
    


                                      (ii)
<PAGE>

(1)  Estimated  solely for the purpose of calculating  the  registration  fee in
     accordance with Rule 457 under the Securities Act of 1933, as amended.

   
(2)  Pursuant to Rule 415 under the  Securities  Act of 1933,  as amended,  this
     registration statement also covers such additional securities as may become
     issuable upon exercise of warrants issued to J. P. Carey Securities,  Inc.,
     and Sovereign  Capital  Advisers (and their designees) who served as agents
     for the placement of the Company's securities in 1998.


(3)  Includes  (a) the  estimated  number  of  shares  that may be  issued  upon
     conversion of the Series A, B, C and D Convertible Preferred Stock; (b) the
     estimated  number of shares  that may be issued upon  conversion  of the 8%
     Series 1 Secured Convertible  Debenture,  and (c) -----shares issuable upon
     the exercise of certain  outstanding  purchase warrants.  In the event of a
     stock split, stock dividend or dilution,  or in the event of an increase in
     the number of shares  issuable upon the conversion of the Series A, B, C or
     D Convertible  Preferred Stock or 8% Series 1 Secured Convertible Debenture
     by reason of a discounted  conversion  price or delay in the effective date
     of this  Registration  Statement,  the number of shares registered shall be
     automatically  increased  to cover  additional  shares in an  indeterminate
     amount in accordance  with Rule 416(a) under the Securities Act of 1933, as
     amended.
    

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

     THE REGISTRANT  HEREBY AMENDS THIS  REGISTRATION  STATEMENT ON SUCH DATE OR
DATES AS MAY BE NECESSARY TO DELAY ITS EFFECTIVE DATE UNTIL THE REGISTRANT SHALL
FILE A FURTHER  AMENDMENT  WHICH  SPECIFICALLY  STATES  THAT  THIS  REGISTRATION
STATEMENT SHALL  THEREAFTER  BECOME EFFECTIVE IN ACCORDANCE WITH SECTION 8(A) OF
THE  SECURITIES  ACT OF 1933 OR UNTIL THE  REGISTRATION  STATEMENT  SHALL BECOME
EFFECTIVE ON SUCH DATE AS THE COMMISSION,  ACTING PURSUANT TO SAID SECTION 8(A),
MAY DETERMINE.
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------
                                      (iii)
<PAGE>
                              EAT AT JOE'S, LTD
                             CROSS REFERENCE SHEET
                              PURSUANT TO RULE 404


                  ITEM NUMBER IN
            FORM SB-2 AND TITLE OF ITEM                LOCATION IN PROSPECTUS

PROSPECTUS
- - ---------------------------------------------------
Item 1.   Front of Registration Statement and
           Outside Front Cover of Prospectus.......   Cover Page

Item 2.   Inside Front and Outside Cover Pages
           of Prospectus...........................   Inside Front and Outside
                                                      Cover Pages of Prospectus

Item 3.   Summary Information and Risk Factors....    Prospectus Summary; The
                                                      Company; Risk Factors

Item 4.   Use of Proceeds.........................    Not Applicable

Item 5.   Determination of Offering Price.........    Outside Front Cover Page;
                                                      Price Range of Common
                                                      Stock

Item 6.   Dilution................................    Not Applicable

Item 7.   Selling Security Holders................    Principal and Selling
                                                      Shareholders

Item 8.   Plan of Distribution....................    Principal and Selling
                                                      Shareholders

Item 9.   Legal Proceedings.......................    Business

Item 10.  Directors, Executive Officers, Promoters
           and Control Persons.....................   Management

Item 11.  Security Ownership of Certain Beneficial
           Owners and Management...................   Principal and Selling
                                                      Shareholders

Item 12.  Description of Securities...............    Description of Securities

                                      (iv)
<PAGE>

Item 13.  Interest of Named Experts and Counsel...    Legal Matters; Experts

Item 14.  Disclosure of Commission Position on
           Indemnification for Securities Act
           Liabilities.............................   Management

Item 15.  Organization Within Last Five Years.....    Certain Transactions


Item 16.  Description of Business.................    The Company; Business

Item 17.  Management's Discussion and Analysis or
           Plan of Operation......................    Management's Discussion
                                                      and Analysis of Financial
                                                      Condition and Results of
                                                      Operations

Item 18.  Description of Property.................    Business

Item 19.  Certain Relationships and Related
           Transactions...........................    Certain Transactions

Item 20.  Market for Common Equity and Related
           Stockholder Matters....................    Outside Front Cover Page
                                                      of Prospectus; Risk
                                                      Factors

Item 21.  Executive Compensation..................    Management

Item 22.  Financial Statements....................    Financial Statements

Item 23.  Changes in and Disagreements with
           Accountants on Accounting and Financial
           Disclosure.............................    Not Applicable










                                      (v)
<PAGE>

INFORMATION   CONTAINED  HEREIN  IS  SUBJECT  TO  COMPLETION  OR  AMENDMENT.   A
REGISTRATION  STATEMENT  RELATING  TO THESE  SECURITIES  HAS BEEN FILED WITH THE
SECURITIES  AND EXCHANGE  COMMISSION.  THESE  SECURITIES MAY NOT BE SOLD NOR MAY
OFFERS TO BUY BE ACCEPTED PRIOR TO THE TIME THE REGISTRATION  STATEMENT  BECOMES
EFFECTIVE.  THIS  PROSPECTUS  SHALL  NOT  CONSTITUTE  AN  OFFER  TO  SELL OR THE
SOLICITATION OF AN OFFER TO BUY, NOR SHALL THERE BE ANY SALE OF THESE SECURITIES
IN ANY STATE IN WHICH SUCH OFFER,  SOLICITATION  OR SALE WOULD BE UNLAWFUL PRIOR
TO REGISTRATION OR QUALIFICATION UNDER THE SECURITIES LAWS OF ANY SUCH STATE.

                  SUBJECT TO COMPLETION; DATED October , 1998



                              EAT AT JOE'S, LTD

   
                        6,108,438 Shares of Common Stock


         6,108,438 shares of Common Stock of Eat at Joe's, Ltd.  ("Company") are
being sold  ("Offering")  by certain  shareholders  of the Company (the "Selling
Shareholders").  The Company will not receive any proceeds  from the sale of the
shares by the Selling Shareholders. See "Principal and Selling Shareholders."

         The  Prospectus  covers all of the shares of Common Stock issuable upon
conversion of shares of Series A, B, C and D Convertible  preferred Stock and 8%
Series 1 Secured  Convertible  Debenture  which were sold in private  placements
during the period March through September,  1998 as well as shares issuable upon
the  exercise  of certain  outstanding  purchase  warrants  which were issued in
connection  with the private  placements.  Based upon the trading  prices of the
Common  Stock prior to  September  21,  1998 the  convertible  securities  would
convert into  5,741,038  shares of Common Stock.  The foregoing  estimate is for
illustrative purposes only. The actual number of shares of Common stock issuable
upon conversion of the convertible securities is subject to adjustment and could
be materially  more or less than such estimated  amount,  depending upon factors
that cannot be predicted by the Company at this time,  including,  among others,
the future market price of the Common  Stock.  See "Risk  Factors"-"Risk  of Low
Priced Stocks."

         Shares  may be offered  by  Selling  Shareholders  from time to time in
transactions  (which may include  block  transactions)  in the  over-the-counter
market, in negotiated transactions, or a combination of such methods of sale, at
fixed  prices which may be changed,  at market  prices  prevailing  at a time of
sale,  or at  negotiated  prices.  The  Selling  Shareholders  may  effect  such
transactions  by selling shares directly to purchasers or through broker dealers
who  may  act  as  agents  or  principals.   Such  broker  dealers  may  receive
compensation  in the  form of  discounts,  concessions  or  commission  from the
Selling Shareholders and/or the purchasers of the Selling Shareholder shares for
whom they may sell as principals or both (which  compensation as to a particular
broker dealer might be in excess of customary commissions).
    
<PAGE>

         The Selling  Shareholders may be deemed to be "underwriters" as defined
in  the  Securities  Act  of  1933,  as  amended   ("Securities  Act").  If  any
broker-dealers  are used by the Selling  Shareholders,  any  commission  paid to
broker-dealers and, if broker-dealers  purchase any Selling  Shareholders Common
Stock as principals,  any profits received by such  broker-dealers on the resale
of the  Selling  Shareholders  Common  Stock may be  deemed  to be  underwriting
discounts or  commissions  under the  Securities  Act. In addition,  any profits
realized  by  the  Selling   Shareholders  may  be  deemed  to  be  underwriting
commissions.

         The  Company's  Common Stock is quoted on the OTC Bulletin  Board under
the symbol JOES. The closing bid price for the Common Stock on __________ , 1998
as reported by the OTC Bulletin Board was $__________ per share.
See "Price Range of Common Stock."

   
     THIS OFFERING INVOLVES A HIGH DEGREE OF RISK. SEE "RISK FACTORS" COMMENCING
ON PAGE 6.
    

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

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

                                                            Proceeds to Selling
                  Price to Public   Underwriting Discount   Stockholders

Per Share         $_______          Not Applicable          $_________

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

Total             $_______          Not Applicable          $_________

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

           The date of this Prospectus is                   , 1998.







                                       2
<PAGE>

                               PROSPECTUS SUMMARY

     The  following  summary is qualified  in its entirety by the more  detailed
information  and financial  statements  (including the notes thereto)  appearing
elsewhere in this  Prospectus.  Unless otherwise  indicated,  the information in
this  Prospectus  assumes  no  exercise  of the  Warrants  referred  to  herein.
Investors should carefully  consider the information set forth under the caption
"Risk Factors."

                                  THE COMPANY

   
         The business of Eat at Joe's,  Ltd. (the "Company") is to develop,  own
and operate theme  restaurants  called "Eat at Joe's(R)." The Company  presently
owns and operates eight restaurants;  four restaurants  located in Philadelphia,
Pennsylvania;  one each in Cherry Hill,  Moorestown and Vorhees,  New Jersey and
one in Baltimore,  Maryland ("Existing Units").  The Company is planning to open
three additional  restaurants before the end of 1998. All these restaurants will
be  located  within two hours from the  Company's  operation's  center in Cherry
Hill, New Jersey. All restaurants will be located in high traffic locations. The
restaurants will be modest priced restaurants  catering to the local working and
residential population rather than as a tourist destination.

     The  Company's  operations  have  generated  losses  since  its  inception.
Approximately  $2,600,000  will be required to open the additional  restaurants.
Management  anticipates  that  sources  of  funds  for the  construction  of the
additional  units  will  come  from  funds on hand  ($400,000);  cash  flow from
operations  ($100,000);  private  placements  of  securities  ($1,500,000);  and
landlord contributions for build out alterations ($600,000).
    

     The restaurants will be decorated in a 1950's diner style.  Each restaurant
will offer three meals a day from an extensive 50's diner style menu  including:
eggs and hot cakes  for  breakfast;  soup,  sandwiches  and  salads  for  lunch;
burgers, meat loaf and chicken entrees for dinner. All units will offer take out
service.

   
     The  Company  opened a 550 square  foot  Philadelphia  location  ("Shops at
Penn") in November  1997,  600 square foot Cherry Hill location in December 1997
;470 square foot location in Vorhees,  New Jersey in May,  1998; 845 square foot
location at the  Philadelphia  Airport in May 1998; 4,000 square foot University
City Diner location  (Philadelphia)  in July 1998; 2,000 square foot Market East
(Philadelphia)  location  in August  1998;  3,680  square foot  Moorestown  Mall
(Moorestown,  New  Jersey)  location  in October,  1998;  and 2,530  square foot
Gallery at Harbor Place  (Baltimore)  location in September,  1998.  Four of the
restaurants are located in food courts in malls with common seating  provided by
the mall operator and four are sit down restaurants     

                                       3
<PAGE>

   
     The Company's  revenues are not yet sufficient to cover its expenses and it
is compelled to issue securities  convertible into common stock at a significant
discount to market to finance itself.  The Company projects it will be operating
on a break-even basis at the end of 1998.     

     The Company was  incorporated  in January  1988 as a Delaware  corporation.
Through  December  1992  it  engaged  in  businesses  unrelated  to the  present
restaurant business. See Note 1 to Consolidated Financial Statements,  page F-8.
The Company was  inactive  from  December  1992  through  January  1997 when its
shareholders  adopted a plan of  reorganization  and merger with E.A.J.  Holding
Co.,  Inc. and  subsequently  began  development  of its present  business.  The
Company's executive offices are located at 670 White Plains Road, Scarsdale, New
York 10583 and its telephone  number is 914 725 2700. The Company's  operation's
office is located at 1415 Route 70 East,  Suite  412,  Cherry  Hill,  New Jersey
08034.


                                  THE OFFERING

   
Common Stock Offered by the Selling Stockholders.............   6,108,438 shares

Common Stock to be outstanding after the Offering............  19,181,480 shares

OTC Bulletin Board Symbol....................................             JOES
    

                                       4

<PAGE>


                        SUMMARY FINANCIAL INFORMATION


================================================================================
                               Fiscal Years Ended December 31
================================================================================
                            1993(1)   1994(1)     1995(1)      1996      1997
                            -------------------------------------------------

Income Statement Data:

     Net sales              $   -   $    -         $   -   $       -  $  84,781
     Gross profit               -        -             -           -     27,926
     Operating loss             -        -             -    (14,762)  (294,718)
     Other expense, net         -        -             -     (3,938)    (4,304)
                                                             -------    -------

    Loss before inc. taxes      -        -             -    (18,700)  (299,022)
      Income taxes              -        -             -          -          -

      Net Loss              $   -   $    -         $   -   $(18,700) $(299,022)

Per Share Data
      Net loss              $   -   $    -         $   -   $       -  $  (0.02)
                                                                      ---------

      Weighted average
      shares outstanding  313,973  313,973       313,973   6,535,247 11,729,107



                                                           December 31, 1997
                                                        Actual    As Adjusted(2)
Balance Sheet Data:
Working Capital                                   $ (1,158,474)    $(1,158,474)
Total Assets                                         2,314,972       2,314,972
long-term debt                                               -               -
Shareholders' equity                                   872,315         872,315

- -----------------------
(1) The Company was inactive during 1993, 1994 and 1995

(2) Reflects the consummation of the offering as if the offering had occurred at
December 31, 1997.

                                       5
<PAGE>

                                  RISK FACTORS

     An investment in the Common Stock of the Company  offered  hereby is highly
speculative  and  involves  a high  degree of risk.  Investors  could lose their
entire investment. Prospective investors should carefully consider the following
factors,  along  with the other  information  set forth in this  Prospectus,  in
evaluating the Company,  its business and prospects before purchasing the Common
Stock.

LACK OF PROFITABILITY; LACK OF OPERATING HISTORY

     The Company  opened its first  restaurant  in  November  1997 and second in
December  1997.  The Company had a loss of $211,522 for the year ended  December
31, 1997. The Company had a working  capital deficit of 1,070,974 and a retained
earnings deficit of $1,288,757 at December 31, 1997. Prior to the opening of its
Philadelphia  location  ("Shoppes at Penn'),  the Company had no  operations  or
revenues.  Accordingly, the Company's operations are subject to all of the risks
inherent in the establishment of a new business  enterprise,  including the lack
of  operating  history.  The  likelihood  of  success  of the  Company  must  be
considered in light of the problems, expenses,  difficulties,  complications and
delays  frequently  encountered  in  connection  with the  establishment  of any
company.  There can be no assurance that future  operations of such restaurants,
or any future restaurants,  will be profitable.  Future revenues and profits, if
any, will depend upon various  factors,  including the market  acceptance of the
Company's 50's diner decor concept,  the quality of restaurant  operations,  and
general   economic    conditions.    Frequently,    restaurants,    particularly
theme-oriented restaurants,  experience a decline of revenue growth or of actual
revenues as the restaurant's  "initial  honeymoon"  period expires and consumers
tire of the related  theme.  There is no assurance  that the Company can operate
profitably or that it will successfully  implement its expansion plans, in which
case the Company  will  continue to be dependent on the revenues of the Existing
Units.  Furthermore,  to the extent  that the  Company's  expansion  strategy is
successful,  the Company must manage the transition to multiple site operations,
higher volume  operations,  the control of overhead expenses and the addition of
necessary personnel.


LIMITED MANAGEMENT EXPERIENCE/NEED FOR ADDITIONAL MANAGEMENT

     The  success of the  Company  will  depend  upon the  Company's  ability to
attract and retain a highly qualified  management team.  Joseph Fiore and Andrew
Cosenza, Jr., the Company's Chairman and President respectively,  each have over
15 years experience in the multi-unit restaurant business. The Company will also
need to hire other  corporate  level and management  employees to help implement
and operate its expansion  plans,  including a chief financial  officer,  retail
leasing  specialist  and  construction  coordinator.  The failure to obtain,  or
delays in obtaining,  key employees could have a material  adverse effect on the
Company. See "Management."

                                       6
<PAGE>

LIMITED BASE OF OPERATIONS

   
     The  Company  currently  operates  only 8  restaurants  and plans to open 3
additional  restaurants in 1998. The combination of the relatively  small number
of locations and the  significant  investment  associated with each new unit may
cause the  operating  results of the  Company  to  fluctuate  significantly  and
adversely affect the profitability of the Company.  Due to this relatively small
number of current and planned  locations  for the current year,  poor  operating
results  at any one  unit or a delay  in the  planned  opening  of a unit  could
materially  affect the  profitability  of the entire  Company.  Future growth in
revenues  and  profits  will  depend to a  substantial  extent on the  Company's
ability to increase the number of its restaurants.  Additionally,  the Company's
history does not provide any basis for prediction as to whether individual units
will tend to show increases or decreases in comparable  unit sales.  The Company
has not conducted extensive market surveys in determining  restaurant  locations
but has relied on the expertise of its management.  Management  anticipates that
sources of funds for the  construction  of the  additional  units will come from
cash  flow  from  operations   ($100,000);   private  placements  of  securities
($1,500,000);  and landlord  contributions for build out alterations  ($600,000)
and funds on hand (400,000)An investor, Zakeni Limited, unrelated to the Company
or its affiliates  has purchased  $1,500,000  principal  amount of the Company's
convertible debentures during 1998. While there is no assurance that the Company
will be able to continue raising funds from private sources, it believes it will
able to continue to do so.     



LIMITED FINANCIAL RESOURCES; NEED FOR ADDITIONAL FINANCING

   
     The  Company's  ability  to  execute  its  business  strategy  depends to a
significant  degree on its  ability  to obtain  substantial  equity  capital  to
finance the development of additional restaurants.  During the remainder of this
year,  The Company will seek to raise  expansion  funds as needed by the sale of
equity  securities or by borrowing.  There is no assurance that the Company will
be successful in this  financing  effort.  The  proceeds("New  Financings"),  if
obtained  will  provide the Company with the  financing  required to develop and
open 8 additional  restaurants  in 1999 and for working  capital  purposes.  The
total  cost of  developing  the Shops at Penn unit was  approximately  $195,000,
which included $125,000 for the design and construction,  $50,000 for equipment,
furniture  and  fixtures,  and  $20,000  for  other  costs.  The  total  cost of
developing  the Cherry  Hill unit was  approximately  $215,000,  which  included
$140,000 for the design and construction,  $55,000 for equipment,  furniture and
fixtures,  and $20,000 for other costs. The Company  estimates that the costs of
developing 3 additional  restaurants presently planned for the remainder of this
calendar  year will be  approximately  $2,600,,000.  If the  proceeds of the New
Financings are not sufficient to develop such units,  the expansion  strategy of
the Company will be adversely affected. If additional funds are required,  there
can be no  assurance  that  any  additional  funds  will be  available  on terms
acceptable to the Company or its shareholders. New investors may seek and obtain
substantially  better  terms than were  granted  its present  investors  and the
issuance  of  such   securities   would  result  in  dilution  to  the  existing
shareholders.  Furthermore, as the Company prepares to open additional units, it
will expend a relatively higher amount on  administrative  expenses than would a
mature Company with such operations.     

                                       7
<PAGE>

SECURITY INTEREST

   
     The Company's  indebtedness to the holder of its  convertible  debenture in
the  principal  amount  of  $1,500,000  due  July  2001,  is  collateralized  by
substantially  all of the assets of the Company.  If this debt is not paid,  the
secured party could foreclose on substantially  all of the assets of the Company
which  would  materially  adversely  affect  the  Company's  business  plans and
financial condition.     

EXPANSION STRATEGY

     The Company's  ability to open and  successfully  operate  additional units
will also depend upon the hiring and training of skilled  restaurant  management
personnel  and the general  ability to  successfully  manage  growth,  including
monitoring restaurants and controlling costs, food quality and customer service.
While the Company's  present senior  management  has  experience  developing and
operating  multi-unit  facilities,  the Company  anticipates that the opening of
additional units will give rise to additional  expenses associated with managing
operations located in multiple markets.  Furthermore,  the Company believes that
competition  for  unit-level  management  has  become  increasingly  intense  as
additional restaurant chains expand to new markets. Achieving consumer awareness
and market acceptance will require  substantial  efforts and expenditures by the
Company.  An  extraordinary  amount  of  management's  time may be drawn to such
matters and negatively impact operating results.  There can be no assurance that
the Company will be able to enter into any other  contracts for  development  of
additional units on terms satisfactory to the Company. Accordingly, there can be
no assurance that the Company will be able to open new units or that, if opened,
those units can be operated profitably. See "Business -- Expansion Strategy."


THE RESTAURANT INDUSTRY AND COMPETITION

     The  restaurant  industry  is highly  competitive  with  respect  to price,
service,  quality and location and, as a result,  has a high failure rate. There
are numerous  well-established  competitors,  including  national,  regional and
local restaurant chains, possessing substantially greater financial,  marketing,
personnel and other  resources than the Company.  There can be no assurance that
the Company will be able to respond to various competitive factors affecting the
restaurant  industry.  The restaurant  industry is also  generally  affected by:
changes  in  consumer  preferences,   national,   regional  and  local  economic
conditions, and demographic trends. The performance of restaurant facilities may
also  be   affected   by   factors   such  as  traffic   patterns,   demographic
considerations,  and the type, number and location of competing  facilities.  In
addition, factors such as inflation, increased labor and employee benefit costs,
and a lack of  availability of experienced  management and hourly  employees may
also  adversely  affect the  restaurant  industry in general  and the  Company's
restaurants in particular.  Restaurant  operating costs are further  affected by
increases in the minimum hourly wage, unemployment tax rates and similar matters
over which the Company has no control.  Finally,  by the nature of its business,
the Company would be subject to potential liability from serving contaminated or
improperly prepared food.

                                       8
<PAGE>

CONCEPT EVOLUTION

     The Company  presently  intends  that most of its future  restaurants  will
feature  the  50's  diner  decor  similar  to that in the  Existing  Units.  The
restaurants  will  be  positioned  to  offer  an  "every  day"  type  of  dining
opportunity,  i.e.  a place  where  individuals  who live and  work  nearby  can
comfortably  enjoy a wide  variety  of high  quality  fresh  food at  affordable
prices.  However,  this concept is evolving and a number of factors could change
this theme as applied in different locations.  These factors include demographic
and  regional  differences,  locations  that have more or less  traffic than the
areas in which those units are located,  type of available floor space,  and the
availability  of  specialty  items such as antiques.  Accordingly,  future units
could  be  larger  or  smaller  than  those  units,  could  vary  in the  mix of
retail/restaurant  operations,  and could have differences in the application of
the 50's diner theme.

     Management of the Company has a long relationship with owners of commercial
real estate and brokers acting on their behalf.  Properties have been offered to
the Company on a regular  basis and the Company  usually has been able to obtain
the locations it was seeking.

CENTRALIZED FOOD COMMISSARY.

     Soups,  sauces,  toppings  and certain  entrees  are  prepared in a central
commissary and delivered to individual  restaurant units. The agreement with the
commissary  is on a month to month basis.  Management  believes  the  individual
restaurant units can prepare all food in house without any material  increase in
costs and may in the future do so.

   
     Food  prepared  at the  central  commissary  is  generally  transported  in
air-tight  cry-o-vac  packaging and transported in refrigerated  trucks.  As the
Company's  units are located only several hours from the  commissary,  all foods
are  delivered  on the same day as they are shipped.  The foods  prepared at the
commissary  lend  themselves  to  being  cooked  at the  individual  units.  For
instance,  meat loaf is prepared and put together at the  commissary and shipped
to the units for baking.     


LONG-TERM, NON-CANCELABLE LEASES

     In carrying out its plan to develop, own and operate theme restaurants, the
Company will enter into leases which are non-cancelable and range in term from 8
to 15  years.  Any  right to  sublet  or  assignment  requires  approval  of the
landlord.  If a restaurant unit does not perform at a profitable  level, and the
decision  is made to close the  restaurant,  the  Company  may  nevertheless  be
committed to perform its  obligations  under the applicable  lease,  which would
include,  among  other  things,  payment of the base rent for the balance of the
respective  lease term.  If such a  restaurant  closing  were to occur at one of
these locations,  and the Company was unable to sublet the premises, the Company
would lose a unit without  necessarily  receiving an adequate  return on the its
investment.   See  "Business  --  Property  and  Unit  Locations"  and  "Certain
Transactions."

                                       9
<PAGE>

TRANSACTIONS WITH MANAGEMENT; CONFLICTS OF INTEREST

     Anthony  Cosenza,  Jr.,  the  Company's  President  is the  owner  of Cozco
Management Corp., a mall food court operating company in the Philadelphia  area.
Cozco operates 24 food court restaurant  units, none which carry out the concept
of the Company's operations. In the opinion of management, none of the Company's
existing or planned  locations  compete  with the Cozco  locations.  To date the
Cozco locations, which do not carry out the 50s theme or offer a diner type menu
have been located in food courts and offer a limited  service  menu  dictated by
the landlord. In the event of a conflict for a sit down location or a food court
location  featuring a diner type menu,  the Company  shall have a right of first
refusal.  The  Company's  operations  office  consists of 3,000  square feet and
shares  space with Cozco in Cherry  Hill,  New Jersey.  The Company pays Cozco a
monthly rent of $3,786 on a month to month tenancy. See "Certain Transactions."

   
     To obviate any conflicts of interest between the Company and Cozco, certain
policies  have been adopted by the  Company.  These  policies  include no vendor
doing business with both  companies;  a  verification  statement to be signed by
vendor and service provider and the requirement  that the officer  authorizing a
major  expenditure,  not be the  officer  signing  checks for the payment of the
expenditure.     

 CONTROL OF THE COMPANY; DEPENDENCE ON KEY PERSONNEL

   
     Following this Offering,  Joseph Fiore and Andrew Cosenza Jr., will control
approximately 29 % of the Company's Common Stock.  Therefore,  Messrs. Fiore and
Cosenza will have the ability to direct its operations and financial affairs and
to substantially  influence the election of members of the Board of Directors of
the  Company.  The loss of the  services  of Messrs.  Fiore  and/or  Cosenza,who
respectively  devote 95% and 80% of their working time to the Company could have
a substantial adverse effect on the Company's ability to achieve its objectives.
The Company currently has no key man insurance on either Mr. Fiore or Mr.
Cosenza.
    

CURRENT REGISTRATION STATEMENT

   
     The Company is required to maintain the  effectiveness  of the Registration
Statement until the earlier of September,  2000 or the date on which the holders
of the Company's Preferred Stock or Debentures shall have sold the Common Shares
into which said securities were convertible.     

                                       10
<PAGE>

GOVERNMENT REGULATION

     The  restaurant  business  is subject to various  federal,  state and local
government  regulations,  including  those  relating  to the  sale of  food  and
alcoholic beverages. The failure to maintain food and liquor licenses would have
a material  adverse  effect on the  Company's  operating  results.  In addition,
restaurant operating costs are affected by increases in the minimum hourly wage,
unemployment tax rates, sales taxes and similar costs over which the Company has
no control.  Many of the Company's  restaurant  personnel  will be paid at rates
based on the federal minimum wage.  Recent increases in the minimum wage are not
expected to  materially  impact the Company's  labor costs.  The Company will be
subject to "dram shop"  statutes  in certain  states,  including  New Jersey and
Pennsylvania  which generally allow a person injured by an intoxicated person to
recover damages from an establishment  that served  alcoholic  beverages to such
intoxicated  person. The Company has obtained  liability  insurance against such
potential liability.



TRADEMARKS

     The Company has been granted a servicemark registration for the name Eat at
Joe's.  There can be no  assurance  that the Company  can protect  such mark and
design against prior users in areas where the Company conducts operations. There
is no assurance that the Company will be able to prevent  competitors from using
the same or similar marks, concepts or appearance.


ABSENCE OF DIVIDENDS

     At the present time,  the Company  intends to use any earnings which may be
generated to finance  further  growth of the  Company's  business.  Accordingly,
investors  should not purchase  the shares with a view  towards  receipt of cash
dividends from any Shares.


RISK OF LOW-PRICED STOCKS

     Rules 15g-1 through 15g-9 promulgated under the Securities  Exchange Act of
1934  ("Exchange  Act") impose sales  practice and  disclosure  requirements  on
certain  brokers and dealers  who engage in certain  transactions  involving " a
penny stock."

     Currently  the  Company's  Common  Stock is  considered  a penny  stock for
purposes of the  Exchange  Act. The  additional  sales  practice and  disclosure
requirements imposed on certain brokers and dealers could impede the sale of the
Company's  Common  Stock  in the  secondary  market.  In  addition,  the  market
liquidity for the Company's securities may be severely adversely affected,  with
concomitant adverse effects on the price of the Company's securities.

                                       11
<PAGE>

     Under the penny stock  regulations,  a broker or dealer selling penny stock
to  anyone  other  than  an  established   customer  or  "accredited   investor"
(generally,  an  individual  with net worth in excess  of  $1,000,000  or annual
incomes  exceeding  $200,000,  or $300,000 together with his or her spouse) must
make a special suitability  determination for the purchaser and must receive the
purchaser's  written consent to the transaction prior to sale, unless the broker
or dealer or the transaction is otherwise exempt.  In addition,  the penny stock
regulations  require the broker or dealer to deliver,  prior to any  transaction
involving a penny stock,  a disclosure  schedule  prepared by the Securities and
Exchange  Commission  ("SEC")  relating  to the penny stock  market,  unless the
broker or dealer or the transaction is otherwise  exempt.  A broker or dealer is
also  required to disclose  commissions  payable to the broker or dealer and the
registered representative and current quotation for the securities. In addition,
a broker or dealer is  required to send  monthly  statements  disclosing  recent
price  information with respect to the penny stock held in a customer's  account
and information with respect to the limited market in penny stocks.


SHARES ELIGIBLE FOR FUTURE SALE

     The sale, or availability for sale, of substantial  amounts of Common Stock
in the public  market  subsequent  to this  offering  may  adversely  affect the
prevailing  market price of Common Stock and may impair the Company's ability to
raise additional capital by the sale of its equity securities.  See "Description
of Securities -- Shares Eligible for Future Sale."


POTENTIAL ANTI-TAKEOVER EFFECTS OF DELAWARE LAW

     The  Company  is  subject  to   Delaware   statutes   regulating   business
combinations  ,tender  offers  and proxy  contests,  which may hinder or delay a
change in control of the Company. See "Description of Securities."




                                 CAPITALIZATION

   
     The following table sets forth the capitalization of the Company as of June
30,,  1998,  as further  adjusted to give effect to the sale of the Common Stock
offered hereby. See the Consolidated Financial Statements.
    

                                                            June 30, 1998
                                                         Actual   As adjusted(1)
Short-term debt:
   Notes payable and shareholder loans              $2,467,395      $2,467,395
                                                    ----------      ----------

Long-term debt                                               -               -
Shareholder's equity:
   Preferred Stock, $.0001 par value, 10,000,000 shares
authorized, 115 shares issued and outstanding                -               -
   Common Stock,    $.0001 par value, 50,000,000 shares
authorized, 12,754,305 issued and outstanding;           1,275           1,275
   Additional paid-in capital                        4,673,160       4,673,160
   Retained deficit                                 (2,787,143)     (2,787,143)
                                                    ----------      ----------
         Total shareholders' equity                  1,887,292       1,887,292
                                                    ----------      ----------
Total capitalization                                $4,354,687      $4,354,687
                                                    ==========      ==========

   
(1)Does not include  1,100,000  shares of Common Stock issuable upon exercise of
Warrants at an exercise price of $1.00 per share;  102,000 shares  issuable upon
the exercise of Warrants at an exercise price of $1.49 per share; 135,000 shares
issuable  issuable  upon the exercise of Warrants at an exercise  price of $1.79
per share and  130,400,000  shares  issuable  upon the  exercise  of Warrants at
exercise prices of between $1.01 and $1.65 per share.     

                                       12
<PAGE>

                     SELECTED CONSOLIDATED FINANCIAL DATA

     The  consolidated  statement of income date set forth below with respect to
the year ended  December 31, 1996 and 1997, and the  consolidated  balance sheet
data at December  31, 1996 and 1997,  are derived  from,  and are  qualified  by
reference to, the audited  consolidated  financial statements included elsewhere
in this  prospectus.  The data  presented  below are  qualified bay reference to
Consolidated  Financial  Statement  included  elsewhere in this  prospectus  and
should be read in conjunction  with such financial  statements and related notes
thereto and  "Management's  Discussion  and Analysis of Financial  Condition and
Results of Operations."


================================================================================
                               Fiscal Years Ended December 31
================================================================================
                            1993(1)   1994(1)     1995(1)      1996      1997
                            -------------------------------------------------

Income Statement Data:
     Net sales              $   -   $    -         $   -   $       -  $  84,781
     Gross profit               -        -             -           -     27,926
     Operating loss             -        -             -    (14,762)  (207,218)
     Other expense, net         -        -             -     (3,938)    (4,304)
                                                             -------    -------

    Loss before inc. taxes      -        -             -    (18,700)  (211,522)
      Income taxes              -        -             -          -          -

      Net Loss              $   -   $    -         $   -   $(18,700) $(211,522)

Per Share Data
      Net loss              $   -   $    -         $   -   $       -  $  (0.02)
                                                                      ---------
      Weighted average
      shares outstanding  313,973  313,973       313,973   6,535,247 11,729,107



================================================================================
                               Fiscal Years Ended December 31
================================================================================
                            1993(1)   1994(1)     1995(1)      1996      1997
                            -------------------------------------------------

Balance Sheet Data:
Working Capital             $   -   $    -        $   -    $100,247 $(1,070,974)
Total Assets                    -        -            -     291,072   2,314,974
Long-term debt                  -        -            -           -           -
Shareholders' equity            -        -            -     271,337     959,815


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

(1) The Company was inactive during 1993, 1994 and 1995.

                                       13
<PAGE>




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

OVERVIEW

   
     The Company was  re-activated  in January 1997 to develop,  own and operate
1950's style diner style  restaurants  featuring  popular  dishes at  affordable
prices under the name "Eat at Joe's(R)." The Company opened its first restaurant
in the  Shoppes  at Penn in  November , 1997 and its  second  restaurant  in the
Cherry Hill Mall,  Cherry Hill, New Jersey in December 1997, and through October
1998, 6 additional restaurants..  Prior to opening these restaurants the Company
had no revenues and its  activities  were  devoted  solely to  development.  The
Company is  developing  3  additional  restaurants  to open  during the  current
calendar year.     


     Future  revenues and  profits,  if any,  will depend upon various  factors,
including  market  acceptance of the 1950's diner style concept,  the quality of
the  restaurant  operations,  the ability to expand to multi-unit  locations and
general  economic  conditions.  The  Company's  present  sources of revenue  are
limited to its  Existing  Units.  There can be no  assurances  the Company  will
successfully implement its expansion plans, in which case it will continue to be
dependent on the revenues from the Existing Units. The Company also faces all of
the risks, expenses and difficulties  frequently  encountered in connection with
the expansion and development of a new and expanding business.  Furthermore,  to
the extent that the Company's  expansion strategy is successful,  it must manage
the  transition  to multiple site  operations,  higher  volume  operations,  the
control of overhead expenses and the addition of necessary personnel.



   
RESULTS OF  OPERATIONS  FOR THE SIX MONTHS  ENDED JUNE 30,  1998 AND YEARS ENDED
DECEMBER 31, 1997 AND 1996.
    



     The Company had no revenues in 1996 except for receipt of $70,000  received
from  the  sale  of  securities  and  its  activities  were  devoted  solely  to
development.  Revenues  from  operations  commenced  in  November  1997 with the
opening of the Shoppes at Penn restaurant. Accordingly, comparisons with periods
prior to November 1997 are not meaningful.


   
Total Revenues -For the six months June 30, 1998 and the year ended December 31,
1997,  the  Company  had  total  sales of  approximately  $464,000  and  $85,000
respectively, compared with no sales for the previous year.
    

                                       14
<PAGE>


   
Costs and  Expenses - For the six months  ended June 30, 1998 and the year ended
December  31,  1997,  the Company had a net loss of  approximately  $822,000 and
$299,000  respectively  compared  with  a net  loss  of  approximately  $167,000
and$19,000 for the prior periods respectively..  The net loss for the six months
and the 1997 year is largely attributable to additional expenses incurred as the
Company  increases  its Corporate  overhead  structure  for the  development  of
additional  locations  supported by revenues from  operating  units two of which
were open for business during November and December 1997 and two of which opened
during May 1998..  Given the limited  operations  which took place in 1997,  any
discussion  of  operating  expenses  as a  percentage  of  sales  would  not  be
meaningful and might be misleading.     


LIQUIDITY AND CAPITAL RESOURCES

   
     The Company has met its capital requirements through the sale of its Common
Stock and  borrowings.  In May of 1996,  the Company  sold 14,455  shares of its
Common Stock for $10,000.  In November 1996,  the Company  completed the sale of
6,000,000 shares of its Common Stock and 2,000,000 warrants for $60,000 pursuant
to a Reg. D-504 offering.  In 1997,  $900,000 was raised through the exercise of
900,000  warrants.  The warrants are  exerciseable at $1 per share and expire in
November,  1998.  Also in 1997,  $995,000 was borrowed  including  $690,000 from
Messrs.  Fiore and Cosenza . As of June 30, 1998,  $452,000  remained due to Mr.
Fiore and none due Mr.  Cosenza.  The net  proceeds to the Company were used for
additional unit development and working capital.

     For the six months  ended June 30, 1997 the Company  used  $156,000 in cash
flow for operating activities and during the six months ended June 30, 1998, the
Company used $845,000 in cash flow for operating activities.
    

     For the year ended December 31, 1996, the Company used $35,000 in cash flow
for  operating  activities  and during the year ended  December  31,  1997,  the
Company provided $98,000 in cash flow for operating activities.

     Since  the  Company's  re-activation  in  January,  1997  ,  the  Company's
principal  capital  requirements have been the funding of (i) the development of
the Company and its 1950's diner style  concept,  (ii) the  construction  of its
Existing  Units and the  acquisition  of the  furniture,  fixtures and equipment
therein and (iii)  towards the  development  of  additional  units as  described
below.  Total capital  expenditures for the Cherry Hill and  Philadelphia  Units
were approximately $210,000 and $195,000, respectively.

                                       15
<PAGE>


     The Company is developing additional restaurants in the Philadelphia/Cherry
Hill area and other areas. The Company had incurred approximately  $1,000,000 in
the development of these units as of April 30, 1998. When completed, the Company
estimates  that  capital   expenditures  for  these  additional  units  will  be
approximately  $9,200,000.  The  units are  expected  to be opened by the end of
1998.

     In addition  to  construction  in  progress,  the  Company has  capitalized
approximately  $104,000  of  direct  costs  relating  to  the  Cherry  Hill  and
Philadelphia  units  and  under  construction.  It is the  Company's  policy  to
amortize  the direct  costs of hiring and  training  the initial  work force and
other  direct  costs  associated  with  opening a new unit  over a  twelve-month
period,  beginning when the facility is opened,  if the  recoverability  of such
costs can be reasonably assured.

   
     Subsequent  to December  31,  1997,  the  Company has raised  approximately
$4,000 ,000 through the sale of preferred stock and later,  debentures,  both of
which are  convertible  into Common  Stock of the Company (See  "Description  of
Securities",  page 29). These  securities  were issued  pursuant to an exemption
under the  Securities  Act of 1933, as amended.  To induce  investors to make an
equity  investment in the Company,  it was  necessary to offer a security  which
paid a dividend and enjoyed a priority over common  shareholders in the event of
a liquidation  of the Company.  At the time of the sale of the preferred  stock,
officers were not prepared to lend additional sums to the Company nor were other
lenders prepared to make loans to the Company.     


     After the  completion of these  expansion  plans,  future  development  and
expansion will be financed  through cash flow from operations and other forms of
financing  such as the sale of additional  equity and debt  securities,  capital
leases and other credit facilities.  There are no assurances that such financing
will be available on terms acceptable or favorable to the Company.


                                    BUSINESS
OVERVIEW

   
     The business of Eat at Joe's,  Ltd. (the "Company") is to develop,  own and
operate theme restaurants  called "Eat at Joe's(R)".  The Company presently owns
and operates eight restaurants;  four are located in Philadephia and one each in
Cherry  Hill,  Moorestown  and  Vorhees,  New Jersey and one in  Baltimore.  The
Company is planning to open 3 additional restaurants before the end of 1998. All
these  restaurants  generally  will be  located  within a two hour  drive of the
Company's  operation's  center in  Cherry  Hill,  New  Jersey.  The  approximate
population of the target area is 5,000,000 people. In addition to the indigenous
population,  the Company  expects to benefit from  tourists and other  travelers
visiting the region.  All restaurants will be located in high traffic  locations
such as shopping malls,  airports and densely  populated  settings.  The Company
will utilize a cluster strategy- i.e. grouping sites  geographically in order to
maximize  both  the  chain's  exposure,  as well  as  management  and  marketing
efficiency.  The restaurants will be modest priced  restaurants  catering to the
local working and residential population rather than as a tourist destination.
    
                                       16
<PAGE>


THE EAT AT JOE'S CONCEPT AND STRATEGY

Concept Development

     The Company's  theme is promoted with  establishing  restaurants  which are
decorated  with a 1950's  style  diner  concept  featuring  a variety of popular
breakfast,  lunch and dinner dishes.  The  restaurants  will be three-meal a day
operations,  emphasize fresh ingredients,  affordable prices, consistent quality
and a fun and  visually  appealing  atmosphere.  The  restaurants  will  seek to
attract patrons who live and work nearby and on a repeat basis,  can comfortably
enjoy a wide variety of fresh foods at affordable prices.

     Mr. Fiore previously  established 9 restaurant  locations ( 7 by franchise)
featuring a traditional American menu of full breakfasts,  hamburgers, fries and
hot dogs and ice cream  sundaes.  In 1993 Mr.  Fiore  concluded  that the Eat at
Joe's concept had potential for a regional or national  chain. To regain control
of the name, concept and market  territories,  Mr. Firore negotiated the closing
of all franchise sites. At the time of the closings, all units were operating on
a  profitable  basis.  Mr. Fiore also  determined  that the appeal of the Eat at
Joe's restaurants could be enhanced by expanding menu choices, refining the 50's
design  theme  and  adding  retail  merchandising.  The Eat at  Joe's  chain  of
restaurants  reflect the refinements to the concept inspired by the initial test
marketing and franchising expereince.

     In  identifying a potential  market niche,  Messrs.  Fiore and Cosenza have
studied the  development  of certain  restaurants  that have  capitalized on the
growing trend of home  replacement  meals taking the place of home cooked meals.
Through  Cozco,  Mr.  Consenza has fifteen years  experience in restaurant  site
selection,  lease negotiation and management. The Company hopes to capitalize on
this trend,  both for dine-in and take-out meals.  The Company believes that the
comfortable, appealing decor of its restaurants and the universal appeal of home
type cooking will be  significant  advantages in its attempts to penetrate  this
niche market.


Competitive Differentiation

     The Company  seeks to  establish a niche in between a fast food  restaurant
and a traditional restaurant.  The Company's restaurants provide a menu offering
fresh  cooked food with rapid meal  service at  affordable  prices.  The Company
seeks to  attract  customers  who are tired of  standard  fast food and desire a
quick,  quality,  modest  priced  meal  not  being  served  by  existing  casual
restaurants.  While patrons will be served faster at a fast food franchise,  Eat
at Joe's  restaurants will serve a meal in food court in approximately 3 minutes
from the time of order.  Further, the menu will not include items which requires
complicated preparation or lengthy cooking time.

                                       17
<PAGE>

     Currently  there  is no  chain  of  restaurants  in the  Philadelphia  area
offering  the  atmosphere  and food  selection  at that of Eat at  Joe's.  On an
individual basis,  traditional diners do offer similar  atmosphere.  The Company
will seek to expand  penetration  by multiple  restaurant  openings in a certain
area rather than on a one  restaurant at a time  expansion.  Should  competitors
emerge,  the Company's  believes its proposed market penetration will provide it
with a competitive  advantage.  Many of the Company's planned restaurants are to
be located in malls and other venues where most of the competition are not theme
restaurants.


The Menu

   
     The restaurants' decor notwithstanding,  the Company's primary focus is its
food where it seeks to attract repeat  business.  Breakfasts  will include eggs,
waffles and cereal;  lunches,  soups, salads, burgers and sandwiches and dinner,
entrees including turkey, meat loaf and chicken. Most of the baked goods offered
for sale  will  have  been  baked on the  premises.  Generous  portions  will be
provided to diners.  Lunch entrees range from $5.95 to $8.95 and dinner  entrees
from $7.95 to $11.75.  The average guest check for the Company's opened units is
approximately   $6.00  at  the  present  time.   The  breakfast  meal  generates
approximately 20 % of the Company's revenues,  the lunch meal 52% and the dinner
meal 25 %. Approximately 3% of revenues are generated through the sale of snacks
and beverages resulting in average checks of approximately $3.00     


     The  Company  intends  to  obtain a beer and wine  license  for some of its
restaurants,  with the intention  that such  beverages will be served along with
meals.  The Company  does not intend to  emphasize  sales of beer and wine apart
from meals in most of its restaurants,  primarily because the Company feels that
it reduces the number of table turns and therefore profitability.


Food Preparation and Delivery

     The Company believes that ease of food preparation and delivery will be one
key to its  success.  While some  restaurants  require  highly  compensated  and
extensively  trained chefs,  the food served at each restaurant is prepared in a
basic  process that  requires  minimal  training time and which allows each menu
item to be served with minimal preparation. The Company views this efficient and
effective process as critical for its planned expansion as a chain.

     The Company's  units are supplied by major food  distributors.  The Company
has  established  a "national  account"  with these  distributors  which enables
pricing to be consistent  regardless  where the Company's units are located.  In
the event the  Company  terminated  a  relationship  with a  distributor,  other
distributors  are available at comparable  costs.  In addition,  soups,  sauces,
toppings and certain  entrees are prepared in a central  commissary for delivery
to the units. The Company's agreement with the commissary, which is unaffiliated
with the  Company,  is on a month to month  basis  and could  service  up to 200
restaurant  units.  The units have the  ability  to prepare  all food "in house"
without any meaningful increase in costs.

                                       18
<PAGE>


PROPERTY AND UNIT LOCATIONS

     The Eat at Joe's  restaurant  concept has been  adapted for three  versions
requiring  difference space  arrangements to allow flexibility in site selection
and maximum market  penetration.  These  versions  include mall food court units
requiring 350-500 square feet; sit down restaurant requiring  1,500-7,500 square
feet and sit down restaurant with a bar and liquor license requiring 2,500-7,500
square feet.


     The  following  table sets forth  certain  information  about the Company's
existing and planned restaurants:

                            Approx.         Approx. nos.      Date Opened or
         Location           Sq. Footage     of seats          Planned to Open

Shoppes at Penn                450          600(1)            November 15, 1997
Philadelphia, PA      (2)

Cherry Hill Mall               600          800(1)            December 6, 1997
Cherry Hill, NJ       (3)

Echelon Mall                   470          600(1)            May 9, 1997
Vorhees, NJ           (4)

Philadelphia Airport           845          120(1)            May 23 1998
Philadelphia, PA      (5)


   
Eat at Joe's Univ. City       4000          160               July 14, 1998
Philadelphia, PA      (6)

Gallery at Market East        2000          100               August 14, 1998
Philadelphia, PA      (8)

Moorestown Mall               3680          150               October 7,1998
Moorestown, NJ        (7)

Gallery at Harbor Pl.         2530          160               September 24, 1998
Baltimore, MD         (9)

Shoppingtown Mall             2450          600(1)            1st quarter, 1999
DeWitt, NY           (10)

Neshaminy Mall                4500          150               4th quarter, 1998
Bensalom, PA         (11)
    

Plymouth Meeting Mall         4540          160               4th quarter, 1998
Plymouth Meeting, PA (12)

Danbury Fair Mall             3020          140               4th quarter, 1998
Danbury, CT          (13)


                                       19

<PAGE>

(1)  Food Court

(2) Monthly rent $ 1,710; lease expiration date-December,  2008 (3) Monthly rent
$ 4,400; lease expiration  date-September,  2007 (4) Monthly rent $ 1,950; lease
expiration  date-January,  2006  (5)  Monthly  rent $  7,100;  lease  expiration
date-April, 2007 (6) Monthly rent $ 6,667; lease expiration date-December,  2008
(7) Monthly rent $ 6,250;  lease expiration  date-June,  2012 (8) Monthly rent $
4,166;  lease  expiration  date-December,  2007 (9) Monthly rent $ 8,333;  lease
expiration   date-March,2008   (10)  Monthly  rent  $  4,166;  lease  expiration
date-December,  2012 (11) Monthly rent $ 7,500; lease expiration  date-July 2013
(12) Monthly rent $12,500; lease expiration  date-March,  2008 (13) Monthly rent
$11,080; lease expiration date-December, 2013

The Company's leases are generally subject to periodic increases in base rent as
well as a percentage of sales during the term of the lease.

The Company's executive offices are located at 670 White Plains Road, Scarsdale,
New York in space leased by the Company's Chairman.  The lease expires in April,
2003. The Company pays no rent for its space. The Company's operations office is
located at 1415 Route 70,  Cherry  Hill,  New Jersey in space  provided by Cozco
Management Corp.


EXPANSION STRATEGY

     The Company intends to identify sites to locate its restaurants  based on a
variety  of  factors  including  local  market  demographics,   site  viability,
competition and projected  economics of each unit. In addition to site selection
criteria,  the  Company has  primarily  focused on sites  where  management  has
operating  experience through other entities as well as a previous  relationship
with the  developer/management  organization.  Initial  plans are to continue to
identify and finalize future site opportunities in the Philadelphia/Cherry  Hill
area via leases.  The Company  believes the area can support up to approximately
12  units,   and   expects  to  open  at  least  2   additional   units  in  the
Philadelphia/Cherry Hill area in 1998.


     The Company  intends to target  additional  major  metropolitan  markets to
broaden and enhance the  recognition  value of the concept.  Specific cities for
expansion will be identified and analyzed as to potential compatibility with the
concept.  There is no assurance that the Company will be successful in targeting
new areas.

                                       20
<PAGE>

OPERATIONS, MANAGEMENT AND EMPLOYEES


     The Company's ability to manage multi-location units will be central to its
overall success.  See "Risk Factors -- Limited  Management  Experience/Need  for
Additional   Management."  While  the  Company's  Chairman  and  President  have
extensive  restaurant  and  multi-unit   restaurant   experience,   the  Company
acknowledges  that its management must include skilled  personnel at all levels.
The Company also intends to hire other corporate level and management  employees
to help implement and operate its expansion  plans,  including a chief financial
officer,  retail leasing  specialist and construction  coordinator.  At the unit
level,  the Company places specific  emphasis on the position of general manager
("General Manager") and seeks employees with significant  restaurant  experience
and  management  expertise.  The  General  Manager  of each  restaurant  reports
directly  to  the  President.  The  Company  strives  to  maintain  quality  and
consistency in each of its units through the careful training and supervision of
personnel and the establishment of, and adherence to, high standards relating to
personnel  performance,  food  and  beverage  preparation,  and  maintenance  of
facilities.  The Company  believes that it will be able to attract high quality,
experienced  restaurant and retail  management  personnel by paying  competitive
compensation.  Staffing levels vary according to the time of day and size of the
restaurant. In general, each unit has between 8 and 25 employees.


     All  managers  must  complete a  training  program,  during  which they are
instructed in areas such as food quality and preparation,  customer service, and
employee  relations.  An "Opening  Team"  spends  between 4 and 6 weeks at a new
location  training  personnel.  Management  strives  to instill  enthusiasm  and
dedication in its employees,  regularly solicits employee suggestions concerning
Company operations,  and endeavors to be responsive to employees'  concerns.  In
addition,  the Company has extensive and varied  programs  designed to recognize
and reward employees for superior performance. As of April 30, 1998, the Company
had approximately 30 employees, 12 of which were full-time. The Company believes
that its relationship with its employees is good.



PURCHASING

   
     As of the date of this  prospectus,  only 8 of the  Company's  units are in
operation.  Currently,  food is prepared a centralized food commissary.  As more
units  are  opened,  each  unit's  management  team  will  determine  the  daily
quantities of food items needed and order such  quantities  from major suppliers
at  prices  often  negotiated  directly  with the  Company's  corporate  office.
Suppliers  for the Eat at Joe's chain will  generally  be  companies  with which
management has an ongoing relationship and which has been judged over time to be
reliable.  The Company strives to obtain consistent quality items at competitive
prices from reliable sources. Any discontinuance of such favorable pricing could
negatively  impact the  Company's  purchasing  abilities.  In order to  maximize
operating  efficiencies  and to provide the  freshest  ingredients  for its food
products while obtaining the lowest  possible  prices for the required  quality,
food and supplies will be shipped directly to the  restaurants.  Perishable food
products will be purchased locally.     

                                       21
<PAGE>

MARKETING AND PROMOTION; RETAIL MERCHANDISING


     The  Company  may utilize a variety of  marketing  materials  to inform the
public about the Company's restaurants. These may include:

     *radio  advertisements  describing  the Eat at  Joe's  dining  and take out
     experience;

     *newspaper  and local magazine  advertisements  which will emphasize Eat at
     Joe's restaurant openings or site-specific promotional programs;

     *retail product catalog featuring a variety of merchandise  bearing the Eat
     Joe's  logo-which  can be  considered to be a "mobile  advertising  for the
     chain;

     *direct  mail  promotional  literature  for  mailing to  households  within
     driving or walking distance of an Eat at Joe's site;

     *trade show booth for shows,  conferences and seminars relating to the food
     service industry and shopping malls;

     *Public relations to promote the Company's individual  restaurant sites. In
     addition  to press  releases,  management  intends to  initiate  efforts to
     develop and have published articles  showcasing Eat at Joe's and its theme,
     decor, menu and merchandise offerings.

     The  Company's  units are located in very high traffic  locations,  such as
airports,  college campuses and regional shopping centers.  In regional shopping
centers,  the Company  participates in co-op advertising in both print and radio
campaigns.  On college  campuses,  the Company  participates  in local print and
media mediums, as well s paid radio advertising.  In airports, co-op advertising
is utilized  by the  Company as well as  directory  advertising.  For 1998,  the
Company  estimates that $_100,000 will be spent on marketing  materials of which
$20,000 has been expended as of the date of this prospectus.



     The Company may seek to capitalize  on the nostalgia  craze by offering 50s
style  merchandise  at its  restaurants  and through a catalog.  Apparel such as
hats, jackets, T-shirts and sweatshirts bearing the Eat at Joe's logo; gifts and
collectibles,  such as 50's  music;  printed  matter and toys and games could be
offered for sale. As all retail  merchandise  to be sold by the Company would be
out-sourced on an as-needed  basis,  the initial  investment  would no more than
$25,000.  As of the date of this prospectus,  the Company has been offering 50's
style  merchandise for sale at its 2 sit down  restaurants.  The contracts which
the Company has entered into with purveyors for the purchase and  manufacture of
such merchandise are not material.  The Company has no continuing  obligation to
order merchandise from the purveyors.

                                       22
<PAGE>

TRADEMARKS

     The Company's  ability to  successfully  implement its Eat at Joe's concept
will depend in part upon its ability to protect its servicemark. The Company has
been granted a servicemark  registration for the name Eat at Joe's.  There is no
assurance  that the Company will be able to prevent  competitors  from using the
same or similar marks, concepts or appearance.



LEGAL PROCEEDINGS

     The Company is not a party to any material  litigation  and is not aware of
any  threatened  litigation  that would have a  material  adverse  effect on its
business.

COMPETITION

     The food  service  industry is intensely  competitive  with respect to food
quality,  concept,  location,  service and price.  In  addition,  there are many
well-established  food service competitors with substantially  greater financial
and other  resources than the Company and with  substantially  longer  operating
histories. The Company believes that it competes with other full-service dine-in
restaurants,   take-out   food   service   companies,   fast-food   restaurants,
delicatessens,  cafeteria-style  buffets,  and prepared food stores,  as well as
with  supermarkets  and  convenience   stores.   Competitors  include  national,
regional,  and local  restaurants,  purveyors of carry-out food, and convenience
dining establishments.



     Competition  in the food service  business is often  affected by changes in
consumer  tastes,  national,  regional,  and  local  economic  and  real  estate
conditions,  demographic trends,  traffic patterns, the cost and availability of
labor, purchasing power, availability of product, and local competitive factors.
The  Company  attempts  to  manage or adapt to these  factors,  but it should be
recognized  that some or all of these  factors  could  cause the  Company  to be
adversely affected.

     The pricing  policy of the  Company is to canvas the area of other  related
diner-type operations and maintain a pricing structure that is competitive after
factoring in labor, food and the Company's operating cost for that location. The
Company  believes that its  distinctive  diner concept,  attractive  price-value
relationship  and  quality of food and service  will enable it to  differentiate
itself for its competitors.  While the Company believes that its restaurants are
distinctive in design and operating  concept,  it is aware of  restaurants  that
operate with similar concepts.




                                       23
<PAGE>

REGULATION


     Restaurants  are subject to  licensing  and  regulation  by state and local
health, sanitation,  safety, fire, and other authorities and are also subject to
state and local licensing and regulation of the sale of alcoholic  beverages and
food.  Difficulties  in  obtaining  or failure to obtain  required  licenses and
approvals  will  result in  delays  in,  or  cancellation  of,  the  opening  of
restaurants.  The food and  alcoholic  beverage  licenses  are also  subject  to
suspension or non-renewal if the granting authority  determines that the conduct
of the holder  does not meet the  standards  for initial  grant or renewal.  The
Company  believes  that  it  is in  compliance  with  all  licensing  and  other
regulations.

     The federal Americans With Disabilities Act prohibits discrimination on the
basis of disability in public  accommodations and employment.  The Company could
be  required  to expend  funds to modify  its  restaurants  in order to  provide
service to or make reasonable accommodations for disabled persons. The Company's
restaurants are currently designed to be accessible to the disabled. The Company
believes it is in substantial compliance with all current applicable regulations
relating to accommodations for the disabled.

     YEAR 2000 Compliance

   
     The Company  utilizes  software  and related  technologies  which have been
programmed to recognize and properly process data fields  containing a two digit
year and commonly  referred to as a the Year 2000 Compliance  issue.  Management
has concluded that a material effect on the Company's financial condition is not
reasonably  likely to occur as a result of Year 2000  issues.  While the Company
has little  communication  with the  systems of its vendors  and  suppliers,  it
cannot  measure  the impact  that the Year 2000 issue will have on such  parties
with which it conducts business.     

     PRICE RANGE OF COMMON STOCK

     Since October,  1996 the Common Stock of the Company has been traded on the
OTC Bulletin  Board under the symbol JOES.  The  following  table sets forth the
closing high and low sales  prices,  and trading  volume for each of the periods
indicated below for the Company's Common Stock:

   
Year     Quarter                     High               Low            Volume
                                                                      (shares)
1996  Fourth (Oct.7 to Dec. 31.)    $2.53              $2.00              7,400

1997  First                          5.63               4.00            188,300
      Second                         4.50               2.00          1,037,700
      Third                          3.50               1.50          1,725,800
      Fourth                         2.75               0.82          3,864,900

1998  First                          2.04               1.06          6,459,000
      Second                         3.38               1.40          6,777,200
      Third                          1.78                .72          3,018,700

On ____ 1998,  the  closing  bid price of the Common  Stock on the OTC  Bulletin
Board was $_________.  These quotations  reflect  inter-dealer  prices,  without
retail   mark-up,   mark-down  or  commission  and  may  not  represent   actual
transactions.  As of June 30, 1998, there were approximately 371 shareholders of
record and 1,500  beneficial  owners of the Common Stock.  The Company has never
paid or  declared  any  dividends  on its Common  Stock and does not  anticipate
paying any cash  dividends  in the  foreseeable  future.  The Company  currently
intends to retain  future  earnings  to fund the  development  and growth of its
business     
                                       24
<PAGE>


                                   MANAGEMENT

DIRECTORS AND EXECUTIVE OFFICERS

     The following table sets forth certain  information with respect to each of
the directors and executive officers of the Company.


            NAME                      AGE           POSITION(S) HELD
- --------------------------------      ---    ---------------------------------
Joseph Fiore................          37     Chairman of the Board and Chief
                                             Executive Officer, Secretary

Andrew Cosenza, Jr..........          29     President, Chief Operating Officer
                                             Director

James Mylock................          31     Director

Tim Matula..................          38     Director

   
Joseph E. Wolf..............          56     President, Chief Operating Officer
    


     Joseph Fiore has been Chairman and Chief  Executive  Officer since October,
1996. In 1982,  Mr. Fiore formed East Coast  Equipment  and Supply Co.,  Inc., a
restaurant  supply company that he still owns.  Between 1982 and 1993, Mr. Fiore
established 9 restaurants  (2 owned and 7  franchised)  which  featured a 1959's
theme restaurant concept offering a traditional  American menu. Also in 1993 Mr.
Fiore  acquired the Red Rooster  Drive-In,  a landmark 50's theme  restaurant in
Brewster, New York.

     Andrew  Cosenza,  Jr. Has been the  President and Chief  Operating  Officer
since October, 1996. Since 1990 he has been the owner of Cozco Management Corp.,
an operator of 24 mall food court restaurants in the Philadelphia area.

     James  Mylock  has worked  with  Joseph  Fiore in  marketing  and  business
development since graduating from the State University of New York at Buffalo in
1990.

     Tim Matula joined  Shearson  Lehman  Brothers as a financial  consultant in
1992. In 1994 he joined  Prudential  Securities  and when he left  Prudential in
1997, he was Associate Vice President, Investments, Quantum Portfolio
Manager.

   
     Joseph Wolf has been  President and Chief  Operating  Officer since August,
1998.  In 1997,  he founded the Corned Beef  Academy  chain of deli  restaurants
which  operated in the  Philadelphia/Atlantic  City area.  In 1990,  he sold his
interest in the chain.  In 1992 he  co-founded  the Striped Bass  restaurant  in
Philadelphia,  selling his  interest in 1995.  During  1996-98,  he expanded the
Tony's Clark restaurant in Philadelphia.     
                                       25
<PAGE>


EXECUTIVE COMPENSATION

     The following table sets forth all cash and non-cash  compensation  paid by
the Company  during the fiscal year ended  December 31, 1997 to all officers and
directors as a group.

         Number in Group         Capacities in Which Served         Compensation

All officers and directors
as a group (4 persons)...............................................$ 12,500


EMPLOYMENT AGREEMENTS

   
     Effective  January 1, 1997,  both  Joseph  Fiore and  Andrew  Cosenza,  Jr.
entered  into  employment  agreements  with the Company  calling for a salary of
$50,000 per year.  Given the limited cash  available to the Company in 1997, Mr.
Fiore  deferred  his  salary for the year.  Mr.  Fiore is to receive a salary of
$75,000 for 1998 which may be paid in restricted Common Stock of the Company.

     In 1997, Mr. Cosenza deferred $37,500 of his $50,000 salary. Mr. Cosenza is
to receive a salary of $75,000 for 1998.  In addition,  the Company will provide
Mr. Cosenza with the use of an automobile.
    

     Messrs.  Fiore and Cosenza were to receive family health insurance coverage
until age 70 and life  insurance  coverage  until age 70 with a death benefit of
$1,000,000 and the use of an automobile  with all expenses  associated  with its
maintenance  and operation paid by the Company.  Both  gentlemen  deferred these
benefits  until  after  1997  except  Mr.  Cosenza  did  receive  the  use of an
automobile for ten months of 1997 at a cost to the Company of $16,000.

     The  employment  agreements  of Messrs.  Fiore and Cosenza are  performance
based and are  contingent on the opening of units and the  profitability  of the
Company

     The  Company  intends to retain  other  management  employees  pursuant  to
employment  and consulting  agreements.  The Company has no current plans to pay
cash compensation to its directors who are also officers of the Company.


     For a one-year  period  following the Effective  Date, the Company will not
grant  options to  promoters,  employees  or  affiliates  of the Company  which,
together with options previously granted to such persons, would in the aggregate
exceed 15% of the then outstanding shares of Common Stock.

                                       26
<PAGE>

BOARD OF DIRECTORS

     Each of the  Company's  directors  has been elected to serve until the next
annual meeting of shareholders.  The Company's  executive officers are appointed
annually by the Company's  directors.  Each of the Company's directors continues
to serve until his or her successor has been designated and qualified. Directors
currently receive no fees.


PERSONAL LIABILITY AND INDEMNIFICATION OF DIRECTORS

     The  Company's  By-laws  contain  provisions  which  reduce  the  potential
personal  liability of directors  for certain  monetary  damages and provide for
indemnity of directors and other persons.  The Company is unaware of any pending
or threatened  litigation against the Company or its directors that would result
in any liability for which such director would seek  indemnification  or similar
protection.

     The provisions  regarding  indemnification  provide,  in essence,  that the
Company will indemnify  directors against expenses  (including  attorneys fees),
judgments, fines and amounts paid in settlement actually and reasonably incurred
in connection with any action, suit, or proceeding arising out of the director's
status as a director of the Company,  including  actions brought by or on behalf
of the Company (stockholder  derivative actions).  The provisions do not provide
indemnification  for liability in  proceedings  arising out of personal  benefit
improperly  received  or where a person  is found  liable  to the  Company.  The
Company  does not  presently  provide  insurance to its  directors  although the
Company will attempt to obtain such insurance in the future.

     Insofar as indemnification for liabilities arising under the Securities Act
may be  permitted  to  directors  and  officers of the  Company  pursuant to the
foregoing  provisions,  or  otherwise,  the Company has been  advised  that such
indemnification , in the opinion of the Securities and Exchange  Commission,  is
against  public  policy as expressed  in the  Securities  Act and is,  therefor,
unenforceable


                              CERTAIN TRANSACTIONS

     During 1997,  Cozco  Management  Corp.,  a  corporation  controlled  by the
Company's  President,  received  $546,574 as reimbursement  of rent,  telephone,
equipment,  travel,  automotive salaries and other shared expenses. During 1997,
Messrs. Fiore and Cosenza and/or companies controlled by them, paid expenses and
made  advances to the Company  aggregating  $702,922.  Repayment of these monies
will be in the form of cash  with  interest  at 6% per annum  and/or  restricted
Common  Stock  valued at a 25%  discount  from  market  price at the time of the
advance. These advances were made on short notice and the shares to be issued to
the lenders do not  require a  commitment  by the  Company to register  them for
sale.

                                       27
<PAGE>

     On April 1 , 1998, the Company  entered into a 12 month  agreement with The
Wall  Street  Group,  Inc.  ("Wall  Street")  calling  for Wall Street to act as
financial  public  relations  counsel to the Company.  Mr.  Donald Kirsch is the
owner of Wall Street and has no affiliation with the Company or its officers and
directors.  The  agreement  calls for monthly  payments  of $5,000 for  services
rendered  and  grants an five  year  option to Wall  Street  to  acquire  61,350
restricted  shares of the  Company's  Common  Stock at the then market  price of
$1.63 per share.

     To obviate any conflicts of interest between the Company and Cozco, certain
policies  have been adopted by the  Company.  These  policies  include no vendor
doing  business with both  companies;  a  verification  statement to e signed by
vendor and service provider and the requirement  that the officer  authorizing a
major  expenditure,  not be the  officer  signing  checks for the payment of the
expenditure.


                       PRINCIPAL AND SELLING SHAREHOLDERS

   
     The following  table sets forth certain  information  regarding  beneficial
ownership of the Company's  Common Stock as of September _21_, 1998, by (i) each
person  known by the Company to be the  beneficial  owner of more than 5% of the
outstanding  Common  Stock,  (ii)  each  director  of the  Company,  (iii)  each
executive officer of the Company,  (iv) by all executive  officers and directors
of the Company as a group and (v) the Selling Shareholders.  See "Description of
Securities".  Unless otherwise indicated, each of the following persons has sole
voting and investment power with respect to the shares of Common Stock set forth
opposite their respective names.

                         Shares Beneficially       Shares    Shares Beneficially
                           Owned Before the        Being       Owned After the
                             Offering (1)          Offered         Offering
Beneficial Owner         number        percent     number    number      percent

Joseph Firoe             2,879,384        15.0          0    2,879,384      15.0
Andrew Cosenza, Jr.      2,591,000(2)     13.5          0    2,591,000      13.5
Sandro Grimaldi            384,113         2.0    384,113            0         0
Holden Holdings, Ltd.      407,518         2.1    407,518            0         0
UnionKredit Anstalt        156,738 less than 1    156,738            0         0
Arab Commerce Bank         156,738 less than 1    156,738            0         0
Bonetti Enrico             156,738 less than 1    156,738            0         0
Ailouros, Ltd.             156,738 less than 1    156,738            0         0
Zooley Services Ltd.       156,738 less than 1    156,738            0         0
Primecap Management
 Group Ltd.                156,738 less than 1    156,738            0         0
Fructose Ltd               256,188         1.3    256,188            0         0
GPS America Fund Ltd.      199,631         1.0    199,631            0         0
J.P. Carey Securities      130,000 less than 1    130,000            0         0
Jack Augsback & Assoc.      54,800 less than 1     54,800            0         0
LaRocque Trading Group
 L.L.C                     420,744         2.2    420,744            0         0
Aldo Nenzi                 133,333 less than 1    133,333            0         0
Oscar Brito                114,872 less than 1    114,872            0         0
Excalibur Ltd. P'ship.     953,931         4.9    953,931            0         0
Zakeni Limited           2,000,000        10.5  2,000,000            0         0
Sovereign Capital Adv.      75,600 less than 1     75,600            0         0

Executive Officers
and Directors as a
group (5)persons)        5,970,384        28.7          0    5,970,384      28.7
- ---------------------------
    
                                       28
<PAGE>

   
(1)  The figures  represented by this table assume full  conversion and exercise
     of Convertible Debentures, Convertible Preferred Stock and Warrants owned
     by each individual or entity.
(2) including 50,000 shares held in trust for Anthony Cosenza,III.

The actual  number of shares of Common  Stock  beneficially  owned is subject to
adjustment  and could be  materially  less or more than the stated  amount being
offered for sale  depending of factors  which cannot be predicted by the Company
at this  time.  These  factors  include  the market  price for the Common  Stock
prevailing at the actual date of conversion of Preferred Stock and/or Debentures
and whether or to what extent  dividends  and/or interest due the holders of the
securities are paid in Common Stock. The Selling  Shareholders  have advised the
Company that sales of the Selling  Shareholder  shares may be effected from time
to  time  in  transactions   (which  may  include  block  transactions)  in  the
over-the-counter  market, in negotiated  transactions,  or a combination of such
methods  of sale,  at fixed  prices  which  may be  changed,  at  market  prices
prevailing at a time of sale, or at negotiated prices. The Selling  Shareholders
may effect such transactions by selling shares directly to purchasers or through
broker  dealers who may act as agents or  principals.  The Selling  Shareholders
have been  advised  that they may only effect  sales of the Selling  Shareholder
shares in  certain  jurisdictions  through  broker-dealers  registered  in those
states. Such  broker-dealers may receive  compensation in the form of discounts,
concession or commission from the Selling  Shareholders and/or the purchasers of
Selling  Shareholder shares for whom such broker-dealers may act as agents or to
whom they sell as  principals,  or both (which  compensation  as to a particular
broker-dealer  might  be  in  excess  of  customary  commissions).  The  Selling
Shareholders and any broker-dealers  that act in connection with the sale of the
Selling Shareholder shares may be deemed to be "underwriters" within the meaning
of Section 2(11) of the Securities  Act and any commission  received by them and
any profit on the resale of the Selling  Shareholder  shares as principals might
be deemed to be underwriting discounts and commissions under the Securities Act.
The  Selling   Shareholders  may  agree  to  indemnify  any  agent,   dealer  or
broker-dealer  that participates in transactions  involving sales of the Selling
Shareholder shares against certain  liabilities,  including  liabilities arising
under the Securities Act.     

                                       29
<PAGE>

                            DESCRIPTION OF SECURITIES
CONVERTIBLE DEBENTURE


   
     The material terms of the Company'  convertible  debentures provide for the
payment of  interest at 8% per annum  payable  quarterly,  mandatory  redemption
after 3 years from the date of issuance at 130% of the principal amount. Subject
to adjustment,  the debentures are convertible into Common Stock at the lower of
a fixed  conversion  price  ($1.82 per share for  $900,000  principal  amount of
debentures;  $1.61 per share for $588,980 principal amount of debentures) or 75%
of the  average  closing  bid price  for the  Company's  Common  Stock for the 5
trading days  preceding the date of the conversion  notice.  o. Repayment of the
indebtedness  is secured  by a general  lien on the  assets of the  Company  and
guarantee by 5 of the Company's operating subsidiaries.     


CAPITAL STOCK

   
     The Company's  authorized  capital stock  consists of 10,000,000  shares of
Preferred Stock,  issuable in one or more series and 50,000,000 shares of Common
Stock. The par value of each of said shares is $.0001.  As of September 30, 1998
13,073,416  shares  of  Common  Stock  and 51  shares  of  Series A  Convertible
Preferred Stock;  38shares of Series B Convertible Preferred Stock; 14 shares of
Series C  Convertible  Preferred  Stock and 20  shares  of Series D  Convertible
Preferred Stock are outstanding.     


PREFERRED STOCK

     The Board of  Directors  of the  Company is  authorized  to issue,  without
further  stockholder  approval,  up to 10,000,000 shares of Preferred Stock from
time to  time  in one or  more  series  and to fix  such  designations,  powers,
preferences and relative voting, distribution,  dividend, liquidation, transfer,
redemption,   conversion   and  other   rights,   preferences,   qualifications,
limitations or restrictions thereon..

   
     The  material  terms  of the  Company's  Series  A, B, C and D  Convertible
Preferred Stock are identical except as to conversion price. The Preferred Stock
pays a dividend of 3% per annum payable  quarterly in cash or Common Stock.  The
Preferred  Stock  is  convertible  into  Common  Stock  at the  lower of a fixed
conversion  price or 75% (80% for the Series D  Preferred  Stock) of the average
closing  bid  price  for the  Company's  Common  Stock  for the 5  trading  days
preceding the date of the conversion notice. The fixed conversion prices for the
Series  A, B, C and D  Preferred  Stock  are  $2.19,  $1.7928,  $1.55  and $1.65
respectively. .     

                                       30
<PAGE>

   
Additional  shares of Common Stock are to be issued to the holders of the Series
A, B, C and D  Preferred  Stock  and  Convertible  Debentures  in the  event the
Registration  Statement  is not  declared  effective  within  90 days  from  the
issuance of the Preferred Stock or Convertible  Debentures ("Scheduled Effective
Date").  In the event of such late  registration,  the conversion  percentage is
reduced by 3% for each month (prorated) the  Registration  Statement is declared
effective  subsequent  to  the  Schedule  Effective  Date.  Further,  the  Fixed
Conversion  Price for the Series A shares is  reduced by an amount  equal to the
product of (a)  $.0657  and (b) the sum of (i) the  number of months  (prorated)
after the Scheduled  Effective Date and prior to the date that the  Registration
Statement  is  declared  effective  by the SEC and (ii)  the  number  of  months
(prorated)  that sales  cannot be made  pursuant to the  Registration  Statement
after  the  Registration  Statement  has  been  declared  effective.  The  Fixed
Conversion  Price for the Series B shares is  reduced by an amount  equal to the
product  of (a)  $.054 and (b) the sum of (i) the  number  of months  (prorated)
after the Scheduled  Effective Date and prior to the date that the  Registration
Statement  is  declared  effective  by the SEC and (ii)  the  number  of  months
(prorated)  that sales  cannot be made  pursuant to the  Registration  Statement
after  the  Registration  Statement  has  been  declared  effective.  The  Fixed
Conversion  Price for the Series C shares is  reduced by an amount  equal to the
product  of (a)  $.062 and (b) the sum of (i) the  number  of months  (prorated)
after the Scheduled  Effective Date and prior to the date that the  Registration
Statement  is  declared  effective  by the SEC and (ii)  the  number  of  months
(prorated)  that sales  cannot be made  pursuant to the  Registration  Statement
after  the  Registration  Statement  has  been  declared  effective.  The  Fixed
Conversion  Price for the Series D shares is  reduced by an amount  equal to the
product  of (a)  $1.65 and (b) the sum of (i) the  number  of months  (prorated)
after the Scheduled  Effective Date and prior to the date that the  Registration
Statement  is  declared  effective  by the SEC and (ii)  the  number  of  months
(prorated)  that sales  cannot be made  pursuant to the  Registration  Statement
after  the  Registration   Statement  has  been  declared  effective  The  Fixed
Conversion Price for the Convertible Debentures is reduced by an amount equal to
the  product  of (a)  $1,500,000  and (b) the sum of (i) the  number  of  months
(prorated)  after the  Scheduled  Effective  Date and prior to the date that the
Registration  Statement is declared  effective by the SEC and (ii) the number of
months  (prorated)  that  sales  cannot  be made  pursuant  to the  Registration
Statement after the Registration Statement has been declared effective.
    

                                       31
<PAGE>


COMMON STOCK

     There are no  preemptive,  subscription,  conversion or  redemption  rights
pertaining to the Common Stock. The absence of preemptive rights could result in
a dilution of the interest of existing  shareholders should additional shares of
Common Stock be issued. Holders of the Common Stock are entitled to receive such
dividends  as may be declared by the Board of  Directors  out of assets  legally
available therefor,  and to share ratably in the assets of the Company available
upon liquidation.


     Each share of Common  Stock is  entitled to one vote for all  purposes  and
cumulative  voting is not permitted in the election of  directors.  Accordingly,
the holders of more than 50% of all of the  outstanding  shares of Common  Stock
can elect  all of the  directors.  Significant  corporate  transactions  such as
amendments  to the  articles  of  incorporation,  mergers,  sales of assets  and
dissolution  or  liquidation  require  approval by the  affirmative  vote of the
majority of the  outstanding  shares of Common Stock.  Other matters to be voted
upon by the holders of Common Stock normally  require the affirmative  vote of a
majority of the shares  present at the  particular  shareholders'  meeting.  The
Company's  directors and officers as a group  beneficially own approximately 39%
of the  outstanding  Common Stock of the  Company.  See  "Principal  and Selling
Shareholders."   Accordingly,   such  persons  will   continue  to  be  able  to
substantially control the Company's affairs, including,  without limitation, the
sale of equity or debt  securities of the Company,  the appointment of officers,
the  determination of officers'  compensation and the  determination  whether to
cause a registration statement to be filed.

     The rights of holders of the shares of Common  Stock may become  subject in
the future to prior and superior  rights and  preferences in the event the Board
of Directors  establishes one or more additional classes of Common Stock, or one
or more additional series of Preferred Stock.


WARRANTS

     In connection  with the private  placement by J.P. Carey  Securities,  Inc.
("Carey") of 51 shares of the Company's Series A Convertible  Preferred Stock on
March 20,  1998,  Carey  received  warrants  to purchase  102,000  shares of the
Company's Common Stock,  subject to adjustment.  The warrants are exercisable at
$1.49 per share and expire on March 20, 2003.

   
     In  connection  with the  private  placements  by Carey of 64 shares of the
Company's  Series B Convertible  Preferred  Stock in May,  1998,  Carey received
warrants  to purchase  28,000  shares of the  Company's  Common  Stock,  and its
designees,  126,000 warrants, subject to adjustment The warrants are exercisable
at $1.79 per share; 120,000 warrants expire on May 5, 2003 and 34,000 on May 22,
2003.  19 shares of  Series B  Convertible  Preferred  Stock  were  subsequently
redeemed and 19,000 Warrants expiring On May 22, 2003 will be canceled.

     In connection  with the private  placements by Sovereign  Capital  Advisers
("Sovereign") of 14 shares of the Company's Series C Convertible Preferred Stock
in September, 1998, Sovereign received warrants to purchase 19,600 shares of the
Company's  Common  Stock,  and  its  designees,   2,800  warrants,   subject  to
adjustment.  16,000 of the warrants are exercisable at $1.15 per share and 6,400
at $1.01. The warrants expire 5 years after their issuance.
    

                                       32
<PAGE>

   
     In connection  with the private  placement by Sovereign of 20 shares of the
Company's  Series D Convertible  Preferred Stock in September,  1998,  Excalibur
Limited Partnership  received warrants to purchase 40,000 shares and Sovereign's
designee warrants to purchase 4,000 shares of the Company's Common Stock subject
to adjustment.  40,000  warrants are exercisable at $1.45 per share and 4,000 at
$1.65 per share. The Warrants expire 5 years after their issuance.

     In  connection  with the private  placements  by  Sovereign  of  $1,500,000
principal  amount  of  the  Company's  convertible  debentures  on  July  31 and
September 2, 1998,  Sovereign received warrants to purchase 56,000 shares of the
Company's Common Stock, and its designees_8,000_warrants, subject to adjustment.
36,000  warrants  are  exercisable  at $1.38 per share and 28,000  warrants  are
exercisable  at  $1.05  per  share.  The  warrants  expire 5 years  after  their
issuance.     

     The Warrant Agreement provides for adjustment of the exercise price and the
number of shares of Common Stock  purchasable  upon  exercise of the Warrants to
protect  Warrant holders  against  dilution in certain  events,  including stock
dividends, stock splits, reclassification,  and any combination of Common Stock,
or the merger, consolidation,  or disposition of substantially all the assets of
the Company.


     The  Company  has  agreed  to  "piggy-back"  registration  rights  for  the
securities  underlying  the Warrants at the Company's  expense during the during
the five years following the issuance of the Warrants.  In addition, at any time
commencing 90 days after the issuance of the warrants, the Company has agreed to
register the securities  underlying  the Warrants at the Company's  expense upon
notice from the holders.

     Wall Street  Management  Group, Inc. holds 5 year options to acquire 61,350
restricted  shares of the Company's  Common Stock at a price of $1.63 per share.
See "Certain Transactions."

   
     In connection with a Regulation D 504 offering completed in November, 1996,
the Company  sold  6,000,000  shares of Common Stock and Warrants to purchase an
additional  2,000,000  shares  at  $1.00  per  share.  As of the  date  of  this
Prospectus 1,100,000 Warrants remain unexercised.     

                                       33
<PAGE>


SHARES ELIGIBLE FOR FUTURE SALE


   
     As of September 30, 1998 (assuming no exercise of options or warrants after
September 30, 1998 except for the underlying  shares being  registered on behalf
of the Selling  Shareholders),  there will be 19,181,480  shares of Common Stock
outstanding.  Of these,  including the shares sold in this Offering,  13,327,854
are freely tradable without  restriction under the Securities Act. The remaining
5,853,626 shares of Common Stock will be "restricted securities" as that term is
defined in Rule 144  ("Restricted  Shares") of the  Securities  Act.  Restricted
Shares may be sold in the public  market only if  registered  or if they qualify
for an  exemption  from  registration  under  Rule  144 of the  Securities  Act.
Beginning  90 days  after  the date of this  Prospectus,  approximately  275,000
shares  will  become  eligible  for sale in  compliance  with  Rule  144.  As of
September  21,,  1998,  options to purchase  61,350  shares of Common Stock were
outstanding.  In addition,  holders of warrants  (expiring in November  1998) to
purchase  1,100,000  shares,  should they exercise the  warrants,  would receive
shares which would be freely tradable without restriction. See "Warrants."     

     In general,  under Rule 144 as currently in effect,  any person (or persons
whose shares are aggregated)  including  persons deemed to be affiliates,  whose
restricted  securities  have been  fully paid for and held for at least one year
from the later of the date of  issuance by the  Company or  acquisition  from an
affiliate,  may sell such  securities  in broker's  transactions  or directly to
market makers, provided that the number of shares sold in any three month period
may not exceed the greater of 1% of the then-outstanding  shares of Common Stock
or the  average  weekly  trading  volume of the  shares  of Common  Stock in the
over-the-counter market during the four calendar weeks preceding the sale. Sales
under  Rule  144  are  also  subject  to  certain  notice  requirements  and the
availability of current public  information  about the Company.  After two years
have  elapsed  from the later of the issuance of  restricted  securities  by the
Company or their  acquisition  from an affiliate,  such  securities  may be sold
without limitation by persons who are not affiliates under the rule.


     Shares of substantial  amount of Common Stock in the public amount,  or the
perception that such sales could occur, could adversely affect prevailing market
prices of the Common  Stock and could  impair the  Company's  future  ability to
raise capital through an offering of its equity securities.


DELAWARE ANTI-TAKEOVER LAW

     The  Delaware  General  Corporation  Law  contains  certain   anti-takeover
provisions.  Section 203 of the Delaware General Corporation Law provides,  with
certain  exceptions,  that a  Delaware  corporation  may not engage in any broad
range  of  business  combinations  with a  person  who  owns  15% or more of the
corporation's  outstanding  voting  stock (an  "interested  stockholder")  for a
period  of three  years  from the date  that such  person  became an  interested
stockholder  unless:  (i) the  transaction  resulting in a person's  becoming an
interested stockholder,  or the business combination is approved by the board of
directors  of  the   corporation   before  the  person   becomes  an  interested
stockholder,  (ii)  the  interested  stockholder  acquires  85% or  more  of the
outstanding  voting stock of the corporation  (excluding shares owned by persons
who are both  officers  and  directors  of the  corporation,  and shares held by
certain employee stock ownership  plans);  or (iii) the business  combination is
approved  by the  corporation's  board  of  directors  of at  least  66  2/3% of
corporation's  outstanding voting stock at an annual meeting or special meeting,
excluding shares owned by the interested stockholder.

                                       34
<PAGE>



                         TRANSFER AGENT AND REGISTRAR


     Signature Transfer, Inc. Dallas, Texas, is the transfer agent and registrar
for the Common Stock of the Company.



                                 LEGAL MATTERS

     The validity of the  securities  offered hereby will be passed upon for the
Company by Beckman, Millman and Sanders, L.L.P. a Professional Limited Liability
Partnership,  New York,  New York.  Members  of the firm of  Beckman,  Millman &
Sanders own 15,000 shares of the Common Stock of the Company.

                                    EXPERTS

     The financial  statements  for the periods ended December 31, 1996 and 1997
included  herein have been  audited by  Robison,  Hill & Co.,  Certified  Public
Accountants, as indicated in their report with respect thereto, and are included
herein in  reliance  upon the  authority  of said firm as experts in giving said
report.



                             ADDITIONAL INFORMATION

     The Company is a reporting  company  under the  Securities  Exchange Act of
1934, as amended. The Company has filed with the Washington,  D.C. Office of the
Securities and Exchange  Commission (the "Commission") a Registration  Statement
on Form SB-2 under the Act with respect to the Common Stock offered hereby. This
Prospectus filed as a part of the Registration Statement does not contain all of
the  information  contained  in the  Registration  Statement  and  the  exhibits
thereto,  certain  portions of which have been  omitted in  accordance  with the
rules and regulations of the Commission. For further information with respect to
the  Company  and  the  securities  offered  hereby,  reference  is made to such
Registration Statement including the exhibits and schedules thereto.  Statements
contained in this  Prospectus as to the contents of any  contract,  agreement or
other documents are not necessarily complete, and in each instance, reference is
made to such contract or other document filed as an exhibit to the  Registration
Statement,  each  such  statement  being  qualified  in  all  respects  by  such
reference.  The  Registration  Statement  and exhibits may be inspected  without
charge and copied at the Washington office of the Commission,  450 Fifth Street,
N.W.,  Washington,  DC 20549,  and copies of such  material  may be  obtained at
prescribed  rates from the  Commission's  Public  Reference  Section at the same
address.

                                       35
<PAGE>

INDEX TO CONSOLIDATED FINANCIAL STATEMENTS

Report of Independent Certified Public Accountants                     F-1

Consolidated Balance Sheets, December 31, 1997 and 1996                F-2

Consolidated Statements of Operations, For the Years
Ended December 31, 1997 and 1996                                       F-4

Consolidated Statement of Changes in Stockholders'
Equity for The Years Ended December 31, 1997 and 1996                  F-5

Consolidated Statements of Cash Flows, For the Years
Ended December 31 1997 and 1996                                        F-6

Notes to Consolidated Financial Statements                             F-8



                    REPORT OF INDEPENDENT PUBLIC ACCOUNTANTS

To Eat At Joe's, Ltd.:

     We have  audited the  accompanying  consolidated  balance  sheet of East At
Joe's,  Ltd. and  subsidiaries  as of December 31, 1997 and 1996 and the related
consolidated statements of operations,  changes in stockholder's equity and cash
flows  for  the  years  then  ended.   These   financial   statements   are  the
responsibility of the Company's management.  Our responsibility is to express an
opinion on these consolidated financial statements based on our audits.

     We conducted  our audits in accordance  with  generally  accepted  auditing
standards.  Those standards require that we plan and perform the 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 consolidated  financial statements.  An audit
also includes assessing the accounting principles used and significant estimates
made by  management,  as well as  evaluating  the  overall  financial  statement
presentation.  We believe  that our audits  provide a  reasonable  basis for our
opinion.

     In our opinion,  the consolidated  financial  statements  referred to above
present  fairly,  in all material  respects,  the  financial  position of Eat At
Joe's,  Ltd. and subsidiaries  (formerly a development  stage  enterprise) as of
December  31, 1997 and 1996 and the results of their  operations  and their cash
flows for the years then ended, in conformity with generally accepted accounting
principles.

                                                Respectfully  submitted 
                                                ROBISON, HILL & Co.


                                                /s/ Robison, Hill & Co.
                                                Certified Public Accountants

Salt Lake City, Utah
March 23, 1998



<PAGE>
                       EAT AT JOE'S LTD., AND SUBSIDIARIES
                    (Formerly a development stage enterprise)
                           CONSOLIDATED BALANCE SHEETS
                           DECEMBER 31, 1997 AND 1996



                                                           1997           1996
                                                       -----------      --------
ASSETS
Current Assets:
Cash and cash equivalents ........................     $   232,601      $ 35,016
Receivables ......................................            --          70,000
Inventory ........................................           7,488          --
Other ............................................             400          --
Prepaid expense ..................................          30,993         3,975
Deposits .........................................          12,701        10,991
                                                       -----------      --------

     Total Current Assets ........................         284,183       119,982
                                                       -----------      --------

Property and equipment:
Equipment ........................................         279,667          --
Office furniture .................................           1,000          --
Leasehold improvements ...........................       1,527,099        12,495
                                                       -----------      --------
                                                         1,807,766        12,495
Less accumulated depreciation ....................         (11,546)         --
                                                       -----------      --------

                                                         1,796,220        12,495
                                                       -----------      --------

Other Assets:
Intangible and other assets net of $2,150
 amortization in 1997 ............................         234,569       158,595
                                                       -----------      --------

     Total Assets ................................     $ 2,314,972      $291,072
                                                       ===========      ========














                                      F - 2

<PAGE>



                       EAT AT JOE'S LTD., AND SUBSIDIARIES
                    (Formerly a development stage enterprise)
                           CONSOLIDATED BALANCE SHEETS
                           DECEMBER 31, 1997 AND 1996
                                   (Continued)



                                                        1997             1996
                                                    -----------     -----------
LIABILITIES
Current Liabilities:
Accounts payable ...............................    $   347,295     $     7,235
Accrued Liabilities ............................        127,500            --
Short-term notes payable .......................        264,940            --
Shareholders loans .............................        702,922          12,500

     Total Liabilities .........................      1,442,657          19,735
                                                    -----------     -----------


STOCKHOLDERS EQUITY
Preferred stock - $0.0001 par value ............
  10,000,000 shares authorized; none
  issued and outstanding .......................           --              --
Common Stock - $0.0001 par value ...............
  50,000,000 shares Authorized .................
  12,733,805 and 11,833,805 issued
  and Outstanding, respectively ................          1,273           1,183
Additional paid-in capital .....................      2,244,299       1,344,389
Retained deficit ...............................     (1,373,257)     (1,074,235)
                                                    -----------     -----------

     Total Stockholders' Equity ................        872,315         271,337
                                                    -----------     -----------

TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY .....    $ 2,314,972     $   291,072
                                                    ===========     ===========













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

                                      F - 3

<PAGE>



                       EAT AT JOE'S LTD., AND SUBSIDIARIES
                    (Formerly a development stage enterprise)
                      CONSOLIDATED STATEMENTS OF OPERATIONS
                     YEARS ENDED DECEMBER 31, 1997, AND 1996



                                                          1997           1996
                                                       ---------       --------

Revenues ........................................      $  84,781       $   --
Cost of revenues ................................         56,855           --
                                                       ---------       --------

Gross Margin ....................................         27,926           --

Expenses
   General and administrative ...................        322,644         14,762
                                                       ---------       --------

Net loss from continuing operations .............       (294,718)       (14,762)
                                                       ---------       --------

Other Income (Expense)
   Interest income ..............................          3,759           --
   Interest expense .............................         (7,311)        (3,938)
   Loss on sale of assets .......................           (752)          --
                                                       ---------       --------

Net Other Income (Expense) ......................         (4,304)        (3,938)
                                                       ---------       --------

Net loss before income taxes ....................       (299,022)       (18,700)
Income tax expense (benefit) ....................           --             --
                                                       ---------       --------

Net Loss ........................................      $(299,022)      $(18,700)
                                                       =========       ========

Basic Loss Per Common Share: ....................      $    (.02)      $   --












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

                                      F - 4

<PAGE>

<TABLE>


                       EAT AT JOE'S LTD. AND SUBSIDIARIES
                     (Formerly a development stage company)
            CONSOLIDATED STATEMENT OF CHANGES IN STOCKHOLDERS' EQUITY
                     YEARS ENDED DECEMBER 31, 1997, AND 1996
<CAPTION>



                                                                             Additional
                                                          Common Stock        Paid-in       Retained
                                                       Shares      Amount     Capital        Deficit
                                                    -----------  ----------  -----------   -----------
<S>                 <C>                                 <C>      <C>         <C>           <C>         
Balances at January 1, 1996 ......................      314,350  $       31  $ 1,055,504   $(1,055,535)
Adjustment in connection with pooling of interests    5,505,000         550      219,037          --
                                                    -----------  ----------  -----------   -----------

Balances at January 1, 1996, as restated .........    5,819,350         581    1,274,991    (1,055,535)
May 1996, shares issued to Company for cash ......       14,455           2        9,998          --
November 1996, shares issued in Reg D-504
offering .........................................    6,000,000         600       59,400          --
Net loss for the year ............................         --          --           --         (18,700)
                                                    -----------  ----------  -----------   -----------

Balances at December 31, 1996 ....................   11,833,805       1,183    1,344,389    (1,074,235)

March 1997, shares issued on exercise of warrants       400,000          40      399,960          --

April 1997, shares issued on exercise of warrants       300,000          30      299,970          --

November 1997 shares issued on exercise of
warrants .........................................      200,000          20      199,980          --

Net loss for the year ............................         --          --           --        (299,022)
                                                    -----------  ----------  -----------   -----------

Balance at December 31, 1997                        $12,733,805  $    1,273  $ 2,244,295   $(1,373,257)
                                                    ===========  ==========  ===========   ===========


</TABLE>









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

                                      F - 5

<PAGE>



                       EAT AT JOE'S LTD. AND SUBSIDIARIES
                     (Formerly a development stage company)
                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                     YEARS ENDED DECEMBER 31, 1997, AND 1996



                                                             1997        1996
                                                         -----------   --------
Cash Flows From Operating Activities
   Net loss for the period ............................  $  (299,022)  $(18,700)
Adjustments to reconcile net loss to net cash
   Provided by operating activities
     Loss from sale of marketable securities ..........          752       --
     Depreciation .....................................       11,546       --
     Payment of organization costs ....................      (78,124)    (8,558)
     Amortization of organization costs ...............        2,150       --
     Decrease (Increase) in Receivables ...............       70,000       --
     Increase in inventory ............................       (7,488)      --
     Increase in other assets .........................         (400)      --
     Increase in prepaid expense ......................      (27,018)    (3,975)
     Decrease (increase) in deposits ..................       (1,710)   (10,991)
     Increase in accounts payable and
       accrued liabilities ............................      427,560      7,235
     Increase in unearned revenue .....................       40,000       --
                                                         -----------   --------

Net Cash Provided by (Used in) Operating Activities ...      138,246    (34,989)
                                                         -----------   --------

Cash Flows From Investing Activities
   Purchase of property and equipment .................   (1,795,271)   (12,495)
   Proceeds from sale of marketable securities ........      143,248       --
   Purchase of marketable securities ..................     (144,000)      --
                                                         -----------   --------

Net Cash Provided by Investing Activities .............   (1,796,023)   (12,495)
                                                         -----------   --------

Cash Flows From Financing Activities
   Issuance of common stock ...........................      900,000     70,000
   Advances from majority stockholders ................      690,422     12,500
   Proceeds from short-term notes payable .............      264,940       --
                                                         -----------   --------

Net Cash Provided by Financing Activities .............    1,855,362     82,500
                                                         -----------   --------

Increase in Cash ......................................      197,585     35,016
Cash at beginning of period ...........................       35,016       --
                                                         -----------   --------

Cash at End of Period .................................  $   232,601   $ 35,016
                                                         ===========   ========


                                      F - 6

<PAGE>



                       EAT AT JOE'S LTD. AND SUBSIDIARIES
                     (Formerly a development stage company)
                            STATEMENTS OF CASH FLOWS
                     YEARS ENDED DECEMBER 31, 1997, AND 1996
                                   (Continued)



                                                           1997          1996
                                                      -------------   ---------
Supplemental Disclosure of Interest and
 Income Taxes Paid
   Interest paid for the period ...................   $        --     $   3,938
                                                      =============   =========

   Income taxes paid for the period ...............   $        --     $     --
                                                      =============   =========

Supplemental Disclosure of Non-cash Investing
 and Financing Activities
   Intangible Assets Acquired with Issuance of
      Common stock ................................   $     149,832   $    --
                                                      =============   =========

   Organization Costs Acquired with Issuance
      Common stock ................................   $         200   $    --
                                                      =============   =========






















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

                                      F - 7

<PAGE>



                       EAT AT JOE'S LTD. AND SUBSIDIARIES
                     (Formerly a development stage company)
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                     YEARS ENDED DECEMBER 31, 1997, AND 1996


NOTE 1 - ORGANIZATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

     This summary of accounting policies for Eat At Joe's, Ltd. And subsidiaries
is presented to assist in understanding the Company's financial statements.  The
accounting policies conform to generally accepted accounting principles and have
been consistently applied in the preparation of the financial statements.

Organization and Basis of Presentation

     Eat At Joe's Ltd.  (Company) was incorporated on January 6, 1988, under the
laws of the State of Delaware,  as a wholly-owned  subsidiary of Debbie Reynolds
Hotel and Casino,  Inc. (DRHC)  (formerly  Halter Venture  Corporation or Halter
Racing Stables, Inc.) a publicly-owned  corporation.  DRHC caused the Company to
register  1,777,000  shares of its  initial  12,450,000  issued and  outstanding
shares of common stock with the Securities and Exchange Commission on Form S-18.
DRHC then distributed the registered shares to DRHC stockholders.

     During the period  September  30, 1988 to December  31,  1992,  the Company
remained in the development stage while attempting to enter the mining industry.
The Company  acquired  certain  unpatented  mining claims and related  equipment
necessary  to mine,  extract,  process and  otherwise  explore for kaolin  clay,
silica,  feldspar,  precious metals, antimony and other commercial minerals from
its majority  stockholder  and other  unrelated  third-parties.  The Company was
unsuccessful  in these start-up  efforts and all activity was ceased during 1992
as a result of foreclosure on various loans in default and/or the abandonment of
all assets.

     From  1992  until  1996  the  Company  has  had no  operations,  assets  or
liabilities.

Principles of Consolidation

     The consolidated financial statements include the accounts of Eat At Joe's,
LTD. And its wholly- owned subsidiary,  E.A.J. Holding  Corporation,  a Delaware
corporation  ("Holding").  Holding  includes  the  accounts of its  wholly-owned
subsidiaries,  E.A.J. PHL Airport, Inc. a Pennsylvania corporation, Eat At Joe's
U. of P., Inc. a  Pennsylvania  corporation,  E.A.J.  Cherry  Hill,  Inc., a New
Jersey corporation, Eat At Joe's Harborplace,  Inc., a Maryland corporation, Eat
At Joe's  Neshaminy,  Inc. a Pennsylvania  corporation,  Eat At Joe's  Plymouth,
Inc.,  a  Pennsylvania  corporation,  E.A.J.  Echelon  Mall,  Inc., a New Jersey
corporation,   E.A.J.  Gallery,   Inc.,  a  Pennsylvania   corporation,   E.A.J.
Moorestown, Inc., a New Jersey corporation, and E.A.J. Shoppingtown,Inc.,  a New
York corporation.  All significant  intercompany  accounts and transactions have
been eliminated.




                                      F - 8

<PAGE>



                       EAT AT JOE'S LTD. AND SUBSIDIARIES
                     (Formerly a development stage company)
                          NOTES TO FINANCIAL STATEMENTS
                     YEARS ENDED DECEMBER 31, 1997, AND 1996
                                   (Continued)

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

Nature of Business

     The Company is developing, owns and operates theme restaurants styled in an
"American Diner" atmosphere.

Inventories

     Inventories  consist of food,  paper  items and related  materials  and are
stated at the lower of cost (first-in, first-out method) or market.

Income Taxes

     The Company accounts for income taxes under the provisions of SFAS No. 109,
"Accounting  for Income  Taxes." SFAS No.109  requires  recognition  of deferred
income  tax  assets  and   liabilities   for  the  expected  future  income  tax
consequences,  based on enacted tax laws, of temporary  differences  between the
financial reporting and tax bases of assets and liabilities.

Depreciation

     Office furniture, equipment and leasehold improvements, are stated at cost.
Depreciation and  amortization  are computed using the straight-line method over
the estimated economic useful lives of the related assets as follows:

          Office furniture                                   5-10 years
          Equipment                                          5-7 years
          Leasehold improvements                             8-15  years

     Maintenance  and  repairs  are  charged  to  operations;   betterments  are
capitalized.  The  cost  of  property  sold  or  otherwise  disposed  of and the
accumulated  depreciation  thereon are eliminated  from the property and related
accumulated depreciation accounts, and any resulting gain or loss is credited or
charged to income.

Amortization

     Organization  costs are  amortized  over a sixty month  period.  Intangible
assets are amortized over useful life of 10 years.


                                      F - 9

<PAGE>



                       EAT AT JOE'S LTD. AND SUBSIDIARIES
                     (Formerly a development stage company)
                          NOTES TO FINANCIAL STATEMENTS
                     YEARS ENDED DECEMBER 31, 1997, AND 1996
                                   (Continued)


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

     The Company has adopted the Financial  Accounting Standards Board SFAS No.,
121,  "Accounting  for the  Impairment  of  Long-lived  Assets."  SFAS  No.  121
addresses  the  accounting  for (i)  impairment of  long-lived  assets,  certain
identified  intangibles and goodwill  related to assets to be held and used, and
(ii) long-live lived assets and certain identifiable  intangibles to be disposed
of.  SFAS No. 121  requires  that  long-lived  assets and  certain  identifiable
intangibles  be held and used by an entity be reviewed for  impairment  whenever
events or changes in circumstances indicate that the carrying amount of an asset
may not be  recoverable.  If the sum of the expected  future cash flows from the
used of the  asset  and  its  eventual  disposition  (undiscounted  and  without
interest  charges) is less than the carrying  amount of the asset, an impairment
loss is recognized.

Pervasiveness of Estimates

     The  preparation  of financial  statements  in  conformity  with  generally
accepted  accounting  principles  required  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.

Concentration of Credit Risk

     The Company has no significant  off-balance-sheet  concentrations of credit
risk such as foreign  exchange  contracts,  options  contracts or other  foreign
hedging  arrangements.  The Company  maintains the majority of its cash balances
with one financial institution, in the form of demand deposits.

Reverse Stock Split

     Effective May 3, 1997 the Stockholders  approved a 50 to 1 reverse split of
the common stock and effective October 7, 1997 the Stockholders  approved a 4 to
1 reverse split. The financial  statements have been  retroactively  restated to
reflect  the  reverse  stock  split  as if it had  been  effective  prior to the
earliest date presented.





                                     F - 10

<PAGE>



                       EAT AT JOE'S LTD. AND SUBSIDIARIES
                     (Formerly a development stage company)
                          NOTES TO FINANCIAL STATEMENTS
                     YEARS ENDED DECEMBER 31, 1997, AND 1996
                                   (Continued)


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

Cash and Cash Equivalents

     For purposes of the  statement  of cash flows,  the Company  considers  all
highly liquid debt instruments purchased with a maturity of three months or less
to be cash equivalents to the extent the funds are not being held for investment
purposes.

Earnings (Loss) Per Share

     In 1997,  the  Financial  Accounting  Standards  Board issued SFAS No. 128,
"Earnings per Share" (EPS). SFAS No. 128 replaced the calculation of primary and
fully diluted  earnings per share with basic and diluted earnings per share. The
application  of SFAS No. 128 had no effect of the earnings per share for 1996 as
previously reported.

   
     Diluted net income per common  share was  calculated  based on an increased
number of shares that would be outstanding  assuming that the 1,100,000 warrants
are converted to 1,100,000 common shares. The effect of outstanding common stock
equivalents are antidilutive for 1997 and 1996 and are thus not considered.
    

     The  reconciliations  of the  numerators  and  denominators  of  the  basic
earnings per share computations are as follows:
<TABLE>

                           For the Year Ended 1997            For the Year Ended 1996
                       -------------------------------    ---------------------------------

                                              Per Share                           Per Share
                       Income      Shares      Amount     Income      Shares       Amount
                       ------      ------      ------     ------      ------       ------
<CAPTION>

<S>                  <C>         <C>         <C>         <C>         <C>        <C>            
Basic EPS
Income available to

common shareholders  $(299,022)  11,729,107  $    (.02)  $ (18,700)  6,535,247  $             -
                     ==========  ==========  ==========  ==========  =========  ===============

</TABLE>







                                     F - 11

<PAGE>



                       EAT AT JOE'S LTD. AND SUBSIDIARIES
                     (Formerly a development stage company)
                          NOTES TO FINANCIAL STATEMENTS
                     YEARS ENDED DECEMBER 31, 1997, AND 1996
                                   (Continued)


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

Reclassifications

     Certain  reclassifications  have been made in the 1996 financial statements
to conform with the 1997 presentation.

NOTE 2 - SHORT-TERM NOTES PAYABLE

     Short-Term  Notes Payable  consist of loans from  unrelated  entities as of
December  31,  1997.  The notes are  payable  one year from the date of issuance
together with interest at 6.50% A.P.R.

NOTE 3 - INCOME TAXES

     Deferred  taxes result from  temporary  differences  in the  recognition of
income and expenses for income tax reporting and financial  statement  reporting
purposes.  Deferred  benefits of $71,000 and $4,000 for the years ended December
31, 1997 and 1996  respectively,  are the result of net operating losses and the
gaming license rights reserve.

     The  Company  has  recorded  net  deferred  income  taxes in the  accompany
consolidated balance sheets as follows:

                                                             As at December 31,
                                                            1997         1996
                                                         ---------    ---------
Future deductible temporary differences related to
   Reserves, accruals, and net operating losses ......   $ 387,000    $ 341,000
Valuation allowance ..................................    (387,000)    (341,000)
                                                         ---------    ---------
Net Deferred Income Tax ..............................   $    --      $    --
                                                         =========    =========

     As of December 31, 1997, the Company had a net operating loss ("NOL") carry
forward for income tax reporting purposes of approximately  $1,141,000 available
to offset future taxable  income.  This net operating loss carry forward expires
at various  dates  between  December  31, 2003 and 2012.  A loss  generated in a
particular  year will expire for federal tax purposes if not utilized  within 15
years.  Additionally,  the Internal Revenue Code contains provisions which could
reduce  or limit the  availability  and  utilization  of these  NOLs if  certain
ownership  changes have taken place or will take place.  In accordance with SFAS
No. 109, a valuation  allowance is provided when it is more likely than not that
all or some portion of the  deferred tax asset will not be realized.  Due to the
uncertainty  with respect to the ultimate  realization  of the NOLs, the Company
established a valuation  allowance for the entire net deferred  income tax asset
of $387,000 as of  December  31,  1997.  Also  consistent  with SFAS No. 109, an
allocation of the income (provision) benefit

                                     F - 12

<PAGE>



                       EAT AT JOE'S LTD. AND SUBSIDIARIES
                     (Formerly a development stage company)
                          NOTES TO FINANCIAL STATEMENTS
                     YEARS ENDED DECEMBER 31, 1997, AND 1996
                                   (Continued)

NOTE 3 - INCOME TAXES (Continued)

has been made to the loss from continuing operations.

     The  difference  between  the  effective  income  tax rate and the  federal
statutory  income tax rate on the loss from continuing  operations are presented
below:

                                                             As at December 31,
                                                             1997         1996
                                                           --------     ------- 
Benefit at the federal statutory rate of 34% ..........    $ 71,000     $ 4,000
Nondeductible expenses ................................      (1,000)       --
Utilization of net operating loss carryforward ........     (70,000)     (4,000)
                                                           --------     -------
                                                           $    --      $   --
                                                           ========     =======

NOTE 4 - PURCHASE OF SUBSIDIARIES

     On January 1, 1997 the  shareholders  of the Company  approved an agreement
whereby  5,505,000 shares of the Company's common stock was exchanged for a 100%
interest  in  E.A.J.  Holding   Corporation,   Inc.   ("Holding"),   a  Delaware
corporation. Holding, which was organized on February 14, 1997, had total assets
with a historical  cost value of $150,037,  consisting of the Eat at Joe's trade
mark, business plan, graphics, illustrations/renderings,  corporate brochure and
website with a historical value of $149,837,  organization  costs of $200 and no
liabilities on the date of the exchange.

     During  March,  1997 Holding  acquired  100% of the issued and  outstanding
stock of E.A.J.: PHL, Airport Inc. ("PHL Airport"),  a Pennsylvania  corporation
organized  August  19,  1996 for  $25,000.  At the time of the  acquisition  PHL
Airport  had assets  with a  historical  cost value of  $37,500,  consisting  of
developmental costs and organizational costs and liabilities of $12,500.

     These transactions have been accounted for as a reorganization of ownership
interests  between  related  parties  as if it  were a  "Pooling  of  Interest."
Accordingly,  assets and liabilities are reflected at their  historical  values.
The accompanying  financial statements for 1997 are based on the assumption that
the companies were combined for the full year,  and the financial  statements of
1996 have been restated to give effect to the combination.

     Following  is a  reconciliation  of the amounts of net sales and net income
previously reported for 1996 with restated amounts:



                                     F - 13

<PAGE>



                       EAT AT JOE'S LTD. AND SUBSIDIARIES
                     (Formerly a development stage company)
                          NOTES TO FINANCIAL STATEMENTS
                     YEARS ENDED DECEMBER 31, 1997, AND 1996
                                   (Continued)


NOTE 4 - PURCHASE OF SUBSIDIARIES (continued)


                                                                  Year Ended
                                                               December 31, 1996

Revenues:
  As previously reported ...................................         $  --
  Acquired companies .......................................            --
                                                                     -------
  As restated ..............................................         $  --
                                                                     =======

Net Loss:
  As previously reported ...................................         $13,288
  Acquired companies .......................................           5,412
                                                                     -------
  As restated ..............................................         $18,700
                                                                     =======


NOTE 5 - RENT AND LEASE EXPENSE

     The Company occupies various retail restaurant space under operating leases
beginning October 1997 and expiring at various dates through 2012.

     The minimum  future  lease  payments  under these  leases for the next five
years are:

      Year Ended December 31,                Real Property      Equipment
      -----------------------                 -------------     ---------
             1998                             $   298,320       $       -
             1999                                 298,320               -
             2000                                 298,320               -
             2001                                 298,320               -
             2002                                 298,320               -
                                              ------------      ---------

    Total minimum future lease payments        $1,491,600       $       -
                                              ===========       =========

     The leases generally provides that insurance,  maintenance and tax expenses
are  obligations  of the Company.  It is expected  that in the normal  course of
business,  leases  that  expire  will be renewed or  replaced by leases on other
properties.




                                     F - 14

<PAGE>



                       EAT AT JOE'S LTD. AND SUBSIDIARIES
                     (Formerly a development stage company)
                          NOTES TO FINANCIAL STATEMENTS
                     YEARS ENDED DECEMBER 31, 1997, AND 1996
                                   (Continued)

NOTE 6 - RELATED PARTY TRANSACTIONS

     The Company utilized office space that is shared with companies  controlled
by two officers of the Company.  During 1997 Cozco Management  received $546,574
as reimbursement for rent, telephone, equipment, travel, automotive salaries and
other shared expenses.  During 1997 the two officers and/or companies controlled
by the two  officers  paid  expenses and made  advances to the Company  totaling
$702,922.

NOTE 7 - PRIVATE PLACEMENT OF COMMON STOCK

     On  November  11, 1996 the Company  completed  a  Regulation  D section 504
private  placement whereby the Company issued 600,000 common shares for $60,000.
Each share  included  detachable  warrants to purchase one common share at $1.00
per share.

NOTE 8 - SELECTED FINANCIAL DATA (Unaudited)

     The  following  table  set  forth  certain  unaudited  quarterly  financial
information:

                                                 1997 Quarters Ended
                                      Mar 31     Jun 30      Sep 30     Dec 31
                                     --------   ---------   --------   --------
Income statement data:
   Net sales ......................  $   --     $    --     $   --     $ 84,781
   Gross profit ...................      --          --         --       27,926
                                     --------   ---------   --------   --------
   Income (loss) from operations ..   (60,733)   (152,046)   (68,971)   (12,968)
Other income ......................         6       1,926      1,075     (7,311)
                                     --------   ---------   --------   --------

Income (loss) before tax ..........   (60,727)   (150,120)   (67,896)   (20,279)

Income tax (provision) benefit ....      --          --         --         --
                                     --------   ---------   --------   --------

Net Income (Loss) .................  $(60,727)  $(150,120)  $(67,896)  $(20,279)
                                     ========   =========   ========   ========








                                     F - 15

<PAGE>


                       EAT AT JOE'S LTD. AND SUBSIDIARIES
                     (Formerly a development stage company)
                          NOTES TO FINANCIAL STATEMENTS
                     YEARS ENDED DECEMBER 31, 1997, AND 1996
                                   (Continued)


NOTE 8 - SELECTED FINANCIAL DATA (Unaudited) (continued)

                                        1996 Quarters Ended
                                    Mar 31    Jun 30    Sep 30    Dec 31
                                  --------   --------  --------  -------
Income statement data:
   Net sales ...................  $   --     $   --    $   --    $  --
   Gross profit ................      --         --        --       --
                                  --------   --------  --------  -------
   Income (loss) from operations   (10,000)      --        --     (4,762)
Other income ...................      --         --        --     (3,938)
                                  --------   --------  --------  -------

Income (loss) before tax .......   (10,000)      --        --     (8,700)

Income tax (provision) benefit .      --         --        --       --
                                  --------   --------  --------  -------

Net Income (Loss) ..............  $(10,000)  $   --    $   --    $(8,700)
                                  ========   ========  ========  =======


                                     F - 16

<PAGE>



Interim Financial Reporting

     The  following  unaudited  financial  statements  have been  prepared in
accordance with generally  accepted  accounting  principles and with Form 10-QSB
requirements.  Accordingly,  they  do not  include  all of the  information  and
footnotes  required by generally  accepted  accounting  principles  for complete
financial statements.  In the opinion of management,  all adjustments considered
necessary for a fair presentation have been included.  Operating results for the
six month period  ended June 30, 1998,  are not  necessarily  indicative  of the
results that may be expected for the year ended  December 31, 1998.  For further
information, refer to the financial statements and footnotes thereto included in
the Company's annual report on Form 10-KSB for the year ended December 31, 1997.

<PAGE>


                       EAT AT JOE'S LTD., AND SUBSIDIARIES
                           CONSOLIDATED BALANCE SHEETS


                                                  (Unaudited)
                                                   June 30,         December 31,
                                                     1998               1997
                                                  -----------       -----------
ASSETS:
Current Assets:
 Cash and Cash Equivalents .................      $   429,538       $   232,601
 Inventory .................................            8,757             7,488
 Other .....................................              400               400
 Prepaid Expense ...........................             --              30,993
 Deposits ..................................           39,284            12,701
                                                  -----------       -----------

    Total Current Assets ...................          477,979           284,183
                                                  -----------       -----------

Property and Equipment:
 Equipment .................................          942,929           279,667
 Office Furniture ..........................            8,626             1,000
 Leasehold Improvements ....................        3,129,368         1,527,099
                                                  -----------       -----------
                                                    4,080,923         1,807,766
 Less Accumulated Depreciation .............          (65,556)          (11,546)
                                                  -----------       -----------

                                                    4,015,367         1,796,220
                                                  -----------       -----------

Other Assets:
 Intangible and Other Assets, Net ..........          142,337           234,569
                                                  -----------       -----------

    Total Assets ...........................      $ 4,635,683       $ 2,314,972
                                                  ===========       ===========













<PAGE>



                       EAT AT JOE'S LTD., AND SUBSIDIARIES
                           CONSOLIDATED BALANCE SHEETS
                                   (Continued)


                                                     (Unaudited)
                                                       June 30,     December 31,
                                                         1998          1997
                                                     -----------    -----------
LIABILITIES:
Current Liabilities:
 Accounts Payable and Accrued Liabilities ........   $   280,996    $   474,795
 Short-Term Notes Payable ........................     2,014,940        264,940
 Shareholder Loans ...............................       452,455        702,922
                                                     -----------    -----------

    Total Liabilities ............................     2,748,391      1,442,657
                                                     -----------    -----------

Stockholders' Equity:
 Preferred  Stock - $.0001 par value,
   10,000,000 shares authorized; Series A
   Convertible, 51 issued and outstanding
   June 30, 1998, Series B Convertible,
   64 shares issued and outstanding
   June 30, 1998, none issued and
   outstanding December 31, 1997  ................          --             --
 Common Stock - $.0001 par value,
   50,000,000 shares authorized,
   12,754,305 issued and outstanding .............         1,275          1,273
 Additional Paid-In Capital ......................     4,673,160      2,244,299
 Retained Deficit ................................    (2,787,143)    (1,373,257)
                                                     -----------    -----------

    Total Stockholders' Equity ...................     1,887,292        872,315
                                                     -----------    -----------

    Total Liabilities and Stockholders' Equity ...   $ 4,635,683    $ 2,314,972
                                                     ===========    ===========















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


<PAGE>


<TABLE>

                       EAT AT JOE'S LTD., AND SUBSIDIARIES
                      CONSOLIDATED STATEMENTS OF OPERATIONS
                                   (Unaudited)

<CAPTION>

                                         For the Three Months         For the Six Months
                                            Ended June 30,               Ended June 30,
                                          1998          1997           1998           1997
                                     ------------   ------------   ------------   ------------
<S>                                  <C>            <C>            <C>            <C>      
Revenues ..........................  $    316,397   $       --     $    463,744   $      --
Cost of Revenues ..................       210,355           --          331,102          --
                                     ------------   ------------   ------------   -----------
Gross Margin ......................       106,042           --          132,642          --

Expenses
   General and Administrative .....       435,080        130,171        856,269       169,029
                                     ------------   ------------   ------------   -----------
Net loss from Continuing Operations      (329,038)      (130,171)      (723,627)     (169,029)

   Other Income (Expense) Net .....        (4,941)         1,926        (13,872)        1,932
                                     ------------   ------------   ------------   -----------

Net Loss Before Income Taxes ......      (333,979)      (128,245)      (737,499)     (167,097)
Income Tax Expense (Benefit) ......          --             --             --            --
                                     ------------   ------------   ------------   -----------

Net Loss Before Cumulative effects
of Accounting Change ..............      (333,979)      (128,245)      (737,499)     (167,097)

Cumulative effect of Accounting
Change on Years Prior to
1998, Net of Taxes ................          --             --          (84,732)         --

Net Loss ..........................  $   (333,979)  $    128,245)  $   (822,231)  $  (167,097)
                                     ============   ============   ============   ===========

Basic Net Loss Per Common Share:
Net Loss Before Cumulative effects
of Accounting Change ..............         (0.07)          --            (0.11)        (0.02)
Cumulative effect of Accounting
Change ............................          --             --             --            --
                                     ------------   ------------   ------------   -----------

Net Loss Per Common Share- Basic
and Diluted .......................  $      (0.07)  $       --     $      (0.11)  $     (0.02)

Weighted Average Number of
Common Shares .....................    12,747,656     12,478,977     12,740,769     9,466,549
                                     ============   ============   ============   ===========

</TABLE>




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


<PAGE>


<TABLE>

                       EAT AT JOE'S LTD., AND SUBSIDIARIES
                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                                   (Unaudited)

<CAPTION>


                                                  For the Three Months     For the Six Months
                                                      Ended June 30,          Ended June 30,
                                                    1998         1997        1998          1997
                                                -----------   ---------   -----------   ---------
<S>                                             <C>           <C>         <C>           <C> 
Cash Flows from Operating Activities:
     Net loss for the period before cumulative  $  (333,979)  $(128,245)  $  (737,499)  $(167,097)
     effects of accounting change
Adjustments to Reconcile net loss to net cash
     provided by operating activities
        Depreciation and amortization ........       39,559        --          61,510        --
        Stock issued for services ............       21,750        --          21,750        --
        Payment of organization costs ........         --          --            --        (8,657)
        (Increase) decrease in:
           Inventory .........................       (2,127)       --          (1,269)       --
           Prepaid expense ...................        8,333     (12,750)       30,993     (11,825)
           Deposits ..........................       (8,683)       --         (26,583)     14,009
        Increase (decrease) in:
           Accounts payable ..................     (132,167)      4,734      (257,281)     16,399
           Accrued expenses ..................       29,440      (7,235)       63,482       1,210
                                                -----------   ---------   -----------   ---------

Net Cash Used in Operating Activities: .......     (377,874)   (143,496)     (844,897)   (155,961)
                                                -----------   ---------   -----------   ---------

Cash Flows From Investing Activities:
  Payment of deferred development costs ......         --       (54,892)         --      (101,269)
  Purchase of property and  equipment ........   (1,867,265)       --      (2,264,076)    (13,495)
                                                -----------   ---------   -----------   ---------

Net Cash Used by Investing Activities: .......   (1,867,265)    (54,892)   (2,264,076)   (114,764)
                                                -----------   ---------   -----------   ---------

Cash Flows From Financing Activities:
  Issuance of convertible preferred stock ....    1,008,747        --       1,806,377        --
  Issuance of common stock ...................         --       300,000          --       700,000
  Proceeds from short-term notes payable .....      795,000        --       1,750,000        --
  Advances to (from) majority stockholder ....       43,825        --        (250,467)     14,000
                                                -----------   ---------   -----------   ---------

Net Cash Provided by Financing Activities ....    1,847,572     300,000     3,305,910     714,000
                                                -----------   ---------   -----------   ---------

Increase in Cash .............................     (397,567)    101,612       196,937     443,275
Cash at Beginning of Period ..................      827,105     376,635       232,601      34,972
                                                -----------   ---------   -----------   ---------

Cash at End of Period ........................  $   429,538   $ 478,247   $   429,538   $ 478,247
                                                ===========   =========   ===========   =========

</TABLE>

<PAGE>

<TABLE>

                       EAT AT JOE'S LTD., AND SUBSIDIARIES
                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                                   (Unaudited)
                                   (Continued)

<CAPTION>


                                            For the Three Months     For the Six Months
                                                Ended June 30,         Ended June 30,
                                             1998          1997       1998        1997
                                          ----------   ----------  ----------  ----------
<S>                                       <C>          <C>         <C>         <C>     
Supplemental Disclosure of
  Interest and Income Taxes Paid
    Interest paid for the period .......  $   (4,459)  $     --    $     --    $     --
    Income taxes paid for the period ...  $    1,271   $     --    $    3,871  $     --

Supplemental Disclosure of
  Non-cash Investing and
  Financing Activities
    Intangible Assets
      acquired with issuance of
      common stock .....................  $     --     $     --    $     --    $  149,837
   Leasehold Improvements
      acquired with issuance of
      common stock .....................  $    9,081   $     --    $    9,081  $  149,837
    Organization costs acquired
      with issuance of common
      Stock ............................  $     --     $     --    $     --    $      200









</TABLE>









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


<PAGE>



                       EAT AT JOE'S LTD., AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                     FOR THE SIX MONTHS ENDED JUNE 30, 1998
                                   (Unaudited)


1.  Interim Reporting

     The  accompanying  unaudited  financial  statements  have been  prepared in
accordance with generally  accepted  accounting  principles and with Form 10-QSB
requirements.  Accordingly,  they  do not  include  all of the  information  and
footnotes  required by generally  accepted  accounting  principles  for complete
financial statements.  In the opinion of management,  all adjustments considered
necessary for a fair presentation have been included.  Operating results for the
six month period  ended June 30, 1998,  are not  necessarily  indicative  of the
results that may be expected for the year ended  December 31, 1998.  For further
information, refer to the financial statements and footnotes thereto included in
the Company's annual report on Form 10-KSB for the year ended December 31, 1997.

2.  Adoption of New Accounting Principle

     During  1998,  the Company  changed its method of  accounting  for costs of
start up  activities to conform with new  requirements  of Statement of Position
98-5 "Reporting on the Costs of Start-Up  Activities"  (SOP 98-5). The effect of
this change was to increase  net loss for the three  months ended March 31, 1998
by  $84,732  ($0.01  per  share).  Financial  Statements  for 1997 have not been
restated in accordance with the provisions of SOP 98-5.



<PAGE>

NO  DEALER,  SALESPERSON  OR  OTHER  PERSON  HAS  BEEN  AUTHORIZED  TO GIVE  ANY
INFORMATION OR TO MAKE ANY  REPRESENTATIONS  OTHER THAN THOSE  CONTAINED IN THIS
PROSPECTUS IN CONNECTION WITH THE OFFER MADE BY THIS  PROSPECTUS,  AND, IF GIVEN
OR MADE, SUCH INFORMATION OR  REPRESENTATIONS  MUST NOT BE RELIED UPON AS HAVING
BEEN AUTHORIZED BY THE COMPANY OR THE UNDERWRITER.  NEITHER THE DELIVERY OF THIS
PROSPECTUS NOR ANY SALE MADE HEREUNDER SHALL UNDER ANY CIRCUMSTANCES  CREATE ANY
IMPLICATION  THAT THERE HAS BEEN NO CHANGE IN THE AFFAIRS OF THE  COMPANY  SINCE
THE DATE HEREOF. THIS PROSPECTUS DOES NOT CONSTITUTE AN OFFER OR SOLICITATION BY
ANYONE IN ANY JURISDICTION IN WHICH SUCH OFFER OR SOLICITATION IS NOT AUTHORIZED
OR IN WHICH THE PERSON MAKING SUCH OFFER OR  SOLICITATION IS NOT QUALIFIED TO DO
SO OR TO ANYONE TO WHOM IT IS UNLAWFUL TO MAKE SUCH OFFER OR SOLICITATION.

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

                               TABLE OF CONTENTS



                                          PAGE

Prospectus Summary.....................
Risk Factors...........................
Use of Proceeds........................
Dilution...............................
Dividend Policy........................
Capitalization.........................
Management's Discussion and Analysis of
  Financial Condition and Results of
  Operations...........................
Business...............................
Management.............................
Certain Transactions...................
Principal Shareholders.................
Description of Securities..............
Underwriting...........................
Legal Matters..........................
Experts................................
Additional Information.................
Index to Consolidated Financial
  Statements...........................



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

<PAGE>

UNTIL , 1998 (25 DAYS AFTER THE DATE OF THE PROSPECTUS),  ALL DEALERS  EFFECTING
TRANSACTIONS IN THE REGISTERED SECURITIES,  WHETHER OR NOT PARTICIPATING IN THIS
DISTRIBUTION,  MAY BE REQUIRED TO DELIVER A  PROSPECTUS.  THIS IS IN ADDITION TO
THE OBLIGATION OF DEALERS TO DELIVER A PROSPECTUS WHEN ACTING AS UNDERWRITERS.

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


                               EAT AT JOE'S, LTD.

 .
       


                             ________________ SHARES





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

                                   PROSPECTUS
                         ------------------------------

                                           , 1998

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



<PAGE>


                                     PART II
                     INFORMATION NOT REQUIRED IN PROSPECTUS

ITEM 24. INDEMNIFICATION OF DIRECTORS AND OFFICERS.

     See "Management - Personal Liability and Indemnification of Directors."




ITEM 25. OTHER EXPENSES OF ISSUANCE AND DISTRIBUTION.

     The estimated  expenses in connection  with the  distribution of the shares
registered hereby, are set forth in the following table:



        SEC registration fee........................................ $ 2,500

        Legal fees and expenses.....................................  50,000

        Accounting fees and expenses................................  17,500

        Blue Sky fees and expenses..................................   7,500

        Transfer agent fees and expenses............................   1,000

        Printing and engraving expenses.............................   2,000

        Miscellaneous...............................................   2,000

          Total..................................................... $82,500



ITEM 26. RECENT SALES OF UNREGISTERED SECURITIES.

   
     In November 1996, the Company raised $60,000  through the issuance  600,000
shares of its Common Stock and warrants to acquire 2,000,000 shares at an excise
price of $1.00 per share. The offering was exempt from registration  pursuant to
Regulation D Section  504. In 1997,  900,000  warrants  were  exercised  against
payment of $900,000.     

     In  January,  1997 the  shareholders  of the Company  adopted an  agreement
whereby  5,505,000 shares of the Company's Common Stock was exchanged for a 100%
interest in E.A.J.  Holding  Corporation,  Inc. Messrs.  Joseph Fiore and Andrew
Cosenza,  Jr., the Company's Chairman and President,  were the owners of all the
outstanding shares of E.A.J.  Holding  Corporation,  Inc. The Company issued its
shares upon an exemption from registration  under Section 4(2) of the Securities
Act.


<PAGE>

   
     In March,  1998,  the  Company  sold 51 shares of its Series A  Convertible
Preferred  Stock to a total of 8 accredited  investors  pursuant to an exemption
from  registration  under  the  Section  4(2)  and/or  Regulation  D  or  as  an
alternative,  Regulation  S  of  the  Act.  The  Company  received  proceeds  of
approximately  $797,000 from the sale of the securities.  As of the date of this
prospectus the shares are  convertible  and warrants  (issued in connection with
the offering) exercisable into 1,700,725 shares of Common Stock of the Company.

     On May 5 1998,  the  Company  sold 30  shares of its  Series B  Convertible
Preferred  Stock to a total of 3 accredited  investors  pursuant to an exemption
from  registration  under the  Section  4(2)  and/or  Regulation  D. The Company
received proceeds of approximately $484,,000 from the sale of the securities. As
of the date of this prospectus the shares are  convertible and warrants  (issued
in connection with the offering) exercisable into 990,064 shares of Common Stock
of the Company.

     On May 21,  1998,  the Company  sold 34 shares of its Series B  Convertible
Preferred  Stock to a total of 2 accredited  investors  pursuant to an exemption
from  registration  under the  Section  4(2)  and/or  Regulation  D. The Company
received proceeds of approximately $549,,000 from the sale of the securities. As
of the date of this prospectus the shares are  convertible and warrants  (issued
in connection  with the  offering)  excersisable  into 433,916  shares of Common
Stock of the Company.

     In September, 1998, the Company sold 14 shares of its Series C. Convertible
Preferred  Stock  to 2  accredited  investors  pursuant  to  an  exemption  from
registration  under the Section 4(2) and/or  Regulation D. The Company  received
proceeds of  approximately  $239,000 from the sale of the securities.  As of the
date of this  prospectus  the shares are  convertible  and  warrants  (issued in
connection  with the  offering)  into  395,733  shares  of  Common  Stock of the
Company.

     On July 31, and  September  2, 1998,  the Company  sold its 8%  convertible
debenture in the  aggregate  principal  amount of  $1,500,000  to an  accredited
investor  pursuant to an exemption from  registration  under Section 4(2) and/or
Regulation D. The Company retained  proceeds of approximately  $933,000 from the
sale of the  securities  and $450,000 was applied to the repurchase of 19 shares
of Series B Convertible  Preferred Stock sold to an investor on May 21, 1998. As
of the date of this  prospectus,  the  debentures are  convertible  and warrants
(issued in connection with the offering)  exercisable  into 2,064,000  shares of
Common Stock of the Company.

     In September, 1998, the Company sold 20 shares of its Series D. Convertible
Preferred  Stock  to an  accredited  investors  pursuant  to an  exemption  from
registration  under the Section 4(2) and/or  Regulation D. The Company  received
proceeds of  approximately  $350,000 from the sale of the securities.  As of the
date of this  prospectus  the shares are  convertible  and  warrants  (issued in
connection  with the issuance of the shares) into 539,000 shares of Common Stock
of the Company.     

<PAGE>

                                INDEX TO EXHIBITS

ITEM 27. EXHIBITS.

PAGE
EXHIBIT NO.                                 DESCRIPTION OF EXHIBIT
- -------------------------------------------------------------------------------

     3.1  Articles of Incorporation(1)
     3.2  By-laws(1)
     4.1  Certificate of Designations-Series A Convertible Preferred Stock
     4.2  Certificate of Designations-Series B Convertible Preferred Stock
     4.3  Form of Warrant Agreement
   
     4.4  Certificate of Designations-Series C Convertible Preferred Stock
     4.5  Certificate of Designations-Series D Convertible Preferred Stock
    
     5.1  Opinion  of  Beckman,   Millman  &  Sanders,  L.L.P.  10.1  Consulting
          Agreement-Wall Street Group, Ltd.
    10.2  Indenture of Lease between University of Pennsylvania and Eat at Joe's
          U. of P., Inc.
    10.3  Lease  Abstract  between  Cherry Hill  Center,  Inc.  and Eat at Joe's
          Cherry Hill, Inc.
    10.4  Lease Abstract  between Echelon Mall,  Inc. and E.A.J.  Eachelon Mall,
          Inc.
    10.5  Lease  Information  Form  between  E.A.J.   PHL,  Airport,   Inc.  and
          Marketplace Redwood Limited Partnership
    10.6  Lease  Abstract  between  Eat at Joe's U. of P.,  Inc.  and UCA Realty
          Group, Inc.
    10.7  Lease  Abstract  between  Rouse  Philadelphia,  Inc.  and Eat at Joe's
          Gallery, Inc.
    10.8  Lease  Information  Form between  E.A.J.  Enterprises,  Inc. and First
          Fidelity Bank, N.A
    10.9  Lease Abstract  between Eat at Joe's Harbor Place,  Inc. and Baltimore
          Center, Inc.
   10.10  Lease Abstract between E.A.J. Shoppington, Inc. and Wilmorite, Inc.
   10.11  Lease  Abstract  between  Eat at Joe's  Neshaminy,  Inc.  and  General
          Growth Properties, Inc.
   10.12  Lease Abstract between Eat at Joe's Plymouth  Incorporate and Plymouth
          Meeting, Inc.
   10.13  Lease Abstract between E.A.J. Danbury, Inc. and Wilmorite, Inc.*
   10.14  Registration of trade name for Eat at Joe's
   
   10.15  Registration Rights Agreement
    
   21     Subsidiaries of the Company.
   23.1   Consent of Robison, Hill & Co.
   24.2   Consent of Beckman, Millman & Sanders, L.L.P. (included in Exhibit 5).
   27.1   Financial Data Schedule

(1) Previously filed.
  * To be filed by Amendment
<PAGE>


ITEM 28. UNDERTAKINGS.

     Insofar as  indemnification  for  liabilities  arising under the Act may be
permitted to directors,  officers and controlling  persons of the small business
issuer  pursuant to the foregoing  provisions or otherwise,  the small  business
issuer has been  advised  that in the  opinion of the  Securities  and  Exchange
Commission  such  indemnification  is against  public policy as expressed in the
Securities Act and is, therefore,  unenforceable.  In the event that a claim for
indemnification  against such  liabilities  (other than the payment by the small
business  issuer  of  expenses  incurred  or  paid  by a  director,  officer  or
controlling person of the small business issuer in the successful defense of any
action, suit or proceeding) is asserted by such director, officer or controlling
person in connection with the securities  being  registered,  the small business
issuer  will,  precedent,  submit  to a court of  appropriate  jurisdiction  the
question  whether  such  indemnification  by  it is  against  public  policy  as
expressed in the Securities  Act and will be governed by the final  adjudication
of such issue.

     The undersigned small business issuer hereby undertakes that it will:

          (1) File, during any period in which it offers or sells securities,  a
     post-effective  amendment to this registration statement to (i) include any
     prospectus required by Section 10(a)(3) of the Securities Act;  (ii)reflect
     in the  prospectus  any facts or events  which,  individually  or together,
     represent  a  fundamental  change in the  information  in the  registration
     statement; and (iii) include any additional or changed material information
     on the plan of distribution.


          (2) For  determining any liability under the Securities Act, treat the
     information  omitted  from  the  form of  prospectus  filed as part of this
     registration  statement in reliance  upon Rule 430A and contained in a form
     of prospectus  filed by the small  business  issuer under Rule 424(b)(1) or
     (4) or Rule 497(h) under the  Securities  Act as part of this  registration
     statement as of the time the Commission declared it effective.


          (3) For determining any liability under the Securities Act, treat each
     post-effective  amendment  that  contains  a form  of  prospectus  as a new
     registration  statement  for the  securities  offered  in the  registration
     statement,  and that offering of the securities at that time as the initial
     bona fide offering of those securities.

<PAGE>

                                  SIGNATURES

   
     In accordance  with the  requirements  of the  Securities  Act of 1933, the
registrant certifies that it has reasonable grounds to believe that it meets all
of the requirements for filing on Form SB-2 and has authorized this Registration
Statement  to be  signed  on its  behalf  by  the  undersigned,  thereunto  duly
authorized in the Town of Scarsdale, State of New York, on October 14, 1998.
    


                                          EAT AT JOE'S, LTD

                                          By /s/ Joseph Fiore

                                            ------------------------------------
                                              Joseph Fiore
                                              Chairman of the Board and
                                              Chief Executive Officer


     In accordance  with the  requirements  of the Securities Act of 1933,  this
Registration  Statement  has  been  signed  by  the  following  persons  in  the
capacities and on the dates stated.

SIGNATURE                        TITLE                        DATE

   
       /s/ JOSEPH FIORE          Chairman of the Board,       October 14, 1998
                                 Chief Executive Officer
                                 and Principal Financial
- -------------------------------- Officer
           Joseph Fiore


       /s/ JAMES MYLOCK           Director                    October 14, 1998
- --------------------------------
           James Mylock


       /s/ TIM MATULA             Director                    October 14, 1998
- --------------------------------
           Tim Matula
    



                                                         Exhibit 4.4

                    CERTIFICATE OF DESIGNATIONS, PREFERENCES
                                   AND RIGHTS
                                       OF
                      SERIES C CONVERTIBLE PREFERRED STOCK
                                       OF
                                EAT AT JOE'S LTD.

     Eat At Joe's Ltd. (the  "Company"),  a  corporation  organized and existing
under the General Corporation Law of the State of Delaware,  does hereby certify
that, pursuant to authority conferred upon the Board of Directors of the Company
by the Certificate of Incorporation of the Company,  and pursuant to Section 151
of the General Corporation Law of the State of Delaware,  the Board of Directors
of the Company at a meeting duly held,  adopted  resolutions  (i)  authorizing a
series of the Company's  authorized preferred stock, $.0001 par value per share,
and  (ii)   providing   for  the   designations,   preferences,   and  relative,
participating,  optional, or other rights, and the qualifications,  limitations,
or restrictions  of fifteen (15) shares of Series C Convertible  Preferred Stock
of the Company,  as follows:

     RESOLVED,  that the Company is  authorized  to issue fifteen (15) shares of
Series C Convertible  Preferred Stock (the "Series C Preferred Shares"),  $.0001
par value per  share,  which  shall  have the  following  powers,  designations,
preferences, and other special rights:

     Section  Dividends.  The  Series  C  Preferred  Shares  shall  not bear any
dividends.

     Section  Holder's  Conversion  of Series C  Preferred  Shares.  A holder of
Series C Preferred  Shares shall have the right,  at such  holder's  option,  to
convert the Series C Preferred Shares into shares of the Company's common stock,
$.0001 par value per share (the  "Common  Stock"),  on the  following  terms and
conditions:

     (a)  Conversion Right.  Subject to the provisions of Sections 2(g) and 3(a)
          below,  at any time or times on or after the  earlier  of: (i) 30 days
          after  the  Issuance  Date  (as  defined  herein),  (ii) 5 days  after
          receiving a "no-review"  status from the U.S.  Securities and Exchange
          Commission in connection with a registration statement  ("Registration
          Statement") covering the resale of Common Stock issued upon conversion
          of the Series C Preferred  Shares and required to be filed and amended
          by the Company pursuant to the Registration  Rights Agreement  between
          the Company and its initial holders of Series C Preferred  Shares (the
          "Registration   Rights  Agreement"),   or  (iii)  the  date  that  the
          Registration  Statement is declared  effective by the U.S.  Securities
          and Exchange  Commission (the "SEC"), any holder of Series C Preferred
          Shares shall be entitled to convert any Series C Preferred Shares into
          fully paid and  nonassessable  shares  (rounded to the  nearest  whole
          share in accordance  with Section 2(h) below) of Common Stock,  at the
          Conversion Rate (as defined below); provided however, that in no event
          other  than upon a  Mandatory  Conversion  pursuant  to  Section  2(g)
          hereto,  shall any holder be  entitled  to convert  Series C Preferred
          Shares in excess of that  number of Series C Preferred  Shares  which,
          upon  giving  effect to such  conversion,  would  cause the  aggregate
          number of shares of Common Stock  beneficially owned by the holder and
          its affiliates to exceed 4.9% of the outstanding  shares of the Common
          Stock  following  such  conversion.  For  purposes  of  the  foregoing
          proviso,  the aggregate number of shares of Common Stock  beneficially
          owned by the holder and its  affiliates  shall  include  the number of
          shares  of Common  Stock  issuable  upon  conversion  of the  Series C
          Preferred  Shares  with  respect  to which the  determination  of such
          proviso  is being  made,  but shall  exclude  the  number of shares of
          Common  Stock  which  would be  issuable  upon (i)  conversion  of the
          remaining,  nonconverted  Series C Preferred Shares beneficially owned
          by the holder and its affiliates  beneficially owned by the holder and
          its  affiliates.  Except as set forth in the preceding  sentence,  for
          purposes of this paragraph,  beneficial  ownership shall be calculated
          in  accordance  with Section 13(d) of the  Securities  Exchange Act of
          1934, as amended.

     (b)  Conversion  Rate.  The number of shares of Common Stock  issuable upon
          conversion  of each of the  Series  C  Preferred  Shares  pursuant  to
          Section (2)(a) shall be determined  according to the following formula
          (the "Conversion Rate");

               (.03 (N/365) ($20,000) + $20,000 Conversion Price

          For purposes of this Certificate of Designations,  the following terms
          shall have the following meanings:

          (i)  "Conversion  Price" means as, of any Conversion  Date (as defined
               below),  the lower of the Fixed Conversion Price and the Floating
               Conversion  Price, each in effect as of such date, if applicable,
               and subject to adjustment as provided herein;

          (ii) "Fixed Conversion Price" means $ 1.545, subject to adjustment, as
               provided herein;

          (iii)"Floating   Conversion   Price"   means,   as  of  any   date  of
               determination,  the amount obtained by multiplying the Conversion
               Percentage in effect as of such date by the Average  Market Price
               for the Common  Stock for the five (5)  consecutive  trading days
               immediately preceding such date;

          (iv) "Conversion  Percentage"  means  75% and shall be  reduced  by an
               additional two percentage points for every 30 days (pro-rated for
               partial  months)  beyond  20 days  from the  Issuance  Date  (the
               "Scheduled  Filing  Date") that the  Registration  Statement  No.
               333-55679  filed by the  Company is not  amended  to include  the
               Series C Preferred Shares;

          (v)  "Average  Market Price"  means,  with respect to any security for
               any period,  that price which shall be computed as the arithmetic
               average of the  Closing  Bid Prices (as  defined  below) for such
               security for each trading day in such period;

          (vi) "Closing Bid Price" means,  for any security as of any date,  the
               last  closing  bid  price  on the  NASDAQ  National  Market  (the
               "NASDAQ-NM")   as  reported  by   Bloomberg   Financial   Markets
               ("Bloomberg"),  or, if the NASDAQ-NM is not the principal trading
               market  for such  security,  the last  closing  bid price of such
               security on the principal  securities  exchange or trading market
               where such security is listed or traded as reported by Bloomberg,
               or if the  foregoing do not apply,  the last closing bid price of
               such security in the  over-the-counter  market on the pink sheets
               or bulletin board for such security as reported by Bloomberg, or,
               if no  closing  bid  price  is  reported  for  such  security  by
               Bloomberg,  the last  closing  trade  price of such  security  as
               reported  by  Bloomberg.  If the  Closing  Bid  Price  cannot  be
               calculated for such security on such date on any of the foregoing
               bases,  the Closing Bid Price of such security on such date shall
               be the fair market value as  reasonably  determined in good faith
               by the Board of Directors  of the Company  (all as  appropriately
               adjusted for any stock  dividend,  stock split,  or other similar
               transaction during such period);

          (vii)"N"  means  the  number  of  days  between,  but  excluding,  the
               Issuance Date through and including the  Conversion  Date for the
               Series C Preferred  Shares for which conversion is being elected;
               and

          (viii)  "Issuance  Date"  means the date of  issuance  of the Series C
               Preferred Shares.

     (c)  Adjustment  to  Conversion  Price  -  Registration  Statement.  If the
          Registration  Statement which identifies the Series C Preferred Shares
          is not declared effective by the SEC on or before the thirtieth (30th)
          day following the Issuance Date (the "Scheduled  Effective  Date"), or
          if after the Registration Statement has been declared effective by the
          SEC,  sales  cannot be made  pursuant  to the  Registration  Statement
          (whether  because  of a  failure  to keep the  registration  Statement
          effective,  to disclose such  information as is necessary for sales to
          be made pursuant to the Registration Statement, to register sufficient
          shares of Common Stock or otherwise),  then, as partial relief for the
          damages to any holder by reason of any such delay in or  reduction  of
          its  ability  to sell the  underlying  shares of Common  Stock  (which
          remedy  shall  not be  exclusive  of any other  remedies  at law or in
          equity),  the  Conversion  Percentage and the Fixed  Conversion  Price
          shall be adjusted as follows:

          (i)  Conversion  Percentage.  The Conversion  Percentage in effect, at
               such time for each time period set forth in Section 2(b)(iv) with
               respect to the Series C Preferred  Shares  which may be converted
               as permitted by Section 2(a) hereof  during the period that sales
               cannot be made pursuant to the Registration  Statement,  shall be
               reduced by a number of percentage  points equal to the product of
               (A)  three  (3)  and (B) the  sum of (I)  the  number  of  months
               pro-rated for partial months) after the Scheduled  Effective Date
               and prior to the date that the relevant Registration Statement is
               declared  effective  by the SEC and (II)  the  number  of  months
               pro-rated for partial  months) that sales cannot be made pursuant
               to the Registration  Statement after the  Registration  Statement
               has been declared  effective.  For example,  if the  Registration
               Statement becomes effective one and one-half (1 1/2) months after
               the Scheduled  Effective  Date,  the Conversion  Percentage  with
               respect to the Series C Preferred  Shares would  decrease by four
               and one-half percentage points 75% to 70.5%) until any subsequent
               adjustment; if thereafter sales could not be made pursuant to the
               Registration Statement for a period of two (2) additional months,
               the Conversion  Percentage with respect to the Series C Preferred
               Shares would  decrease by an additional  six percent (6%), for an
               aggregate decrease of ten and one-half  percentage points (75% to
               64.5%); and

          (ii) Fixed Conversion Price. The Fixed Conversion Price in effect from
               time to time with respect to the Series C Preferred  Shares shall
               be  reduced  by an  amount  equal  to the  product  of (A)  $.062
               multiplied by (B) the sum of (I) the number of months  (pro-rated
               for partial months) after the Scheduled  Effective Date and prior
               to the date that the Registration Statement is declared effective
               by the SEC and (II) the number of months  pro-rated  for  partial
               months)  that sales cannot be made  pursuant to the  Registration
               Statement  after the  Registration  Statement  has been  declared
               effective.  For example,  if the Registration  Statement  becomes
               effective  one and  one-half (1 1/2) months  after the  Scheduled
               Effective  Date, the Fixed  Conversion  Price with respect to the
               Series C Preferred  Shares  would be $1.43  until any  subsequent
               adjustment; if thereafter sales could not be made pursuant to the
               Registration Statement for a period of two (2) additional months,
               the Fixed Conversion Price with respect to the Series C Preferred
               Shares would then be $1.329.

     (d)  Adjustment to Conversion  Price - Dilution and Other Events.  In order
          to prevent  dilution of the rights  granted under this  Certificate of
          Designations,  the Conversion Price will be subject to adjustment from
          time to time as provided in this Section 2(d).

          (i)  Adjustment  of  Fixed   Conversion   Price  upon  Subdivision  or
               Combination  of  Common  Stock.   If  the  Company  at  any  time
               subdivides (by any stock split, stock dividend, recapitalization,
               or otherwise)  one or more classes of its  outstanding  shares of
               Common  Stock  into  a  greater  number  of  shares,   the  Fixed
               Conversion Price in effect  immediately prior to such subdivision
               will be  proportionately  reduced.  If the  Company  at any  time
               combines (by combination,  reverse stock split, or otherwise) one
               or more classes of its outstanding  shares of Common Stock into a
               smaller number of shares,  the Fixed  Conversion  Price in effect
               immediately  prior to such  combination  will be  proportionately
               increased.

          (ii) Reorganization, Reclassification, Consolidation, Merger, or Sale.
               Any    recapitalization,     reorganization,    reclassification,
               consolidation,  merger,  sale of all or substantially  all of the
               Company's  assets to another Person (as defined below),  or other
               similar  transaction which is effected in such a way that holders
               of Common Stock are entitled to receive (either  directly or upon
               subsequent liquidation) stock, securities, or assets with respect
               to or in  exchange  for Common  Stock is referred to herein as in
               "Organic  Change."  Prior  to the  consummation  of  any  Organic
               Change, the Company will make appropriate  provision (in form and
               substance satisfactory to the holders of a majority of the Series
               C Preferred  Shares then  outstanding) to insure that each of the
               holders of the Series C Preferred Shares will thereafter have the
               right to acquire and  receive in lieu of, or in addition  to, (as
               the  case  may  be)  the  shares  of  Common  Stock   immediately
               theretofore acquirable and receivable upon the conversion of such
               holder's  Series  C  Preferred  Shares,  such  shares  of  stock,
               securities,  or assets as may be issued or payable  with  respect
               to, or in  exchange  for,  the  number of shares of Common  Stock
               immediately   theretofore  acquirable  and  receivable  upon  the
               conversion  of such holder's  Series C Preferred  Shares had such
               Organic  Change not taken  place.  In any such case,  the Company
               will  make   appropriate   provision   (in  form  and   substance
               satisfactory  to  the  holders  of a  majority  of the  Series  C
               Preferred Shares then  outstanding) with respect to such holders'
               rights  and  interests  to  insure  that the  provisions  of this
               Section 2(d) and Section 2(e) below will thereafter be applicable
               to the Series C Preferred Shares. The Company will not effect any
               such  consolidation,   merger,  or  sale,  unless  prior  to  the
               consummation  thereof  the  successor  entity  (if other than the
               Company)  resulting  from  consolidation  or merger or the entity
               purchasing  such assets assumes,  by written  instrument (in form
               and  substance  satisfactory  to the holders of a majority of the
               Series C Preferred  Shares then  outstanding),  the obligation to
               deliver to each holder of Series C  Preferred  Shares such shares
               of stock,  securities,  or  assets  as,  in  accordance  with the
               foregoing provisions, such holder may be entitled to acquire. For
               purposes of this Agreement,  "Person" shall mean an individual, a
               limited  liability  company,  a partnership,  a joint venture,  a
               corporation,  a  trust,  an  unincorporated  organization,  and a
               government or any department or agency thereof.

          (iii) Notices.

               (A)  Immediately upon any adjustment of the Conversion Price, the
                    Company will give written  notice  thereof to each holder of
                    Series C  Preferred  Shares,  setting  forth  in  reasonable
                    detail and certifying the calculation of such adjustment.

               (B)  The  Company  will give  written  notice  to each  holder of
                    Series C Preferred Shares at least twenty (20) days prior to
                    the date on which the  Company  closes  its books or takes a
                    record (I) with respect to any dividend or distribution upon
                    the  Common  Stock,  (II)  with  respect  to  any  pro  rata
                    subscription  offer to holders of Common  Stock or (III) for
                    determining  rights  to vote  with  respect  to any  Organic
                    Change, dissolution, or liquidation.

               (C)  The Company will also give written  notice to each holder of
                    Series C Preferred Shares at least twenty (20) days prior to
                    the date on which any Organic Change,  Major Transaction (as
                    defined below), dissolution, or liquidation will take place.

     (e)  Purchase Rights.  If at any time the Company grants,  issues, or sells
          any  Options,  Convertible  Securities,  or rights to purchase  stock,
          warrants, securities, or other property pro rata to the record holders
          of any class of Common Stock (the "Purchase Rights"), then the holders
          of Series C Preferred  Shares  will be  entitled to acquire,  upon the
          terms  applicable to such  Purchase  Rights,  the  aggregate  Purchase
          Rights which such holder  could have  acquired if such holder had held
          the  number  of  shares  of  Common  Stock  acquirable  upon  complete
          conversion  of the Series C Preferred  Shares  immediately  before the
          date an which a record is taken for the grant issuance or sale of such
          Purchase Rights,  or, if no such record is taken, the date as of which
          the record holders of Common Stock are to be determined for the grant,
          issue, or sale of such Purchase Rights.

     (f)  Mechanics of Conversion.  Subject to the Company's  inability to fully
          satisfy its obligations  under a Conversion  Notice (as defined below)
          as provided for in Section 5 below:

          (i)  Holder's  Delivery  Requirements.  To convert  Series C Preferred
               Shares  into  full  shares  of  Common  Stock  on any  date  (the
               "Conversion  Date"),  the  holder  thereof  shall (A)  deliver or
               transmit  by  facsimile,  for  receipt on or prior to 11:59 P.M.,
               Eastern  Standard  Time, on such date, a copy of a fully executed
               notice of  conversion  in the form  attached  hereto as Exhibit 1
               (the  "Conversion  Notice")  to the  Company  or  its  designated
               transfer  agent (the  "Transfer  Agent"),  and (B) surrender to a
               common  carrier for delivery to the Company or the Transfer Agent
               as  soon  as  practicable   following  such  date,  the  original
               certificates  representing  the Series C Preferred  Shares  being
               converted (or an indemnification undertaking with respect to such
               shares in the case of their loss,  theft,  or  destruction)  (the
               "Preferred  Stock  Certificates")  and  the  originally  executed
               Conversion Notice.

          (ii) Company's  Response.  Upon  receipt by the Company of a facsimile
               copy of a Conversion  Notice, the Company shall immediately send,
               via  Facsimile,  a  confirmation  of receipt  of such  Conversion
               Notice  to  such  holder.  Upon  receipt  by the  Company  or the
               Transfer  Agent  of  the  Preferred  Stock   Certificates  to  be
               converted  pursuant to a  Conversion  Notice,  together  with the
               originally   executed  Conversion  Notice,  the  Company  or  the
               Transfer Agent (as  applicable)  shall,  within five (5) business
               days following the date of receipt,  (A) issue and surrender to a
               common carrier for overnight delivery to the address as specified
               in the Conversion  Notice, a certificate,  registered in the name
               of the holder or its designee, for the number of shares of Common
               Stock to which the  holder  shall be  entitled  or (B) credit the
               aggregate  number of shares of Common  Stock to which the  holder
               shall be  entitled  to the  holder's  or its  designee's  balance
               account at The Depository Trust Company.

          (iii)Dispute  Resolution.   In  the  case  of  a  dispute  as  to  the
               determination  of the  Average  Market  Price  or the  arithmetic
               calculation  of the  Conversion  Rate, the Company shall promptly
               issue to the holder the number of shares of Common  Stock that is
               not  disputed and shall  submit the  disputed  determinations  or
               arithmetic  calculations to the holder via facsimile within three
               (3) business days of receipt of such holder's  Conversion Notice.
               If such  holder  and the  Company  are  unable to agree  upon the
               determination   of  the  Average   Market  Price  or   arithmetic
               calculation of the  Conversion  Rate within two (2) business days
               of such disputed  determination or arithmetic  calculation  being
               submitted  to the holder,  then the Company  shall within one (1)
               business day submit via facsimile (A) the disputed  determination
               of  the  Average  Market  Price  to  an  independent,   reputable
               investment bank or (B) the disputed arithmetic calculation of the
               Conversion  Rate  to its  independent,  outside  accountant.  The
               Company shall cause the investment bank or the accountant, as the
               case may be, to perform the  determinations  or calculations  and
               notify the  Company  and the holder of the  results no later than
               forty-eight  (48) hours from the time it  receives  the  disputed
               determinations   or  calculations.   Such  investment  bank's  or
               accountant's  determination  or calculation,  as the case may be,
               shall be binding upon all parties absent manifest error.

          (iv) Record  Holder.  The person or persons  entitled  to receive  the
               shares of Common Stock  issuable  upon a  conversion  of Series C
               Preferred  Shares shall be treated for all purposes as the record
               holder  or  holders  of  such  shares  of  Common  Stock  on  the
               Conversion Date.

          (v)  Company's Failure to Timely Convert. If the Company shall fail to
               issue to a holder  within five (5) business  days  following  the
               date of  receipt  by the  Company  or the  Transfer  Agent of the
               Preferred  Stock  Certificates  to  be  converted  pursuant  to a
               Conversion  Notice,  a  certificate  for the  number of shares of
               Common Stock to which such holder is entitled  upon such holder's
               conversion of Series C Preferred Shares, in addition to all other
               available  remedies  which such holder may pursue  hereunder  and
               under the Series C Convertible Preferred Stock Purchase Agreement
               between  the  Company  and the  initial  holders  of the Series C
               Preferred Shares (the "Securities Purchase Agreement") (including
               indemnification  pursuant to Section 8 thereto, the Company shall
               pay additional damages to such holder on each day after the fifth
               (5th)  business day  following the date of receipt by the Company
               or the Transfer Agent of the Preferred  Stock  Certificates to be
               converted  pursuant  to the  Conversion  Notice,  for which  such
               conversion is not timely effected, an amount equal to 1.0% of the
               product of (A) the number of shares of Common Stock not issued to
               the  holder  and to which  such  holder is  entitled  and (B) the
               Closing  Bid  Price  of the  Common  Stock  on the  business  day
               following  the date of  receipt by the  Company  or the  Transfer
               Agent  of  the  Preferred  Stock  Certificates  to  be  converted
               pursuant to the Conversion Notice.

     (g)  Mandatory  Conversion.   If  any  Series  C  Preferred  Shares  remain
          outstanding on the second (2nd) anniversary of the Issuance Date, then
          all such Series C Preferred  Shares shall be converted as of such date
          in  accordance  with this Section 2 as if the holders of such Series C
          Preferred  Shares had given the Conversion  Notice on the second (2nd)
          anniversary of the Issuance  Date,  and the  Conversion  Date had been
          fixed as of the second (2nd) anniversary of the Issuance Date, for all
          purposes  of this  Section 2, and all  holders  of Series C  Preferred
          Shares  shall  thereupon  and with two (2)  business  days  thereafter
          surrender  all  Preferred  Stock   Certificates,   duly  endorsed  for
          cancellation,  to the Company or the Transfer  Agent.  No person shall
          thereafter  have any rights in respect of Series C  Preferred  Shares,
          except  the right to  receive  shares of  Common  Stock on  conversion
          thereof as provided in this Section 2.

     (h)  Fractional Shares. The Company shall not issue any fraction of a share
          of Common  Stock  upon any  conversion.  All  shares  of Common  Stock
          (including  fractions  thereof)  issuable upon conversion of more than
          one share of the Series C Preferred  Shares by a holder  thereof shall
          be aggregated for purposes of determining whether the conversion would
          result in the issuance of a fraction of a share of Common  Stock.  If,
          after the aforementioned aggregation, the issuance would result in the
          issuance of a fraction of it share of Common Stock,  the Company shall
          round  such  fraction  of a share  of  Common  Stock up or down to the
          nearest whole share.

     (i)  Taxes.  The  Company  shall pay any and all taxes which may be imposed
          upon it with respect to the issuance and delivery of Common Stock upon
          the conversion of the Series C Preferred Shares.

     Section Company's Right to Redeem at its Election.

     (a)  At any time,  commencing One Hundred Ten (110) days after the Issuance
          Date,   as  long  as  the  Company  has  not   breached   any  of  the
          representations,  warrants,  and covenants  contained herein or in any
          related  agreements,  the  Company  shall have the  right,  in it sole
          discretion, to redeem ("Redemption at Company's Election"),  from time
          to time,  any or all of the Series C  Preferred  Stock:  provided  (i)
          Company shall first provide thirty (30) days advance written notice as
          provided in  subparagraph  3(a)(ii) below (which can be given any time
          on or after 80 days after the Issuance Date, and (ii) that the Company
          shall only be entitled to redeem  Series C Preferred  Stock  having an
          aggregate  Stated  Value (as defined  below) of at least Five  Hundred
          Thousand Dollars ($500,000). If the Company elects to redeem some, but
          not all, of the Series C Preferred  Stock,  the Company shall redeem a
          pro-rata amount from each Holder of the Series C Preferred Stock.

          (i)  Redemption Price At Company's Election.  The "Redemption Price at
               Company's  Election" shall be calculated as 125% of Stated Value,
               as that term is defined below,  of the Series C Preferred  Stock.
               For  purposes  hereto,  "Stated  Value"  shall mean the  original
               consideration  paid by a  Holder  for the  number  of  shares  of
               Preferred  Stock being  redeemed,  plus a premium of 3% per annum
               from the original Issue Date through and including the redemption
               date.

          (ii) Mechanics of Redemption at Company's Election.  The Company shall
               effect each such  redemption  by giving at least thirty (30) days
               prior  written   notice   ("Notice  of  Redemption  at  Company's
               Election")  to (A) the  Holders of the Series C  Preferred  Stock
               selected for  redemption at the address and  facsimile  number of
               such Holder  appearing in the Company's  Series C Preferred Stock
               register and (B) the Transfer  Agent,  which Notice of Redemption
               At  Company's  Election  shall be deemed  to have been  delivered
               three (3) business days after the Company's mailing (by overnight
               or two (2) day courier,  with a copy by facsimile) of such Notice
               of Redemption at Company's Election. Such Notice of Redemption At
               Company's  Election  shall  indicate  (i) the number of shares of
               Series C Preferred  Stock that have been selected for redemption,
               (ii) the date which such  redemption is to become  effective (the
               "Date of  Redemption  At  Company's  Election"),  and  (iii)  the
               applicable  Redemption Price At Company's Election, as defined in
               subsection (a)(i) above.  Notwithstanding  the above,  Holder may
               convert into Common Stock,  prior to the close of business on the
               Date of Redemption at Company's Election,  any Series C Preferred
               Stock which it is otherwise entitled to convert, including Series
               C  Preferred  Stock  that has been  selected  for  redemption  at
               Company's election pursuant to this subsection 3(b).

     (b)  Company Must Have  Immediately  Available Funds or Credit  Facilities.
          The Company  shall not be entitled to send any  Redemption  Notice and
          begin the redemption procedure under Sections 3(a) unless it has:

          (i)  the full amount of the redemption  price to cash,  available in a
               demand  or  other  immediately  available  account  in a bank  or
               similar financial institution; or

          (ii) immediately  available credit  facilities,  in the full amount of
               the   redemption   price  with  a  bank  or   similar   financial
               institution, or

          (iii)an agreement with a standby  underwriter willing to purchase from
               the  Company a  sufficient  number of shares of stock to  provide
               proceeds  necessary  to redeem  any stock  that is not  converted
               prior to redemption; or

          (iv) a  combination  of the items set  forth in (i),  (ii),  and (iii)
               above, aggregating the full amount of the redemption price.

     (c)  Payment of Redemption Price.  Each Holder  submitting  Preferred Stock
          being  redeemed under this Section 3 shall send the Series C Preferred
          Stock  Certificates  to redeemed to the Company or its Transfer Agent,
          and the  Company  shall pay the  applicable  redemption  price to that
          Holder  within five (5)  business  days of the Date of  Redemption  at
          Company's Election.

     Section Redemption at Option of Holders.

     (a)  Redemption  Option  Upon Major  Transaction.  In addition to all other
          rights of the holders of Series C Preferred Shares  contained  herein,
          after a Major Transaction (as defined below),  the holders of Series C
          Preferred Shares shall have the right in accordance with Section 4(f),
          at the  option  of the  holders  of at least  two-thirds  (2/3) of the
          Series C Preferred Shares then outstanding,  to require the Company to
          redeem all of the Series C  Preferred  Shares  then  outstanding  at a
          price per Series C Preferred Share equal to the greater of (i) 100% of
          the  Liquidation  Value (as defined  below) of such share and (ii) the
          price  calculated in accordance  with the Redemption  Rate (as defined
          below)  calculated as of the date of the public  announcement  of such
          Major  Transaction or the next date on which the exchange or market on
          which the Common  Stock is traded in open if such public  announcement
          is made (A) after 1:00 P.M.  Eastern Standard Time on such date or (B)
          on a date on which the exchange or market on which the Common Stock is
          traded is closed.

     (b)  Redemption  Option  Upon  Triggering  Event.  In addition to all other
          rights of the holders of Series C Preferred Shares  contained  herein,
          after a Triggering  Event (as defined below),  the holders of Series C
          Preferred Shares shall have the right in accordance with Section 4(g),
          at the  option  of the  holders  of at least  two-thirds  (2/3) of the
          Series C Preferred Shares then outstanding,  to require the Company to
          redeem all of the Series C  Preferred  Shares  then  outstanding  at a
          price per Series C Preferred  Shares  equal to the greater of (i) 120%
          of the Liquidation  Value of such share, and (ii) the price calculated
          in  accordance  with the  Redemption  Rate as of the date  immediately
          preceding  such  Triggering  Event on which the  exchange or market on
          which the Common Stock is traded is open.

     (c)  Redemption  Rate.  The  "Redemption  Rate"  shall,  as of any  date of
          determination,  be equal to (i) the  Conversion  Rate in  effect as of
          such date as  calculated  pursuant to Section 2(b)  multiplied by (ii)
          the Closing Bid Price of the Common Stock on such date.

     (d)  Major  Transaction.  A "Major  Transaction"  shall be  deemed  to have
          occurred at such time as any of the following events:

          (i)  the  consummation of any merger,  reorganization,  restructuring,
               consolidation, or similar transaction by or involving the Company
               except (A) a merger or  consolidation in which the Company is the
               survivor  or (B)  pursuant to a  migratory  (change of  domicile)
               merger   effected   solely  for  the  purpose  of  changing   the
               jurisdiction of incorporation of the Company;

          (ii) sale of all or substantially  all of the assets of the Company or
               all of its material  subsidiaries  or any similar  transaction or
               related  transactions which effectively  results in a sale of all
               or  substantially  all of the  assets of the  Company  and/or its
               subsidiaries;

          (iii)the occurrence, after the date hereof, of the acquisition, by any
               person  (including any entity or  association)  or persons (other
               than  any  existing  stockholder  of the  Company  or two or more
               existing  stockholders  of the  Company,  acting in  concert,  of
               securities of the Company (or the power to vote such  securities)
               representing  50%  or  more  of the  total  voting  power  of all
               outstanding  Common  Stock  or  other  voting  securities  of the
               Company; or

          (iv) the  failure  of the  Company to  continue  to own,  directly  or
               indirectly,  all  of the  capital  stock  of all of its  material
               subsidiaries  (other than due to a merger or consolidation of any
               subsidiary  into the Company or a wholly-owned  subsidiary of the
               Company).

     (e)  Triggering  Event.  A  "Triggering  Event"  shall  be  deemed  to have
          occurred at such time as any of the following events:

          (i)  either  (A)  the  failure  of the  Registration  Statement  to be
               effective  or to cover the  resale of all of the shares of Common
               Stock  issued  or  issuable  upon  conversion  of  the  Series  C
               Preferred  Shares at any time  after  sixty  (60) days  after the
               Scheduled   Effective   Date   (provided  that  for  purposes  of
               determining  the Closing Bid Price under Section 4(c) above,  the
               Triggering  Event  shall be deemed to have  occurred on the first
               day of such  60-day  period)  or (B) for any period of sixty (60)
               consecutive days after the date that is sixty (60) days after the
               Scheduled  Effective  Date that Common  Stock  issued or issuable
               upon  conversion of the Series C Preferred  Shares cannot be sold
               under the Registration Statement for any reason provided that for
               purposes of determining  the Closing Bid Price under Section 4(c)
               above,  the Triggering  Event shall be deemed to have occurred on
               the first day of such 60-day period);

          (ii) if for any reason  the  Company  fails to perform or observe  any
               covenant, agreement, or other provision contained in Section 9 or
               10  hereof  or  in  Section  4(g)  of  the  Securities   Purchase
               Agreement;

          (iii)Joe Fiore ceases to be the Chief Executive Officer of the Company
               prior to the second (2nd) anniversary of the Issuance Date, other
               than in connection with a Major Transaction;

          (iii)the Company's notice to any holder of Series C Preferred  Shares,
               including  by way of public  announcement,  at any  time,  of its
               intention  for  any  reason  not  to  comply  with  requests  for
               conversion of any Series C Preferred Shares into shares of Common
               Stock;

          (iv) if for any reason  the  Company  fails to perform or observe  any
               covenant,  agreement,  or other provision  contained herein or in
               the  Securities  Purchase  Agreement or the  Registration  Rights
               Agreement, and such failure is not cured within 30 days after the
               Company  knows,  or  should  have  known  with  the  exercise  of
               reasonable diligence, of the occurrence thereof, and such failure
               has had, or could  reasonably  be  expected  to have,  a material
               adverse effect on (A) the financial condition, operating results,
               business,  properties,  or  operations  of the  Company  and  its
               subsidiaries  taken as a whole  taking into  account any proceeds
               reasonably  expected  to  be  received  by  the  Company  or  its
               subsidiaries in the foreseeable future from insurance policies or
               rights of  indemnification  or (B) the Series C Preferred Shares;
               or

          (v)  any  representation  or  warranty  contained  in  the  Securities
               Purchase Agreement or the Registration  Rights Agreement is false
               or misleading on or as of the date made and which either reflects
               or  has  had a  material  adverse  effect  on (A)  the  financial
               condition, operating results, business, properties, or operations
               of the Company and its subsidiaries  taken as a whole taking into
               account any  proceeds  reasonably  expected to be received by the
               Company  or its  subsidiaries  in  the  foreseeable  future  from
               insurance policies or rights of indemnification or (B) the Series
               C Preferred Shares.

     (f)  Mechanics of Redemption at Option of Buyer Upon Major Transaction.  No
          sooner  than  fifteen  (15) days nor later than ten (10) days prior to
          the consummation of a Major  Transaction,  but not prior to the public
          announcement  of such Major  Transaction,  the Company  shall  deliver
          written notice thereof via facsimile and overnight courier ("Notice of
          Major  Transaction") to each holder of Series C Preferred  Shares.  At
          any time after receipt of a Notice of Major  Transaction,  the holders
          of at least  two-thirds  (2/3) of the Series C  Preferred  Shares then
          outstanding  may  require  the  Company to redeem all of the  holders'
          Series C Preferred  Shares then outstanding in accordance with Section
          4(a) hereof by  delivering  written  notice  thereof via facsimile and
          overnight courier ("Notice of Redemption at Option of Buyer Upon Major
          Transaction") to the Company,  which Notice of Redemption at Option of
          Buyer Upon Major Transaction shall indicate (i) the number of Series C
          Preferred  Shares that such holders are voting in favor of  redemption
          and (ii) the applicable  redemption  price, as calculated  pursuant to
          Section 4(a) above.

     (g)  Mechanics  of  Redemption  at Option of Buyer Upon  Triggering  Event.
          Within one (1) day after the  occurrence  of a Triggering  Event,  the
          Company  shall  deliver  written  notice  thereof  via  facsimile  and
          overnight  courier  ("Notice of  Triggering  Event") to each holder of
          Series C Preferred  Shares.  At any time after  receipt of a Notice of
          Triggering  Event,  the  holders of at least  two-thirds  (2/3) of the
          Series C Preferred  Shares then outstanding may require the Company to
          redeem  all of the  Series C  Preferred  Shares  then  outstanding  in
          accordance  with  Section  4(b) hereof by  delivering  written  notice
          thereof via facsimile and overnight  courier ("Notice of Redemption at
          Option of Buyer Upon Triggering  Event") to the Company,  which Notice
          of Redemption at Option of Buyer Upon Triggering  Event shall indicate
          (i) the number of Series C  Preferred  Shares  that such  holders  are
          voting  in favor of  redemption  and  (ii) the  applicable  redemption
          price, as calculated pursuant to Section 4(b) above.

     (h)  Payment of Redemption Price. Upon the Company's receipt of a Notice(s)
          of Redemption at Option of Buyer Upon Major Transaction or a Notice(s)
          of Redemption at Option of Buyer Upon  Triggering  Event,  as the case
          may be, from the holders of at least  two-thirds (2/3) of the Series C
          Preferred  Shares  then  outstanding,  the Company  shall  immediately
          notify  each  holder by  facsimile  of the  Company's  receipt of such
          requisite  notices necessary to affect a redemption and each holder of
          Series C Preferred Shares shall thereafter promptly send such holder's
          Preferred  Stock  Certificates  to be  redeemed  to the Company or its
          Transfer Agent. The Company shall pay the applicable redemption price,
          as calculated  pursuant to Section 4(a) or 4(b) above, in cash to such
          holder  within  thirty  (30) days after the  Company's  receipt of the
          requisite  notices  required to affect a  redemption;  provided that a
          holder's  Series C  Preferred  Stock  Certificates  shall have been so
          delivered to the Company or its Transfer Agent; provided further, that
          if the  Company  is  unable to redeem  all of the  Series C  Preferred
          Shares,  the Company shall redeem an amount from each holder of Series
          C Preferred  Shares equal to such holder's  pro-rata  amount (based on
          the number of Series C Preferred  Shares held by such holder  relative
          to the number of Series C Preferred Shares  outstanding) of all Series
          C Preferred Shares being redeemed. If the Company shall fail to redeem
          all of the Series C Preferred Shares  submitted for redemption  (other
          than pursuant to a dispute as to the  determination of the Closing Bid
          Price or the  arithmetic  calculation  of the  Redemption  Rate),  the
          applicable  redemption  price  payable in  respect of such  unredeemed
          Series C Preferred  Shares shall bear interest at the rate of 2.5% per
          month  pro-rated  for  partial  months  but in no event  more than the
          maximum rate  permitted by applicable  law) until paid in full.  Until
          the Company pays such unpaid  applicable  redemption  price in full to
          each  holder,  holders  of at least  two-thirds  (2/3) of the Series C
          Preferred  Shares  then  outstanding,  including  shares  of  Series C
          Preferred Shares  submitted for redemption  pursuant to this Section 4
          and for which the applicable redemption price has not been paid, shall
          have the option (the "Void Optional Redemption Option") to, in lieu of
          redemption,  require the Company to promptly return to each holder all
          of the Series C Preferred Shares that were submitted for redemption by
          such  holder  under  this  Section  4 and  for  which  the  applicable
          redemption  price has not been paid, by sending written notice thereof
          to the Company via facsimile (the "Void Optional Redemption  Notice").
          Upon the Company's receipt of such Void Optional Redemption  Notice(s)
          and prior to payment of the full applicable  redemption  price to each
          holder,  (i) the  Notice(s)  of  Redemption  at Option  of Buyer  Upon
          Triggering  Event or the  Notice(s) of  Redemption  at Option of Buyer
          Upon  Major  Transaction,  as the case may be,  shall be null and void
          with  respect  to  those  Series  C  Preferred  Shares  submitted  for
          redemption and for which the applicable  redemption price has not been
          paid, (ii) the Company shall immediately return any Series C Preferred
          Shares  submitted to the Company by each holder for  redemption  under
          this Section 4(i) and for which the  applicable  redemption  price had
          not been  paid,  (iii) the  Fixed  Conversion  Price of such  returned
          Series C Preferred  Shares  shall be adjusted to the lesser of (A) the
          Fixed  Conversion  Price as in  effect  on the date on which  the Void
          Option  Redemption  Notice(s)  is delivered to the Company and (B) the
          lowest  Closing Bid Price  during the period  beginning on the date on
          which the  Notice(s)  of  Redemption  of Option  of Buyer  Upon  Major
          Transaction  or the  Notice(s) of  Redemption  at Option of Buyer Upon
          Triggering  Event, as the case may be, is delivered to the Company and
          ending on the date on which the Void Optional Redemption  Notice(s) is
          delivered to the Company; provided that no adjustment shall be made if
          such  adjustment  would result in an increase of the Fixed  Conversion
          Price then in effect, and (iv) the Conversion  Percentage in effect at
          such time and  thereafter  shall be reduced by a number of  percentage
          points equal to the product of (A) two and one-half  (2.5) and (B) the
          number of months pro-rated for partial months) in the period beginning
          on the date on which the  Notice(s) of  Redemption  at Option of Buyer
          Upon Major  Transaction  or the  Notice(s) of  Redemption at Option of
          Buyer Upon  Triggering  Event, as the case may be, is delivered to the
          Company and ending on the date on which the Void  Optional  Redemption
          Notice(s) is delivered to the Company.  Notwithstanding the foregoing,
          in the event of a dispute as to the  determination  of the Closing Bid
          Price or the  arithmetic  calculation  of the  Redemption  Rate,  such
          dispute shall be resolved pursuant to Section 2(f)(iii) above with the
          term  "Closing  Bid Price"  being  substituted  for the term  "Average
          Market Price" and the term "Redemption Rate" being substituted for the
          term "Conversion Rate."

     Section Inability to Fully Convert.

     (a)  Holder's Option if Company Cannot Fully Convert.  If at any time after
          the  earlier  to  occur  of  (i)  effectiveness  of  the  Registration
          Statement or (ii) sixty (60) days after the Scheduled  Effective Date,
          upon the Company's  receipt of a Conversion  Notice,  the Company does
          not issue shares of Common Stock which are registered for resale under
          the  Registration  Statement within five (5) business days of the time
          required in accordance with Section 2(f) hereof, for any reason or for
          no reason, including, without limitation, because the Company (A) does
          not have a sufficient  number of shares of Common Stock authorized and
          available,  (B) is otherwise  prohibited by  applicable  law or by the
          rules or  regulations  of any stock  exchange,  interdealer  quotation
          system, or other  self-regulatory  organization with jurisdiction over
          the  Company  or its  Securities,  including  without  limitation  the
          NASDAQ-Small  Cap, from issuing all of the Common Stock which is to be
          issued  to a  holder  of  Series  C  Preferred  Shares  pursuant  to a
          Conversion  Notice, or (C) fails to have a sufficient number of shares
          of  Common  Stock   registered  and  eligible  for  resale  under  the
          Registration Statement, then the Company shall issue as many shares of
          Common Stock as it is able to issue in  accordance  with such holder's
          Conversion Notice and pursuant to Section 2(f) above and, with respect
          to the unconverted  Series C Preferred Shares,  the holder,  solely at
          such  holder's  option,  can, in addition to any other  remedies  such
          holder may have  hereunder,  under the Securities  Purchase  Agreement
          (including   indemnification  under  Section  8  thereof),  under  the
          Registration Rights Agreement,  or at law or in equity,  elect to: (i)
          require  the  Company  to  redeem  from  such  holder  those  Series C
          Preferred Shares for which the Company is unable to issue Common Stock
          in  accordance  with  such  holder's   Conversion  Notice  ("Mandatory
          Redemption")  at a price per Series C Preferred  Share (the "Mandatory
          Redemption Price") equal to the greater of (x) 120% of the Liquidation
          Value of such share and (y) the Redemption  Rate as of such Conversion
          Date;  (ii) if the  Company's  inability  to  fully  convert  Series C
          Preferred  Shares is pursuant to Section  5(a)(z)  above,  require the
          Company to issue restricted  shares of Common Stock in accordance with
          such holder's Conversion Notice and pursuant to Section 2(f) above; or
          (iii) void its Conversion  Notice and retain or have returned,  as the
          case may be, the  nonconverted  Series C Preferred Shares that were to
          be converted pursuant to such holder's Conversion Notice.

     (b)  Mechanics  of  Fulfilling   Holder's   Election.   The  Company  shall
          immediately  send via  facsimile  to a holder  of  Series C  Preferred
          Shares,  upon receipt of a facsimile copy of a Conversion  Notice from
          such holder  which  cannot be fully  satisfied as described in Section
          5(a) above, a notice of the Company's  inability to fully satisfy such
          holder's  Conversion Notice (the "Inability to Fully Convert Notice").
          Such  Inability to Fully Convert  Notice shall indicate (i) the reason
          why the Company is unable to fully  satisfy such  holder's  Conversion
          Notice,  (ii) the number of Series C Preferred  Shares which cannot be
          converted,  and (iii) the applicable  Mandatory Redemption Price. Such
          holder must within five (5) business days of receipt of such Inability
          to Fully Convert  Notice  deliver  written notice via facsimile to the
          Company ("Notice in Response to Inability to Convert") of its election
          pursuant to Section 5(a) above.

     (c)  Payment of  Redemption  Price.  If such holder shall elect to have its
          shares redeemed  pursuant to Section 5(a) above, the Company shall pay
          the  Mandatory  Redemption  Price in cash to such holder within thirty
          (30) days of the Company's  receipt of the holder's Notice in Response
          to  Inability  to  Convert.  If the  Company  shall  fail  to pay  the
          applicable Mandatory Redemption Price to such holder on a timely basis
          as described in this Section 5(c) (other than pursuant to a dispute as
          to the  determination  of the  Closing  Bid  Price  or the  arithmetic
          calculation  of the  Redemption  Rate),  such unpaid amount shall bear
          interest at the rate of 2.5% per month  pro-rated  for partial  months
          (but not more than the maximum  interest rate  permitted by law) until
          paid in full.  Until the full  Mandatory  Redemption  Price is paid in
          full to such  holder,  such holder may void the  Mandatory  Redemption
          with  respect to those  Series C  Preferred  Shares for which the full
          Mandatory  Redemption  Price has not been paid and  receive  back such
          Series C  Preferred  Shares.  Notwithstanding  the  foregoing,  if the
          Company fails to pay the applicable  Mandatory Redemption Price within
          such  thirty  (30)  days  time  period  due  to a  dispute  as to  the
          determination  of the Closing Bid Price or the arithmetic  calculation
          of the  Redemption  Rate,  such dispute shall be resolved  pursuant to
          Section  2(f)(iii)  above  with the term  "Closing  Bid  Price"  being
          substituted  for  the  term  "Average  Market  Price"  and  the  term,
          "Redemption Rate" being substituted for the term "Conversion Rate."

     (d)  Pro-rata Conversion and Redemption.  In the event the Company receives
          a  Conversion  Notice  from more than one holder of Series C Preferred
          Shares on the same day and the Company  can  convert and redeem  some,
          but not all, of the Series C Preferred Shares pursuant to this Section
          5, the Company  shall  convert and redeem from each holder of Series C
          Preferred  Shares electing to have Series C Preferred Shares converted
          and  redeemed at such time an amount equal to such  holder's  pro-rata
          amount (based on the number of Series C Preferred  Shares held by such
          holder   relative  to  the  number  of  Series  C   Preferred   Shares
          outstanding)  of all Series C Preferred  Shares  being  converted  and
          redeemed at such time.

     Section  Reissuance  of  Certificates.  In the  event  of a  conversion  or
redemption  pursuant to this Certificate of Designations of less than all of the
Series  C  Preferred  Shares   represented  by  a  particular   Preferred  Stock
Certificate,  the Company shall promptly cause to be issued and delivered to the
holder  of  such  Series  C  Preferred  Shares  a  Preferred  stock  certificate
representing  the  remaining  Series C Preferred  Shares  which have not been so
converted or redeemed.

     Section  Reservation of Shares.  The Company  shall,  so long as any of the
Series C Preferred Shares are outstanding  reserve and keep available out of its
authorized  and unissued  Common Stock,  solely for the purpose of effecting the
conversion  of the Series C  Preferred  Shares,  such number of shares of Common
Stock as shall from time to time be sufficient  to affect the  conversion of all
of the Series C Preferred Shares then outstanding;  pro vided that the number of
shares of  Common  Stock so  reserved  shall at no time be less than 200% of the
number of shares of Common Stock for which the Series C Preferred  Shares are at
any time convertible.

     Section Voting Rights.  Holders of Series C Preferred  Shares shall have no
voting  rights,  except as  required  by law,  including  but not limited to the
General  Corporation  Law of the State of Delaware and as expressly  provided in
this Certificate of Designations.

     Section  Liquidation,  Dissolution,  or  Winding-Up.  In the  event  of any
voluntary or involuntary liquidation, dissolution, or winding up of the Company,
the  holders of the Series C  Preferred  Shares  shall be entitled to receive in
cash out of the assets of the Company,  whether  from  capital or from  earnings
available for distribution to its stockholders (the "Preferred  Funds"),  before
any  amount  shall be paid to the  holders  of any of the  capital  stock of the
Company of any class junior in rank to the Series C Preferred  Shares in respect
of the  preferences  as to the  distributions  and payments on the  liquidation,
dissolution  and  winding up of the  Company,  an amount per Series C  Preferred
Share equal to the sum of (i) per share  consideration  paid to the Company by a
Holder on the  Issuance  Date in respect of one  Series C  Preferred  Share (the
"Original  Purchase  Price")  and (ii) an amount  equal to the  product of (.03)
multiplied by (N/365)  multiplied by the Original Purchase Price (such sum being
referred to as the "Liquidation  Value");  provided that, if the Preferred Funds
are insufficient to pay the full amount due to the holders of Series C Preferred
Shares and holders of shares of other  classes or series of  preferred  stock of
the  Company  that are of equal  rank with the Series C  Preferred  Shares as to
payments  of  Preferred  Funds (the "Pari  Passu  Shares"),  then each holder of
Series C Preferred  Shares and Pari Passu Shares shall  receive a percentage  of
the Preferred  Funds equal to the full amount of Preferred Funds payable to such
holder  as  a  liquidation  preference,  in  accordance  with  their  respective
Certificate of Designations,  Preferences and Rights as a percentage or the full
amount of Preferred  Funds  payable to all holders of Series C Preferred  Shares
and Pari Passu Shares. The purchase or redemption by the Company of stock of any
class in any  manner  permitted  by law,  shall not for the  purposes  hereof be
regarded as a liquidation,  dissolution,  or winding up of the Company.  Neither
the  consolidation  or merger of the Company with or into any other Person,  nor
the sale or  transfer  by the  Company  of less  than  substantially  all of its
assets,  shall,  for  the  purposes  hereof  be  deemed  to  be  a  liquidation,
dissolution,  or  winding  up of the  Company.  No holder of Series C  Preferred
Shares shall be entitled to receive any amounts  with  respect  thereto upon any
liquidation,  dissolution,  or winding up of the Company  other than the amounts
provided for herein.

     Section  Preferred Rate. All shares of Common Stock shall be of junior rank
to  all  Series  C  Preferred  Shares  in  respect  to  the  preferences  as  to
distributions and payments upon the liquidation,  dissolution, and winding up of
the  Company.  The rights of the shares of Common  Stock shall be subject to the
Preferences and relative rights of the Series C Preferred  Shares.  The Series C
Preferred  Shares  shall be of greater  than any  Series of Common or  Preferred
Stock  hereinafter  issued by the  Company.  Without the prior  express  written
consent of the holders of not less than two-thirds (2/3) of the then outstanding
Series C Preferred  Shares,  the Company shall not hereafter  authorize or issue
additional  or other capital stock that is of senior or equal rank to the Series
C  Preferred  Shares in  respect  of the  preferences  as to  distributions  and
payments  upon the  liquidation,  dissolution  and  winding  up of the  Company.
Without  the prior  express  written  consent  of the  holders  of not less than
two-thirds (2/3) of the then outstanding  Series C Preferred Shares, the Company
shall not hereafter authorize or make any amendment to the Company's Certificate
of  Incorporation  or bylaws,  or make any  resolution of the board of directors
with the Delaware  Secretary of State  containing  any  provisions,  which would
adversely  affect or  otherwise  impair the rights or  relative  priority of the
holders of the Series C Preferred  Shares  relative to the holders of the Common
Stock or the  holders of any other class of capital  stock.  In the event of the
merger or  consolidation  of the Company with or into another  corporation,  the
Series C Preferred  Shares shall maintain their relative  powers,  designations,
and  preferences  provided for herein and no merger  shall  result  inconsistent
therewith.

     Section Restriction on Redemption and Dividends.

     (a)  Restriction  on  Dividend.  If  any  Series  C  Preferred  Shares  are
          outstanding,  without the prior express written consent of the holders
          of not less than  two-thirds  (2/3) of the then  outstanding  Series C
          Preferred  Shares,  the  Company  shall  not  directly  or  indirectly
          declare,  pay or make any dividends or other distributions upon any of
          the Common Stock so long as written  notice  thereof has been given to
          holders of the Series C Preferred Shares at least 30 days prior to the
          earlier  of (a) the record  date  taken for or (b) the  payment of any
          such dividend or other  distribution.  Notwithstanding  the foregoing,
          this Section  11(a) shall not prohibit the Company from  declaring and
          paying a dividend in cash with  respect to the Common Stock so long as
          the  Company:  (i) pays  simultaneously  to each  holder  of  Series C
          Preferred  Shares an amount in cash  equal to the amount  such  holder
          would have received had all of such holder's Series C Preferred Shares
          been  converted  to Common  Stock  pursuant  to  Section 2 hereof  one
          business day prior to the record date for any such dividend,  and (ii)
          after  giving  effect to the  payment  of any  dividend  and any other
          payments required in connection  therewith including to the holders of
          the Series C Preferred  Shares  under  Section 11 (a)(i)  hereof,  the
          Company  has in  cash or  cash  equivalents  an  amount  equal  to the
          aggregate  of:  (A)  all  of its  liabilities  reflected  on its  most
          recently  available  balance sheet, (B) the amount of any indebtedness
          incurred  by the  Company  or any of its  subsidiaries  since its most
          recent  balance  sheet,  and (C)  125% of the  amount  payable  to all
          holders of any shares of any class of  preferred  stock of the Company
          assuming a liquidation of the Company as the date of its most recently
          available balance sheet.

     (b)  Restriction  on  Redemption.  If any  Series C  Preferred  Shares  are
          outstanding,  without the prior express written consent of the holders
          of not less than  two-thirds  (2/3) of the then  outstanding  Series C
          Preferred Shares, the Company shall not directly or indirectly redeem,
          purchase,  or  otherwise  acquire from any person or entity other than
          from a direct or indirect  wholly-owned  subsidiary of the Company, or
          permit any subsidiary of the Company to redeem, purchase, or otherwise
          acquire  from any  person or entity  other  than from the  Company  or
          another direct or indirect wholly-owned subsidiary of the Company, any
          of the  Company's or any  subsidiary's  capital  stock or other equity
          securities  (including,  without limitation,  warrants,  options,  and
          other  rights  to  acquire   such   capital   stock  or  other  equity
          securities).

     Section  Vote to  Change  the  Terms of  Series  C  Preferred  Shares.  The
affirmative  vote at a meeting  duly  called  for such  purpose  or the  written
consent without a meeting,  of the holders of not less than two-thirds  (2/3) of
the then outstanding Series C Preferred Shares, shall be required for any change
to  this   Certificate  of   Designations   or  the  Company's   Certificate  of
Incorporation  which would amend,  alter,  change,  or repeal any of the powers,
designations, preferences, and rights of the Series C Preferred Shares.

     Section  Lost or  Stolen  Certificates.  Upon  receipt  by the  Company  of
evidence  satisfactory  to the  Company  of the  loss,  theft,  destruction,  or
mutilation  of any  Preferred  Stock  Certificates  representing  the  Series  C
Preferred  Shares,  and,  in the case of loss,  theft,  or  destruction,  of any
indemnification  undertaking  by the holder to the  Company  and, in the case of
mutilation,   upon   surrender  and   cancellation   of  the   Preferred   Stock
Certificate(s),  the Company  shall  execute and  deliver  new  preferred  stock
certificate(s) of like tenor and date;  provided however,  the Company shall not
be  obligated  to  re-issue   preferred   stock   certificates   if  the  holder
contemporaneously requests the Company to convert such Series C Preferred Shares
into Common Stock.

     Section Withholding Tax Obligations. Notwithstanding anything herein to the
contrary,  to the extent that the Company  receives  advice in writing  from its
counsel that there is a reasonable basis to believe that the Company is required
by applicable  federal laws or  regulations  and delivers a copy of such written
advice to the holders of the Series C Preferred Shares so effected,  the Company
may reasonably condition the making of any distribution (as such term is defined
under  applicable  federal tax law and  regulations)  in respect of any Series C
Preferred Share on the holder of such Series C Preferred Shares  depositing with
the  Company an amount of cash  sufficient  to enable the Company to satisfy its
withholding  tax  obligations  (the  "Withholding  Tax")  with  respect  to such
distribution.  Notwithstanding the foregoing or anything to the contrary, if any
holder of the Series C Preferred  Shares so effected  receives advice in writing
from its counsel that there is a reasonable basis to believe that the Company is
not so required by applicable federal laws or regulations and delivers a copy of
such  written  advice to the  Company,  the Company  shall not be  permitted  to
condition  the  making  of any such  distribution  in  respect  of any  Series C
Preferred Share on the holder of such Series C Preferred Shares  depositing with
the Company any  Withholding  Tax with  respect to such  distribution,  provided
however,   the  Company  may  reasonably   condition  the  making  of  any  such
distribution  in respect of any Series C  Preferred  Share on the holder of such
Series C Preferred  Shares  executing  and  delivering  to the  Company,  at the
election of the holder, either: (a) if applicable, a property completed Internal
Revenue  Service Form 4224,  or (b) an  indemnification  agreement in reasonably
acceptable  form,  with  respect to any federal tax  liability,  penalties,  and
interest that may be imposed upon the Company by the Internal Revenue Service as
a  result  of  the  Company's  failure  to  withhold  in  connection  with  such
distribution  to such holder.  If the  conditions in the preceding two sentences
are fully  satisfied,  the Company  shall not be required to pay any  additional
damages set forth in Section 2(f)(v) of this  Certificate of Designations if its
failure to timely deliver any Conversion Shares results solely from the holder's
failure to deposit any  withholding  tax  hereunder or provide to the Company an
executed  indemnification  agreement in the form reasonably  satisfactory to the
Company.

     IN WITNESS WHEREOF, the Company has caused this Certificate of Designations
to be signed by Joseph Fiore, its Chief Executive  Officer,  as of the __ day of
September, 1998.


                                           EAT AT JOE'S LTD.


                                        By:
                                           Joseph Fiore, Chief Executive Officer


<PAGE>


                                    EXHIBIT 1

                                EAT AT JOE'S LTD.
                                CONVERSION NOTICE


     Reference is made to the  Certificate  of  Designations,  Preferences,  and
Rights of Eat At Joe's Ltd. (the "Certificate of  Designations").  In accordance
with and pursuant to the Certificate of  Designations,  the  undersigned  hereby
elects to convert the number of shares of Series C Convertible  Preferred Stock,
$.0001 par value per share (the  "Series C Preferred  Shares"),  of Eat At Joe's
Ltd., a Delaware  corporation  (the  "Company"),  indicated below into shares of
Common Stock,  $.0001 par value per share (the "Common Stock"),  of the Company,
by  tendering  the stock  certificate(s)  representing  the share(s) of Series C
Preferred Shares specified below as of the date specified below.

     The  undersigned  acknowledges  that any  sales by the  undersigned  of the
securities issuable to the undersigned upon conversion of the Series C Preferred
Shares shall be made only  pursuant to (i) a  registration  statement  effective
under the  Securities  Act of 1933,  as amended (the  "Act"),  or (ii) advice of
counsel that such sale is exempt from registration  required by Section 5 of the
Act.


Date of Conversion:




Number of Series C Preferred Shares to be converted




Stock certificate no(s). of Series C Preferred Shares to be converted:



     Please confirm the following information:


Conversion Price:



Number of shares of Common Stock to be issued:



     Please issue the Common Stock into which the Series C Preferred  Shares are
being converted in the following name and to the following address:


Issue to:






Facsimile Number:




Authorization:



By:

Title:

Dated:


ACKNOWLEDGED AND AGREED:


EAT AT JOE'S LTD.


By:

Title:

Dated:





                                                         Exhibit 4.5

                    CERTIFICATE OF DESIGNATIONS, PREFERENCES
                                   AND RIGHTS
                                       OF
                      SERIES D CONVERTIBLE PREFERRED STOCK
                                       OF
                                EAT AT JOE'S LTD.

     Eat At Joe's Ltd. (the  "Company"),  a  corporation  organized and existing
under the General Corporation Law of the State of Delaware,  does hereby certify
that, pursuant to authority conferred upon the Board of Directors of the Company
by the Certificate of Incorporation of the Company,  and pursuant to Section 151
of the General Corporation Law of the State of Delaware,  the Board of Directors
of the Company at a meeting duly held,  adopted  resolutions  (i)  authorizing a
series of the Company's  authorized preferred stock, $.0001 par value per share,
and  (ii)   providing   for  the   designations,   preferences,   and  relative,
participating,  optional, or other rights, and the qualifications,  limitations,
or restrictions of twenty (20) shares of Series D Convertible Preferred Stock of
the  Company,  as follows:  RESOLVED,  that the Company is  authorized  to issue
twenty  (20)  shares of Series D  Convertible  Preferred  Stock  (the  "Series D
Preferred  Shares"),  $.0001 par value per share, which shall have the following
powers, designations, preferences, and other special rights:

     Section  Dividends.  The  Series  D  Preferred  Shares  shall  not bear any
dividends.

     Section  Holder's  Conversion  of Series D  Preferred  Shares.  A holder of
Series D Preferred  Shares shall have the right,  at such  holder's  option,  to
convert the Series D Preferred Shares into shares of the Company's common stock,
$.0001 par value per share (the  "Common  Stock"),  on the  following  terms and
conditions:

     (a)  Conversion Right.  Subject to the provisions of Sections 2(g) and 3(a)
          below,  at any time or times on or after the  earlier  of: (i) 30 days
          after  the  Issuance  Date  (as  defined  herein),  (ii) 5 days  after
          receiving a "no-review"  status from the U.S.  Securities and Exchange
          Commission in connection with a registration statement  ("Registration
          Statement") covering the resale of Common Stock issued upon conversion
          of the Series D Preferred  Shares and required to be filed and amended
          by the Company pursuant to the Registration  Rights Agreement  between
          the Company and its initial holders of Series D Preferred  Shares (the
          "Registration   Rights  Agreement"),   or  (iii)  the  date  that  the
          Registration  Statement is declared  effective by the U.S.  Securities
          and Exchange  Commission (the "SEC"), any holder of Series D Preferred
          Shares shall be entitled to convert any Series D Preferred Shares into
          fully paid and  nonassessable  shares  (rounded to the  nearest  whole
          share in accordance  with Section 2(h) below) of Common Stock,  at the
          Conversion Rate (as defined below); provided however, that in no event
          other  than upon a  Mandatory  Conversion  pursuant  to  Section  2(g)
          hereto,  shall any holder be  entitled  to convert  Series D Preferred
          Shares in excess of that  number of Series D Preferred  Shares  which,
          upon  giving  effect to such  conversion,  would  cause the  aggregate
          number of shares of Common Stock  beneficially owned by the holder and
          its affiliates to exceed 4.9% of the outstanding  shares of the Common
          Stock  following  such  conversion.  For  purposes  of  the  foregoing
          proviso,  the aggregate number of shares of Common Stock  beneficially
          owned by the holder and its  affiliates  shall  include  the number of
          shares  of Common  Stock  issuable  upon  conversion  of the  Series D
          Preferred  Shares  with  respect  to which the  determination  of such
          proviso  is being  made,  but shall  exclude  the  number of shares of
          Common  Stock  which  would be  issuable  upon (i)  conversion  of the
          remaining,  nonconverted  Series D Preferred Shares beneficially owned
          by the holder and its affiliates  beneficially owned by the holder and
          its  affiliates.  Except as set forth in the preceding  sentence,  for
          purposes of this paragraph,  beneficial  ownership shall be calculated
          in  accordance  with Section 13(d) of the  Securities  Exchange Act of
          1934, as amended.

     (b)  Conversion  Rate.  The number of shares of Common Stock  issuable upon
          conversion  of each of the  Series  D  Preferred  Shares  pursuant  to
          Section (2)(a) shall be determined  according to the following formula
          (the "Conversion Rate");

               (.03 (N/365) ($20,000) + $20,000 Conversion Price

          For purposes of this Certificate of Designations,  the following terms
          shall have the following meanings:

          (i)  "Conversion  Price" means as, of any Conversion  Date (as defined
               below),  the lower of the Fixed Conversion Price and the Floating
               Conversion  Price, each in effect as of such date, if applicable,
               and subject to adjustment as provided herein;

          (ii) "Fixed Conversion Price" means $ 1.65, subject to adjustment,  as
               provided herein;

          (iii)"Floating   Conversion   Price"   means,   as  of  any   date  of
               determination,  the amount obtained by multiplying the Conversion
               Percentage in effect as of such date by the Average  Market Price
               for the Common  Stock for the five (5)  consecutive  trading days
               immediately preceding such date;

          (iv) "Conversion  Percentage"  means  80% and shall be  reduced  by an
               additional two percentage points for every 30 days (pro-rated for
               partial  months)  beyond  20 days  from the  Issuance  Date  (the
               "Scheduled  Filing  Date") that the  Registration  Statement  No.
               333-55679  filed by the  Company is not  amended  to include  the
               Series D Preferred Shares;

          (v)  "Average  Market Price"  means,  with respect to any security for
               any period,  that price which shall be computed as the arithmetic
               average of the  Closing  Bid Prices (as  defined  below) for such
               security for each trading day in such period;

          (vi) "Closing Bid Price" means,  for any security as of any date,  the
               last  closing  bid  price  on the  NASDAQ  National  Market  (the
               "NASDAQ-NM")   as  reported  by   Bloomberg   Financial   Markets
               ("Bloomberg"),  or, if the NASDAQ-NM is not the principal trading
               market  for such  security,  the last  closing  bid price of such
               security on the principal  securities  exchange or trading market
               where such security is listed or traded as reported by Bloomberg,
               or if the  foregoing do not apply,  the last closing bid price of
               such security in the  over-the-counter  market on the pink sheets
               or bulletin board for such security as reported by Bloomberg, or,
               if no  closing  bid  price  is  reported  for  such  security  by
               Bloomberg,  the last  closing  trade  price of such  security  as
               reported  by  Bloomberg.  If the  Closing  Bid  Price  cannot  be
               calculated for such security on such date on any of the foregoing
               bases,  the Closing Bid Price of such security on such date shall
               be the fair market value as  reasonably  determined in good faith
               by the Board of Directors  of the Company  (all as  appropriately
               adjusted for any stock  dividend,  stock split,  or other similar
               transaction during such period);

          (vii)"N"  means  the  number  of  days  between,  but  excluding,  the
               Issuance Date through and including the  Conversion  Date for the
               Series D Preferred  Shares for which conversion is being elected;
               and

          (viii)  "Issuance  Date"  means the date of  issuance  of the Series D
               Preferred Shares.

     (c)  Adjustment  to  Conversion  Price  -  Registration  Statement.  If the
          Registration  Statement which identifies the Series D Preferred Shares
          is not declared effective by the SEC on or before the thirtieth (30th)
          day following the Issuance Date (the "Scheduled  Effective  Date"), or
          if after the Registration Statement has been declared effective by the
          SEC,  sales  cannot be made  pursuant  to the  Registration  Statement
          (whether  because  of a  failure  to keep the  registration  Statement
          effective,  to disclose such  information as is necessary for sales to
          be made pursuant to the Registration Statement, to register sufficient
          shares of Common Stock or otherwise),  then, as partial relief for the
          damages to any holder by reason of any such delay in or  reduction  of
          its  ability  to sell the  underlying  shares of Common  Stock  (which
          remedy  shall  not be  exclusive  of any other  remedies  at law or in
          equity),  the  Conversion  Percentage and the Fixed  Conversion  Price
          shall be adjusted as follows:

          (i)  Conversion  Percentage.  The Conversion  Percentage in effect, at
               such time for each time period set forth in Section 2(b)(iv) with
               respect to the Series D Preferred  Shares  which may be converted
               as permitted by Section 2(a) hereof  during the period that sales
               cannot be made pursuant to the Registration  Statement,  shall be
               reduced by a number of percentage  points equal to the product of
               (A)  three  (3)  and (B) the  sum of (I)  the  number  of  months
               pro-rated for partial months) after the Scheduled  Effective Date
               and prior to the date that the relevant Registration Statement is
               declared  effective  by the SEC and (II)  the  number  of  months
               pro-rated for partial  months) that sales cannot be made pursuant
               to the Registration  Statement after the  Registration  Statement
               has been declared  effective.  For example,  if the  Registration
               Statement becomes effective one and one-half (1 1/2) months after
               the Scheduled  Effective  Date,  the Conversion  Percentage  with
               respect to the Series D Preferred  Shares would  decrease by four
               and one-half percentage points 80% to 76.5%) until any subsequent
               adjustment; if thereafter sales could not be made pursuant to the
               Registration Statement for a period of two (2) additional months,
               the Conversion  Percentage with respect to the Series D Preferred
               Shares would  decrease by an additional  six percent (6%), for an
               aggregate decrease of ten and one-half  percentage points (80% to
               69.5%); and

          (ii) Fixed Conversion Price. The Fixed Conversion Price in effect from
               time to time with respect to the Series D Preferred  Shares shall
               be  reduced  by an  amount  equal  to the  product  of (A)  $.066
               multiplied by (B) the sum of (I) the number of months  (pro-rated
               for partial months) after the Scheduled  Effective Date and prior
               to the date that the Registration Statement is declared effective
               by the SEC and (II) the number of months  pro-rated  for  partial
               months)  that sales cannot be made  pursuant to the  Registration
               Statement  after the  Registration  Statement  has been  declared
               effective.  For example,  if the Registration  Statement  becomes
               effective  one and  one-half (1 1/2) months  after the  Scheduled
               Effective  Date, the Fixed  Conversion  Price with respect to the
               Series D Preferred  Shares  would be $1.55  until any  subsequent
               adjustment; if thereafter sales could not be made pursuant to the
               Registration Statement for a period of two (2) additional months,
               the Fixed Conversion Price with respect to the Series D Preferred
               Shares would then be $1.42.

     (d)  Adjustment to Conversion  Price - Dilution and Other Events.  In order
          to prevent  dilution of the rights  granted under this  Certificate of
          Designations,  the Conversion Price will be subject to adjustment from
          time to time as provided in this Section 2(d).

          (i)  Adjustment  of  Fixed   Conversion   Price  upon  Subdivision  or
               Combination  of  Common  Stock.   If  the  Company  at  any  time
               subdivides (by any stock split, stock dividend, recapitalization,
               or otherwise)  one or more classes of its  outstanding  shares of
               Common  Stock  into  a  greater  number  of  shares,   the  Fixed
               Conversion Price in effect  immediately prior to such subdivision
               will be  proportionately  reduced.  If the  Company  at any  time
               combines (by combination,  reverse stock split, or otherwise) one
               or more classes of its outstanding  shares of Common Stock into a
               smaller number of shares,  the Fixed  Conversion  Price in effect
               immediately  prior to such  combination  will be  proportionately
               increased.

          (ii) Reorganization, Reclassification, Consolidation, Merger, or Sale.
               Any    recapitalization,     reorganization,    reclassification,
               consolidation,  merger,  sale of all or substantially  all of the
               Company's  assets to another Person (as defined below),  or other
               similar  transaction which is effected in such a way that holders
               of Common Stock are entitled to receive (either  directly or upon
               subsequent liquidation) stock, securities, or assets with respect
               to or in  exchange  for Common  Stock is referred to herein as in
               "Organic  Change."  Prior  to the  consummation  of  any  Organic
               Change, the Company will make appropriate  provision (in form and
               substance satisfactory to the holders of a majority of the Series
               D Preferred  Shares then  outstanding) to insure that each of the
               holders of the Series D Preferred Shares will thereafter have the
               right to acquire and  receive in lieu of, or in addition  to, (as
               the  case  may  be)  the  shares  of  Common  Stock   immediately
               theretofore acquirable and receivable upon the conversion of such
               holder's  Series  D  Preferred  Shares,  such  shares  of  stock,
               securities,  or assets as may be issued or payable  with  respect
               to, or in  exchange  for,  the  number of shares of Common  Stock
               immediately   theretofore  acquirable  and  receivable  upon  the
               conversion  of such holder's  Series D Preferred  Shares had such
               Organic  Change not taken  place.  In any such case,  the Company
               will  make   appropriate   provision   (in  form  and   substance
               satisfactory  to  the  holders  of a  majority  of the  Series  D
               Preferred Shares then  outstanding) with respect to such holders'
               rights  and  interests  to  insure  that the  provisions  of this
               Section 2(d) and Section 2(e) below will thereafter be applicable
               to the Series D Preferred Shares. The Company will not effect any
               such  consolidation,   merger,  or  sale,  unless  prior  to  the
               consummation  thereof  the  successor  entity  (if other than the
               Company)  resulting  from  consolidation  or merger or the entity
               purchasing  such assets assumes,  by written  instrument (in form
               and  substance  satisfactory  to the holders of a majority of the
               Series D Preferred  Shares then  outstanding),  the obligation to
               deliver to each holder of Series D  Preferred  Shares such shares
               of stock,  securities,  or  assets  as,  in  accordance  with the
               foregoing provisions, such holder may be entitled to acquire. For
               purposes of this Agreement,  "Person" shall mean an individual, a
               limited  liability  company,  a partnership,  a joint venture,  a
               corporation,  a  trust,  an  unincorporated  organization,  and a
               government or any department or agency thereof.

          (iii) Notices.

               (A)  Immediately upon any adjustment of the Conversion Price, the
                    Company will give written  notice  thereof to each holder of
                    Series D  Preferred  Shares,  setting  forth  in  reasonable
                    detail and certifying the calculation of such adjustment.

               (B)  The  Company  will give  written  notice  to each  holder of
                    Series D Preferred Shares at least twenty (20) days prior to
                    the date on which the  Company  closes  its books or takes a
                    record (I) with respect to any dividend or distribution upon
                    the  Common  Stock,  (II)  with  respect  to  any  pro  rata
                    subscription  offer to holders of Common  Stock or (III) for
                    determining  rights  to vote  with  respect  to any  Organic
                    Change, dissolution, or liquidation.

               (C)  The Company will also give written  notice to each holder of
                    Series D Preferred Shares at least twenty (20) days prior to
                    the date on which any Organic Change,  Major Transaction (as
                    defined below), dissolution, or liquidation will take place.

     (e)  Purchase Rights.  If at any time the Company grants,  issues, or sells
          any  Options,  Convertible  Securities,  or rights to purchase  stock,
          warrants, securities, or other property pro rata to the record holders
          of any class of Common Stock (the "Purchase Rights"), then the holders
          of Series D Preferred  Shares  will be  entitled to acquire,  upon the
          terms  applicable to such  Purchase  Rights,  the  aggregate  Purchase
          Rights which such holder  could have  acquired if such holder had held
          the  number  of  shares  of  Common  Stock  acquirable  upon  complete
          conversion  of the Series D Preferred  Shares  immediately  before the
          date an which a record is taken for the grant issuance or sale of such
          Purchase Rights,  or, if no such record is taken, the date as of which
          the record holders of Common Stock are to be determined for the grant,
          issue, or sale of such Purchase Rights.

     (f)  Mechanics of Conversion.  Subject to the Company's  inability to fully
          satisfy its obligations  under a Conversion  Notice (as defined below)
          as provided for in Section 5 below:

          (i)  Holder's  Delivery  Requirements.  To convert  Series D Preferred
               Shares  into  full  shares  of  Common  Stock  on any  date  (the
               "Conversion  Date"),  the  holder  thereof  shall (A)  deliver or
               transmit  by  facsimile,  for  receipt on or prior to 11:59 P.M.,
               Eastern  Standard  Time, on such date, a copy of a fully executed
               notice of  conversion  in the form  attached  hereto as Exhibit 1
               (the  "Conversion  Notice")  to the  Company  or  its  designated
               transfer  agent (the  "Transfer  Agent"),  and (B) surrender to a
               common  carrier for delivery to the Company or the Transfer Agent
               as  soon  as  practicable   following  such  date,  the  original
               certificates  representing  the Series D Preferred  Shares  being
               converted (or an indemnification undertaking with respect to such
               shares in the case of their loss,  theft,  or  destruction)  (the
               "Preferred  Stock  Certificates")  and  the  originally  executed
               Conversion Notice.

          (ii) Company's  Response.  Upon  receipt by the Company of a facsimile
               copy of a Conversion  Notice, the Company shall immediately send,
               via  Facsimile,  a  confirmation  of receipt  of such  Conversion
               Notice  to  such  holder.  Upon  receipt  by the  Company  or the
               Transfer  Agent  of  the  Preferred  Stock   Certificates  to  be
               converted  pursuant to a  Conversion  Notice,  together  with the
               originally   executed  Conversion  Notice,  the  Company  or  the
               Transfer Agent (as  applicable)  shall,  within five (5) business
               days following the date of receipt,  (A) issue and surrender to a
               common carrier for overnight delivery to the address as specified
               in the Conversion  Notice, a certificate,  registered in the name
               of the holder or its designee, for the number of shares of Common
               Stock to which the  holder  shall be  entitled  or (B) credit the
               aggregate  number of shares of Common  Stock to which the  holder
               shall be  entitled  to the  holder's  or its  designee's  balance
               account at The Depository Trust Company.

          (iii)Dispute  Resolution.   In  the  case  of  a  dispute  as  to  the
               determination  of the  Average  Market  Price  or the  arithmetic
               calculation  of the  Conversion  Rate, the Company shall promptly
               issue to the holder the number of shares of Common  Stock that is
               not  disputed and shall  submit the  disputed  determinations  or
               arithmetic  calculations to the holder via facsimile within three
               (3) business days of receipt of such holder's  Conversion Notice.
               If such  holder  and the  Company  are  unable to agree  upon the
               determination   of  the  Average   Market  Price  or   arithmetic
               calculation of the  Conversion  Rate within two (2) business days
               of such disputed  determination or arithmetic  calculation  being
               submitted  to the holder,  then the Company  shall within one (1)
               business day submit via facsimile (A) the disputed  determination
               of  the  Average  Market  Price  to  an  independent,   reputable
               investment bank or (B) the disputed arithmetic calculation of the
               Conversion  Rate  to its  independent,  outside  accountant.  The
               Company shall cause the investment bank or the accountant, as the
               case may be, to perform the  determinations  or calculations  and
               notify the  Company  and the holder of the  results no later than
               forty-eight  (48) hours from the time it  receives  the  disputed
               determinations   or  calculations.   Such  investment  bank's  or
               accountant's  determination  or calculation,  as the case may be,
               shall be binding upon all parties absent manifest error.

          (iv) Record  Holder.  The person or persons  entitled  to receive  the
               shares of Common Stock  issuable  upon a  conversion  of Series D
               Preferred  Shares shall be treated for all purposes as the record
               holder  or  holders  of  such  shares  of  Common  Stock  on  the
               Conversion Date.

          (v)  Company's Failure to Timely Convert. If the Company shall fail to
               issue to a holder  within five (5) business  days  following  the
               date of  receipt  by the  Company  or the  Transfer  Agent of the
               Preferred  Stock  Certificates  to  be  converted  pursuant  to a
               Conversion  Notice,  a  certificate  for the  number of shares of
               Common Stock to which such holder is entitled  upon such holder's
               conversion of Series D Preferred Shares, in addition to all other
               available  remedies  which such holder may pursue  hereunder  and
               under the Series D Convertible Preferred Stock Purchase Agreement
               between  the  Company  and the  initial  holders  of the Series D
               Preferred Shares (the "Securities Purchase Agreement") (including
               indemnification  pursuant to Section 8 thereto, the Company shall
               pay additional damages to such holder on each day after the fifth
               (5th)  business day  following the date of receipt by the Company
               or the Transfer Agent of the Preferred  Stock  Certificates to be
               converted  pursuant  to the  Conversion  Notice,  for which  such
               conversion is not timely effected, an amount equal to 1.0% of the
               product of (A) the number of shares of Common Stock not issued to
               the  holder  and to which  such  holder is  entitled  and (B) the
               Closing  Bid  Price  of the  Common  Stock  on the  business  day
               following  the date of  receipt by the  Company  or the  Transfer
               Agent  of  the  Preferred  Stock  Certificates  to  be  converted
               pursuant to the Conversion Notice.

     (g)  Mandatory  Conversion.   If  any  Series  D  Preferred  Shares  remain
          outstanding on the second (2nd) anniversary of the Issuance Date, then
          all such Series D Preferred  Shares shall be converted as of such date
          in  accordance  with this Section 2 as if the holders of such Series D
          Preferred  Shares had given the Conversion  Notice on the second (2nd)
          anniversary of the Issuance  Date,  and the  Conversion  Date had been
          fixed as of the second (2nd) anniversary of the Issuance Date, for all
          purposes  of this  Section 2, and all  holders  of Series D  Preferred
          Shares  shall  thereupon  and with two (2)  business  days  thereafter
          surrender  all  Preferred  Stock   Certificates,   duly  endorsed  for
          cancellation,  to the Company or the Transfer  Agent.  No person shall
          thereafter  have any rights in respect of Series D  Preferred  Shares,
          except  the right to  receive  shares of  Common  Stock on  conversion
          thereof as provided in this Section 2.

     (h)  Fractional Shares. The Company shall not issue any fraction of a share
          of Common  Stock  upon any  conversion.  All  shares  of Common  Stock
          (including  fractions  thereof)  issuable upon conversion of more than
          one share of the Series D Preferred  Shares by a holder  thereof shall
          be aggregated for purposes of determining whether the conversion would
          result in the issuance of a fraction of a share of Common  Stock.  If,
          after the aforementioned aggregation, the issuance would result in the
          issuance of a fraction of it share of Common Stock,  the Company shall
          round  such  fraction  of a share  of  Common  Stock up or down to the
          nearest whole share.

     (i)  Taxes.  The  Company  shall pay any and all taxes which may be imposed
          upon it with respect to the issuance and delivery of Common Stock upon
          the conversion of the Series D Preferred Shares.

     Section Company's Right to Redeem at its Election.

     (a)  At any time,  commencing One Hundred Ten (110) days after the Issuance
          Date,   as  long  as  the  Company  has  not   breached   any  of  the
          representations,  warrants,  and covenants  contained herein or in any
          related  agreements,  the  Company  shall have the  right,  in it sole
          discretion, to redeem ("Redemption at Company's Election"),  from time
          to time,  any or all of the Series D  Preferred  Stock:  provided  (i)
          Company shall first provide thirty (30) days advance written notice as
          provided in  subparagraph  3(a)(ii) below (which can be given any time
          on or after 80 days after the Issuance Date, and (ii) that the Company
          shall only be entitled to redeem  Series D Preferred  Stock  having an
          aggregate  Stated  Value (as defined  below) of at least Five  Hundred
          Thousand Dollars ($500,000). If the Company elects to redeem some, but
          not all, of the Series D Preferred  Stock,  the Company shall redeem a
          pro-rata amount from each Holder of the Series D Preferred Stock.

          (i)  Redemption Price At Company's Election.  The "Redemption Price at
               Company's  Election" shall be calculated as 125% of Stated Value,
               as that term is defined below,  of the Series D Preferred  Stock.
               For  purposes  hereto,  "Stated  Value"  shall mean the  original
               consideration  paid by a  Holder  for the  number  of  shares  of
               Preferred  Stock being  redeemed,  plus a premium of 3% per annum
               from the original Issue Date through and including the redemption
               date.

          (ii) Mechanics of Redemption at Company's Election.  The Company shall
               effect each such  redemption  by giving at least thirty (30) days
               prior  written   notice   ("Notice  of  Redemption  at  Company's
               Election")  to (A) the  Holders of the Series D  Preferred  Stock
               selected for  redemption at the address and  facsimile  number of
               such Holder  appearing in the Company's  Series D Preferred Stock
               register and (B) the Transfer  Agent,  which Notice of Redemption
               At  Company's  Election  shall be deemed  to have been  delivered
               three (3) business days after the Company's mailing (by overnight
               or two (2) day courier,  with a copy by facsimile) of such Notice
               of Redemption at Company's Election. Such Notice of Redemption At
               Company's  Election  shall  indicate  (i) the number of shares of
               Series D Preferred  Stock that have been selected for redemption,
               (ii) the date which such  redemption is to become  effective (the
               "Date of  Redemption  At  Company's  Election"),  and  (iii)  the
               applicable  Redemption Price At Company's Election, as defined in
               subsection (a)(i) above.  Notwithstanding  the above,  Holder may
               convert into Common Stock,  prior to the close of business on the
               Date of Redemption at Company's Election,  any Series D Preferred
               Stock which it is otherwise entitled to convert, including Series
               D  Preferred  Stock  that has been  selected  for  redemption  at
               Company's election pursuant to this subsection 3(b).

     (b)  Company Must Have  Immediately  Available Funds or Credit  Facilities.
          The Company  shall not be entitled to send any  Redemption  Notice and
          begin the redemption procedure under Sections 3(a) unless it has:

          (i)  the full amount of the redemption  price to cash,  available in a
               demand  or  other  immediately  available  account  in a bank  or
               similar financial institution; or

          (ii) immediately  available credit  facilities,  in the full amount of
               the   redemption   price  with  a  bank  or   similar   financial
               institution, or

          (iii)an agreement with a standby  underwriter willing to purchase from
               the  Company a  sufficient  number of shares of stock to  provide
               proceeds  necessary  to redeem  any stock  that is not  converted
               prior to redemption; or

          (iv) a  combination  of the items set  forth in (i),  (ii),  and (iii)
               above, aggregating the full amount of the redemption price.

     (c)  Payment of Redemption Price.  Each Holder  submitting  Preferred Stock
          being  redeemed under this Section 3 shall send the Series D Preferred
          Stock  Certificates  to redeemed to the Company or its Transfer Agent,
          and the  Company  shall pay the  applicable  redemption  price to that
          Holder  within five (5)  business  days of the Date of  Redemption  at
          Company's Election.

     Section Redemption at Option of Holders.

     (a)  Redemption  Option  Upon Major  Transaction.  In addition to all other
          rights of the holders of Series D Preferred Shares  contained  herein,
          after a Major Transaction (as defined below),  the holders of Series D
          Preferred Shares shall have the right in accordance with Section 4(f),
          at the  option  of the  holders  of at least  two-thirds  (2/3) of the
          Series D Preferred Shares then outstanding,  to require the Company to
          redeem all of the Series D  Preferred  Shares  then  outstanding  at a
          price per Series D Preferred Share equal to the greater of (i) 100% of
          the  Liquidation  Value (as defined  below) of such share and (ii) the
          price  calculated in accordance  with the Redemption  Rate (as defined
          below)  calculated as of the date of the public  announcement  of such
          Major  Transaction or the next date on which the exchange or market on
          which the Common  Stock is traded in open if such public  announcement
          is made (A) after 1:00 P.M.  Eastern Standard Time on such date or (B)
          on a date on which the exchange or market on which the Common Stock is
          traded is closed.

     (b)  Redemption  Option  Upon  Triggering  Event.  In addition to all other
          rights of the holders of Series D Preferred Shares  contained  herein,
          after a Triggering  Event (as defined below),  the holders of Series D
          Preferred Shares shall have the right in accordance with Section 4(g),
          at the  option  of the  holders  of at least  two-thirds  (2/3) of the
          Series D Preferred Shares then outstanding,  to require the Company to
          redeem all of the Series D  Preferred  Shares  then  outstanding  at a
          price per Series D Preferred  Shares  equal to the greater of (i) 120%
          of the Liquidation  Value of such share, and (ii) the price calculated
          in  accordance  with the  Redemption  Rate as of the date  immediately
          preceding  such  Triggering  Event on which the  exchange or market on
          which the Common Stock is traded is open.

     (c)  Redemption  Rate.  The  "Redemption  Rate"  shall,  as of any  date of
          determination,  be equal to (i) the  Conversion  Rate in  effect as of
          such date as  calculated  pursuant to Section 2(b)  multiplied by (ii)
          the Closing Bid Price of the Common Stock on such date.

     (d)  Major  Transaction.  A "Major  Transaction"  shall be  deemed  to have
          occurred at such time as any of the following events:

          (i)  the  consummation of any merger,  reorganization,  restructuring,
               consolidation, or similar transaction by or involving the Company
               except (A) a merger or  consolidation in which the Company is the
               survivor  or (B)  pursuant to a  migratory  (change of  domicile)
               merger   effected   solely  for  the  purpose  of  changing   the
               jurisdiction of incorporation of the Company;

          (ii) sale of all or substantially  all of the assets of the Company or
               all of its material  subsidiaries  or any similar  transaction or
               related  transactions which effectively  results in a sale of all
               or  substantially  all of the  assets of the  Company  and/or its
               subsidiaries;

          (iii)the occurrence, after the date hereof, of the acquisition, by any
               person  (including any entity or  association)  or persons (other
               than  any  existing  stockholder  of the  Company  or two or more
               existing  stockholders  of the  Company,  acting in  concert,  of
               securities of the Company (or the power to vote such  securities)
               representing  50%  or  more  of the  total  voting  power  of all
               outstanding  Common  Stock  or  other  voting  securities  of the
               Company; or

          (iv) the  failure  of the  Company to  continue  to own,  directly  or
               indirectly,  all  of the  capital  stock  of all of its  material
               subsidiaries  (other than due to a merger or consolidation of any
               subsidiary  into the Company or a wholly-owned  subsidiary of the
               Company).

     (e)  Triggering  Event.  A  "Triggering  Event"  shall  be  deemed  to have
          occurred at such time as any of the following events:

          (i)  either  (A)  the  failure  of the  Registration  Statement  to be
               effective  or to cover the  resale of all of the shares of Common
               Stock  issued  or  issuable  upon  conversion  of  the  Series  D
               Preferred  Shares at any time  after  sixty  (60) days  after the
               Scheduled   Effective   Date   (provided  that  for  purposes  of
               determining  the Closing Bid Price under Section 4(c) above,  the
               Triggering  Event  shall be deemed to have  occurred on the first
               day of such  60-day  period)  or (B) for any period of sixty (60)
               consecutive days after the date that is sixty (60) days after the
               Scheduled  Effective  Date that Common  Stock  issued or issuable
               upon  conversion of the Series D Preferred  Shares cannot be sold
               under the Registration Statement for any reason provided that for
               purposes of determining  the Closing Bid Price under Section 4(c)
               above,  the Triggering  Event shall be deemed to have occurred on
               the first day of such 60-day period);

          (ii) if for any reason  the  Company  fails to perform or observe  any
               covenant, agreement, or other provision contained in Section 9 or
               10  hereof  or  in  Section  4(g)  of  the  Securities   Purchase
               Agreement;

          (iii)Joe Fiore ceases to be the Chief Executive Officer of the Company
               prior to the second (2nd) anniversary of the Issuance Date, other
               than in connection with a Major Transaction;

          (iii)the Company's notice to any holder of Series D Preferred  Shares,
               including  by way of public  announcement,  at any  time,  of its
               intention  for  any  reason  not  to  comply  with  requests  for
               conversion of any Series D Preferred Shares into shares of Common
               Stock;

          (iv) if for any reason  the  Company  fails to perform or observe  any
               covenant,  agreement,  or other provision  contained herein or in
               the  Securities  Purchase  Agreement or the  Registration  Rights
               Agreement, and such failure is not cured within 30 days after the
               Company  knows,  or  should  have  known  with  the  exercise  of
               reasonable diligence, of the occurrence thereof, and such failure
               has had, or could  reasonably  be  expected  to have,  a material
               adverse effect on (A) the financial condition, operating results,
               business,  properties,  or  operations  of the  Company  and  its
               subsidiaries  taken as a whole  taking into  account any proceeds
               reasonably  expected  to  be  received  by  the  Company  or  its
               subsidiaries in the foreseeable future from insurance policies or
               rights of  indemnification  or (B) the Series D Preferred Shares;
               or

          (v)  any  representation  or  warranty  contained  in  the  Securities
               Purchase Agreement or the Registration  Rights Agreement is false
               or misleading on or as of the date made and which either reflects
               or  has  had a  material  adverse  effect  on (A)  the  financial
               condition, operating results, business, properties, or operations
               of the Company and its subsidiaries  taken as a whole taking into
               account any  proceeds  reasonably  expected to be received by the
               Company  or its  subsidiaries  in  the  foreseeable  future  from
               insurance policies or rights of indemnification or (B) the Series
               D Preferred Shares.

     (f)  Mechanics of Redemption at Option of Buyer Upon Major Transaction.  No
          sooner  than  fifteen  (15) days nor later than ten (10) days prior to
          the consummation of a Major  Transaction,  but not prior to the public
          announcement  of such Major  Transaction,  the Company  shall  deliver
          written notice thereof via facsimile and overnight courier ("Notice of
          Major  Transaction") to each holder of Series D Preferred  Shares.  At
          any time after receipt of a Notice of Major  Transaction,  the holders
          of at least  two-thirds  (2/3) of the Series D  Preferred  Shares then
          outstanding  may  require  the  Company to redeem all of the  holders'
          Series D Preferred  Shares then outstanding in accordance with Section
          4(a) hereof by  delivering  written  notice  thereof via facsimile and
          overnight courier ("Notice of Redemption at Option of Buyer Upon Major
          Transaction") to the Company,  which Notice of Redemption at Option of
          Buyer Upon Major Transaction shall indicate (i) the number of Series D
          Preferred  Shares that such holders are voting in favor of  redemption
          and (ii) the applicable  redemption  price, as calculated  pursuant to
          Section 4(a) above.

     (g)  Mechanics  of  Redemption  at Option of Buyer Upon  Triggering  Event.
          Within one (1) day after the  occurrence  of a Triggering  Event,  the
          Company  shall  deliver  written  notice  thereof  via  facsimile  and
          overnight  courier  ("Notice of  Triggering  Event") to each holder of
          Series D Preferred  Shares.  At any time after  receipt of a Notice of
          Triggering  Event,  the  holders of at least  two-thirds  (2/3) of the
          Series D Preferred  Shares then outstanding may require the Company to
          redeem  all of the  Series D  Preferred  Shares  then  outstanding  in
          accordance  with  Section  4(b) hereof by  delivering  written  notice
          thereof via facsimile and overnight  courier ("Notice of Redemption at
          Option of Buyer Upon Triggering  Event") to the Company,  which Notice
          of Redemption at Option of Buyer Upon Triggering  Event shall indicate
          (i) the number of Series D  Preferred  Shares  that such  holders  are
          voting  in favor of  redemption  and  (ii) the  applicable  redemption
          price, as calculated pursuant to Section 4(b) above.

     (h)  Payment of Redemption Price. Upon the Company's receipt of a Notice(s)
          of Redemption at Option of Buyer Upon Major Transaction or a Notice(s)
          of Redemption at Option of Buyer Upon  Triggering  Event,  as the case
          may be, from the holders of at least  two-thirds (2/3) of the Series D
          Preferred  Shares  then  outstanding,  the Company  shall  immediately
          notify  each  holder by  facsimile  of the  Company's  receipt of such
          requisite  notices necessary to affect a redemption and each holder of
          Series D Preferred Shares shall thereafter promptly send such holder's
          Preferred  Stock  Certificates  to be  redeemed  to the Company or its
          Transfer Agent. The Company shall pay the applicable redemption price,
          as calculated  pursuant to Section 4(a) or 4(b) above, in cash to such
          holder  within  thirty  (30) days after the  Company's  receipt of the
          requisite  notices  required to affect a  redemption;  provided that a
          holder's  Series D  Preferred  Stock  Certificates  shall have been so
          delivered to the Company or its Transfer Agent; provided further, that
          if the  Company  is  unable to redeem  all of the  Series D  Preferred
          Shares,  the Company shall redeem an amount from each holder of Series
          D Preferred  Shares equal to such holder's  pro-rata  amount (based on
          the number of Series D Preferred  Shares held by such holder  relative
          to the number of Series D Preferred Shares  outstanding) of all Series
          D Preferred Shares being redeemed. If the Company shall fail to redeem
          all of the Series D Preferred Shares  submitted for redemption  (other
          than pursuant to a dispute as to the  determination of the Closing Bid
          Price or the  arithmetic  calculation  of the  Redemption  Rate),  the
          applicable  redemption  price  payable in  respect of such  unredeemed
          Series D Preferred  Shares shall bear interest at the rate of 2.5% per
          month  pro-rated  for  partial  months  but in no event  more than the
          maximum rate  permitted by applicable  law) until paid in full.  Until
          the Company pays such unpaid  applicable  redemption  price in full to
          each  holder,  holders  of at least  two-thirds  (2/3) of the Series D
          Preferred  Shares  then  outstanding,  including  shares  of  Series D
          Preferred Shares  submitted for redemption  pursuant to this Section 4
          and for which the applicable redemption price has not been paid, shall
          have the option (the "Void Optional Redemption Option") to, in lieu of
          redemption,  require the Company to promptly return to each holder all
          of the Series D Preferred Shares that were submitted for redemption by
          such  holder  under  this  Section  4 and  for  which  the  applicable
          redemption  price has not been paid, by sending written notice thereof
          to the Company via facsimile (the "Void Optional Redemption  Notice").
          Upon the Company's receipt of such Void Optional Redemption  Notice(s)
          and prior to payment of the full applicable  redemption  price to each
          holder,  (i) the  Notice(s)  of  Redemption  at Option  of Buyer  Upon
          Triggering  Event or the  Notice(s) of  Redemption  at Option of Buyer
          Upon  Major  Transaction,  as the case may be,  shall be null and void
          with  respect  to  those  Series  D  Preferred  Shares  submitted  for
          redemption and for which the applicable  redemption price has not been
          paid, (ii) the Company shall immediately return any Series D Preferred
          Shares  submitted to the Company by each holder for  redemption  under
          this Section 4(i) and for which the  applicable  redemption  price had
          not been  paid,  (iii) the  Fixed  Conversion  Price of such  returned
          Series D Preferred  Shares  shall be adjusted to the lesser of (A) the
          Fixed  Conversion  Price as in  effect  on the date on which  the Void
          Option  Redemption  Notice(s)  is delivered to the Company and (B) the
          lowest  Closing Bid Price  during the period  beginning on the date on
          which the  Notice(s)  of  Redemption  of Option  of Buyer  Upon  Major
          Transaction  or the  Notice(s) of  Redemption  at Option of Buyer Upon
          Triggering  Event, as the case may be, is delivered to the Company and
          ending on the date on which the Void Optional Redemption  Notice(s) is
          delivered to the Company; provided that no adjustment shall be made if
          such  adjustment  would result in an increase of the Fixed  Conversion
          Price then in effect, and (iv) the Conversion  Percentage in effect at
          such time and  thereafter  shall be reduced by a number of  percentage
          points equal to the product of (A) two and one-half  (2.5) and (B) the
          number of months pro-rated for partial months) in the period beginning
          on the date on which the  Notice(s) of  Redemption  at Option of Buyer
          Upon Major  Transaction  or the  Notice(s) of  Redemption at Option of
          Buyer Upon  Triggering  Event, as the case may be, is delivered to the
          Company and ending on the date on which the Void  Optional  Redemption
          Notice(s) is delivered to the Company.  Notwithstanding the foregoing,
          in the event of a dispute as to the  determination  of the Closing Bid
          Price or the  arithmetic  calculation  of the  Redemption  Rate,  such
          dispute shall be resolved pursuant to Section 2(f)(iii) above with the
          term  "Closing  Bid Price"  being  substituted  for the term  "Average
          Market Price" and the term "Redemption Rate" being substituted for the
          term "Conversion Rate."

     Section Inability to Fully Convert.

     (a)  Holder's Option if Company Cannot Fully Convert.  If at any time after
          the  earlier  to  occur  of  (i)  effectiveness  of  the  Registration
          Statement or (ii) sixty (60) days after the Scheduled  Effective Date,
          upon the Company's  receipt of a Conversion  Notice,  the Company does
          not issue shares of Common Stock which are registered for resale under
          the  Registration  Statement within five (5) business days of the time
          required in accordance with Section 2(f) hereof, for any reason or for
          no reason, including, without limitation, because the Company (A) does
          not have a sufficient  number of shares of Common Stock authorized and
          available,  (B) is otherwise  prohibited by  applicable  law or by the
          rules or  regulations  of any stock  exchange,  interdealer  quotation
          system, or other  self-regulatory  organization with jurisdiction over
          the  Company  or its  Securities,  including  without  limitation  the
          NASDAQ-Small  Cap, from issuing all of the Common Stock which is to be
          issued  to a  holder  of  Series  D  Preferred  Shares  pursuant  to a
          Conversion  Notice, or (C) fails to have a sufficient number of shares
          of  Common  Stock   registered  and  eligible  for  resale  under  the
          Registration Statement, then the Company shall issue as many shares of
          Common Stock as it is able to issue in  accordance  with such holder's
          Conversion Notice and pursuant to Section 2(f) above and, with respect
          to the unconverted  Series D Preferred Shares,  the holder,  solely at
          such  holder's  option,  can, in addition to any other  remedies  such
          holder may have  hereunder,  under the Securities  Purchase  Agreement
          (including   indemnification  under  Section  8  thereof),  under  the
          Registration Rights Agreement,  or at law or in equity,  elect to: (i)
          require  the  Company  to  redeem  from  such  holder  those  Series D
          Preferred Shares for which the Company is unable to issue Common Stock
          in  accordance  with  such  holder's   Conversion  Notice  ("Mandatory
          Redemption")  at a price per Series D Preferred  Share (the "Mandatory
          Redemption Price") equal to the greater of (x) 120% of the Liquidation
          Value of such share and (y) the Redemption  Rate as of such Conversion
          Date;  (ii) if the  Company's  inability  to  fully  convert  Series D
          Preferred  Shares is pursuant to Section  5(a)(z)  above,  require the
          Company to issue restricted  shares of Common Stock in accordance with
          such holder's Conversion Notice and pursuant to Section 2(f) above; or
          (iii) void its Conversion  Notice and retain or have returned,  as the
          case may be, the  nonconverted  Series D Preferred Shares that were to
          be converted pursuant to such holder's Conversion Notice.

     (b)  Mechanics  of  Fulfilling   Holder's   Election.   The  Company  shall
          immediately  send via  facsimile  to a holder  of  Series D  Preferred
          Shares,  upon receipt of a facsimile copy of a Conversion  Notice from
          such holder  which  cannot be fully  satisfied as described in Section
          5(a) above, a notice of the Company's  inability to fully satisfy such
          holder's  Conversion Notice (the "Inability to Fully Convert Notice").
          Such  Inability to Fully Convert  Notice shall indicate (i) the reason
          why the Company is unable to fully  satisfy such  holder's  Conversion
          Notice,  (ii) the number of Series D Preferred  Shares which cannot be
          converted,  and (iii) the applicable  Mandatory Redemption Price. Such
          holder must within five (5) business days of receipt of such Inability
          to Fully Convert  Notice  deliver  written notice via facsimile to the
          Company ("Notice in Response to Inability to Convert") of its election
          pursuant to Section 5(a) above.

     (c)  Payment of  Redemption  Price.  If such holder shall elect to have its
          shares redeemed  pursuant to Section 5(a) above, the Company shall pay
          the  Mandatory  Redemption  Price in cash to such holder within thirty
          (30) days of the Company's  receipt of the holder's Notice in Response
          to  Inability  to  Convert.  If the  Company  shall  fail  to pay  the
          applicable Mandatory Redemption Price to such holder on a timely basis
          as described in this Section 5(c) (other than pursuant to a dispute as
          to the  determination  of the  Closing  Bid  Price  or the  arithmetic
          calculation  of the  Redemption  Rate),  such unpaid amount shall bear
          interest at the rate of 2.5% per month  pro-rated  for partial  months
          (but not more than the maximum  interest rate  permitted by law) until
          paid in full.  Until the full  Mandatory  Redemption  Price is paid in
          full to such  holder,  such holder may void the  Mandatory  Redemption
          with  respect to those  Series D  Preferred  Shares for which the full
          Mandatory  Redemption  Price has not been paid and  receive  back such
          Series D  Preferred  Shares.  Notwithstanding  the  foregoing,  if the
          Company fails to pay the applicable  Mandatory Redemption Price within
          such  thirty  (30)  days  time  period  due  to a  dispute  as to  the
          determination  of the Closing Bid Price or the arithmetic  calculation
          of the  Redemption  Rate,  such dispute shall be resolved  pursuant to
          Section  2(f)(iii)  above  with the term  "Closing  Bid  Price"  being
          substituted  for  the  term  "Average  Market  Price"  and  the  term,
          "Redemption Rate" being substituted for the term "Conversion Rate."

     (d)  Pro-rata Conversion and Redemption.  In the event the Company receives
          a  Conversion  Notice  from more than one holder of Series D Preferred
          Shares on the same day and the Company  can  convert and redeem  some,
          but not all, of the Series D Preferred Shares pursuant to this Section
          5, the Company  shall  convert and redeem from each holder of Series D
          Preferred  Shares electing to have Series D Preferred Shares converted
          and  redeemed at such time an amount equal to such  holder's  pro-rata
          amount (based on the number of Series D Preferred  Shares held by such
          holder   relative  to  the  number  of  Series  D   Preferred   Shares
          outstanding)  of all Series D Preferred  Shares  being  converted  and
          redeemed at such time.

     Section  Reissuance  of  Certificates.  In the  event  of a  conversion  or
redemption  pursuant to this Certificate of Designations of less than all of the
Series  D  Preferred  Shares   represented  by  a  particular   Preferred  Stock
Certificate,  the Company shall promptly cause to be issued and delivered to the
holder  of  such  Series  D  Preferred  Shares  a  Preferred  stock  certificate
representing  the  remaining  Series D Preferred  Shares  which have not been so
converted or redeemed.

     Section  Reservation of Shares.  The Company  shall,  so long as any of the
Series D Preferred Shares are outstanding  reserve and keep available out of its
authorized  and unissued  Common Stock,  solely for the purpose of effecting the
conversion  of the Series D  Preferred  Shares,  such number of shares of Common
Stock as shall from time to time be sufficient  to affect the  conversion of all
of the Series D Preferred Shares then outstanding;  pro vided that the number of
shares of  Common  Stock so  reserved  shall at no time be less than 200% of the
number of shares of Common Stock for which the Series D Preferred  Shares are at
any time convertible.

     Section Voting Rights.  Holders of Series D Preferred  Shares shall have no
voting  rights,  except as  required  by law,  including  but not limited to the
General  Corporation  Law of the State of Delaware and as expressly  provided in
this Certificate of Designations.

     Section  Liquidation,  Dissolution,  or  Winding-Up.  In the  event  of any
voluntary or involuntary liquidation, dissolution, or winding up of the Company,
the  holders of the Series D  Preferred  Shares  shall be entitled to receive in
cash out of the assets of the Company,  whether  from  capital or from  earnings
available for distribution to its stockholders (the "Preferred  Funds"),  before
any  amount  shall be paid to the  holders  of any of the  capital  stock of the
Company of any class junior in rank to the Series D Preferred  Shares in respect
of the  preferences  as to the  distributions  and payments on the  liquidation,
dissolution  and  winding up of the  Company,  an amount per Series D  Preferred
Share equal to the sum of (i) per share  consideration  paid to the Company by a
Holder on the  Issuance  Date in respect of one  Series D  Preferred  Share (the
"Original  Purchase  Price")  and (ii) an amount  equal to the  product of (.03)
multiplied by (N/365)  multiplied by the Original Purchase Price (such sum being
referred to as the "Liquidation  Value");  provided that, if the Preferred Funds
are insufficient to pay the full amount due to the holders of Series D Preferred
Shares and holders of shares of other  classes or series of  preferred  stock of
the  Company  that are of equal  rank with the Series D  Preferred  Shares as to
payments  of  Preferred  Funds (the "Pari  Passu  Shares"),  then each holder of
Series D Preferred  Shares and Pari Passu Shares shall  receive a percentage  of
the Preferred  Funds equal to the full amount of Preferred Funds payable to such
holder  as  a  liquidation  preference,  in  accordance  with  their  respective
Certificate of Designations,  Preferences and Rights as a percentage or the full
amount of Preferred  Funds  payable to all holders of Series D Preferred  Shares
and Pari Passu Shares. The purchase or redemption by the Company of stock of any
class in any  manner  permitted  by law,  shall not for the  purposes  hereof be
regarded as a liquidation,  dissolution,  or winding up of the Company.  Neither
the  consolidation  or merger of the Company with or into any other Person,  nor
the sale or  transfer  by the  Company  of less  than  substantially  all of its
assets,  shall,  for  the  purposes  hereof  be  deemed  to  be  a  liquidation,
dissolution,  or  winding  up of the  Company.  No holder of Series D  Preferred
Shares shall be entitled to receive any amounts  with  respect  thereto upon any
liquidation,  dissolution,  or winding up of the Company  other than the amounts
provided for herein.

     Section  Preferred Rate. All shares of Common Stock shall be of junior rank
to  all  Series  D  Preferred  Shares  in  respect  to  the  preferences  as  to
distributions and payments upon the liquidation,  dissolution, and winding up of
the  Company.  The rights of the shares of Common  Stock shall be subject to the
Preferences and relative rights of the Series D Preferred  Shares.  The Series D
Preferred  Shares  shall be of greater  than any  Series of Common or  Preferred
Stock  hereinafter  issued by the  Company.  Without the prior  express  written
consent of the holders of not less than two-thirds (2/3) of the then outstanding
Series D Preferred  Shares,  the Company shall not hereafter  authorize or issue
additional  or other capital stock that is of senior or equal rank to the Series
D  Preferred  Shares in  respect  of the  preferences  as to  distributions  and
payments  upon the  liquidation,  dissolution  and  winding  up of the  Company.
Without  the prior  express  written  consent  of the  holders  of not less than
two-thirds (2/3) of the then outstanding  Series D Preferred Shares, the Company
shall not hereafter authorize or make any amendment to the Company's Certificate
of  Incorporation  or bylaws,  or make any  resolution of the board of directors
with the Delaware  Secretary of State  containing  any  provisions,  which would
adversely  affect or  otherwise  impair the rights or  relative  priority of the
holders of the Series D Preferred  Shares  relative to the holders of the Common
Stock or the  holders of any other class of capital  stock.  In the event of the
merger or  consolidation  of the Company with or into another  corporation,  the
Series D Preferred  Shares shall maintain their relative  powers,  designations,
and  preferences  provided for herein and no merger  shall  result  inconsistent
therewith.

     Section Restriction on Redemption and Dividends.

     (a)  Restriction  on  Dividend.  If  any  Series  D  Preferred  Shares  are
          outstanding,  without the prior express written consent of the holders
          of not less than  two-thirds  (2/3) of the then  outstanding  Series D
          Preferred  Shares,  the  Company  shall  not  directly  or  indirectly
          declare,  pay or make any dividends or other distributions upon any of
          the Common Stock so long as written  notice  thereof has been given to
          holders of the Series D Preferred Shares at least 30 days prior to the
          earlier  of (a) the record  date  taken for or (b) the  payment of any
          such dividend or other  distribution.  Notwithstanding  the foregoing,
          this Section  11(a) shall not prohibit the Company from  declaring and
          paying a dividend in cash with  respect to the Common Stock so long as
          the  Company:  (i) pays  simultaneously  to each  holder  of  Series D
          Preferred  Shares an amount in cash  equal to the amount  such  holder
          would have received had all of such holder's Series D Preferred Shares
          been  converted  to Common  Stock  pursuant  to  Section 2 hereof  one
          business day prior to the record date for any such dividend,  and (ii)
          after  giving  effect to the  payment  of any  dividend  and any other
          payments required in connection  therewith including to the holders of
          the Series D Preferred  Shares  under  Section 11 (a)(i)  hereof,  the
          Company  has in  cash or  cash  equivalents  an  amount  equal  to the
          aggregate  of:  (A)  all  of its  liabilities  reflected  on its  most
          recently  available  balance sheet, (B) the amount of any indebtedness
          incurred  by the  Company  or any of its  subsidiaries  since its most
          recent  balance  sheet,  and (C)  125% of the  amount  payable  to all
          holders of any shares of any class of  preferred  stock of the Company
          assuming a liquidation of the Company as the date of its most recently
          available balance sheet.

     (b)  Restriction  on  Redemption.  If any  Series D  Preferred  Shares  are
          outstanding,  without the prior express written consent of the holders
          of not less than  two-thirds  (2/3) of the then  outstanding  Series D
          Preferred Shares, the Company shall not directly or indirectly redeem,
          purchase,  or  otherwise  acquire from any person or entity other than
          from a direct or indirect  wholly-owned  subsidiary of the Company, or
          permit any subsidiary of the Company to redeem, purchase, or otherwise
          acquire  from any  person or entity  other  than from the  Company  or
          another direct or indirect wholly-owned subsidiary of the Company, any
          of the  Company's or any  subsidiary's  capital  stock or other equity
          securities  (including,  without limitation,  warrants,  options,  and
          other  rights  to  acquire   such   capital   stock  or  other  equity
          securities).

     Section  Vote to  Change  the  Terms of  Series  D  Preferred  Shares.  The
affirmative  vote at a meeting  duly  called  for such  purpose  or the  written
consent without a meeting,  of the holders of not less than two-thirds  (2/3) of
the then outstanding Series D Preferred Shares, shall be required for any change
to  this   Certificate  of   Designations   or  the  Company's   Certificate  of
Incorporation  which would amend,  alter,  change,  or repeal any of the powers,
designations, preferences, and rights of the Series D Preferred Shares.

     Section  Lost or  Stolen  Certificates.  Upon  receipt  by the  Company  of
evidence  satisfactory  to the  Company  of the  loss,  theft,  destruction,  or
mutilation  of any  Preferred  Stock  Certificates  representing  the  Series  D
Preferred  Shares,  and,  in the case of loss,  theft,  or  destruction,  of any
indemnification  undertaking  by the holder to the  Company  and, in the case of
mutilation,   upon   surrender  and   cancellation   of  the   Preferred   Stock
Certificate(s),  the Company  shall  execute and  deliver  new  preferred  stock
certificate(s) of like tenor and date;  provided however,  the Company shall not
be  obligated  to  re-issue   preferred   stock   certificates   if  the  holder
contemporaneously requests the Company to convert such Series D Preferred Shares
into Common Stock.

     Section Withholding Tax Obligations. Notwithstanding anything herein to the
contrary,  to the extent that the Company  receives  advice in writing  from its
counsel that there is a reasonable basis to believe that the Company is required
by applicable  federal laws or  regulations  and delivers a copy of such written
advice to the holders of the Series D Preferred Shares so effected,  the Company
may reasonably condition the making of any distribution (as such term is defined
under  applicable  federal tax law and  regulations)  in respect of any Series D
Preferred Share on the holder of such Series D Preferred Shares  depositing with
the  Company an amount of cash  sufficient  to enable the Company to satisfy its
withholding  tax  obligations  (the  "Withholding  Tax")  with  respect  to such
distribution.  Notwithstanding the foregoing or anything to the contrary, if any
holder of the Series D Preferred  Shares so effected  receives advice in writing
from its counsel that there is a reasonable basis to believe that the Company is
not so required by applicable federal laws or regulations and delivers a copy of
such  written  advice to the  Company,  the Company  shall not be  permitted  to
condition  the  making  of any such  distribution  in  respect  of any  Series D
Preferred Share on the holder of such Series D Preferred Shares  depositing with
the Company any  Withholding  Tax with  respect to such  distribution,  provided
however,   the  Company  may  reasonably   condition  the  making  of  any  such
distribution  in respect of any Series D  Preferred  Share on the holder of such
Series D Preferred  Shares  executing  and  delivering  to the  Company,  at the
election of the holder, either: (a) if applicable, a property completed Internal
Revenue  Service Form 4224,  or (b) an  indemnification  agreement in reasonably
acceptable  form,  with  respect to any federal tax  liability,  penalties,  and
interest that may be imposed upon the Company by the Internal Revenue Service as
a  result  of  the  Company's  failure  to  withhold  in  connection  with  such
distribution  to such holder.  If the  conditions in the preceding two sentences
are fully  satisfied,  the Company  shall not be required to pay any  additional
damages set forth in Section 2(f)(v) of this  Certificate of Designations if its
failure to timely deliver any Conversion Shares results solely from the holder's
failure to deposit any  withholding  tax  hereunder or provide to the Company an
executed  indemnification  agreement in the form reasonably  satisfactory to the
Company.

     IN WITNESS WHEREOF, the Company has caused this Certificate of Designations
to be signed by Joseph Fiore, its Chief Executive  Officer,  as of the __ day of
September, 1998.


                                           EAT AT JOE'S LTD.


                                        By:
                                           Joseph Fiore, Chief Executive Officer


<PAGE>


                                    EXHIBIT 1

                                EAT AT JOE'S LTD.
                                CONVERSION NOTICE


     Reference is made to the  Certificate  of  Designations,  Preferences,  and
Rights of Eat At Joe's Ltd. (the "Certificate of  Designations").  In accordance
with and pursuant to the Certificate of  Designations,  the  undersigned  hereby
elects to convert the number of shares of Series D Convertible  Preferred Stock,
$.0001 par value per share (the  "Series D Preferred  Shares"),  of Eat At Joe's
Ltd., a Delaware  corporation  (the  "Company"),  indicated below into shares of
Common Stock,  $.0001 par value per share (the "Common Stock"),  of the Company,
by  tendering  the stock  certificate(s)  representing  the share(s) of Series D
Preferred Shares specified below as of the date specified below.

     The  undersigned  acknowledges  that any  sales by the  undersigned  of the
securities issuable to the undersigned upon conversion of the Series D Preferred
Shares shall be made only  pursuant to (i) a  registration  statement  effective
under the  Securities  Act of 1933,  as amended (the  "Act"),  or (ii) advice of
counsel that such sale is exempt from registration  required by Section 5 of the
Act.


Date of Conversion:




Number of Series D Preferred Shares to be converted




Stock certificate no(s). of Series D Preferred Shares to be converted:



     Please confirm the following information:


Conversion Price:



Number of shares of Common Stock to be issued:



     Please issue the Common Stock into which the Series D Preferred  Shares are
being converted in the following name and to the following address:


Issue to:






Facsimile Number:




Authorization:



By:

Title:

Dated:


ACKNOWLEDGED AND AGREED:


EAT AT JOE'S LTD.


By:

Title:

Dated:






                                                        Exhibit 5.1



                         BECKMAN, MILLMAN & SANDERS, LLP
                                 116 John Street
                            New York, New York 10038

                                                        August , 1998

Securities and Exchange Commission
450 Fifth Street, N.W.
Washington, D.C. 20549

     Re: East at Joe's, Ltd. Registration Statement on Form SB-2
         (File nos. 333-55679)

Gentlemen:

     We have acted as counsel to Eat at Joe's, Ltd. a Delaware  corporation (the
"Company"),  in  connection  with the  registration  by the  Company  under  the
Securities  Act of 1933  (the  "Act")  pursuant  to the  Company's  Registration
Statement on Form SB-2 (File nos. 333-55679) to be filed with the Securities and
Exchange  Commission (the "Commission") on or about the date of this letter (the
"Registration Statement") of up to ______________ shares of the Company's common
stock, par value $.0001 to be issued under certain  circumstances (the "Issuable
Shares") pursuant to certain Securities  Purchase Agreements dated March 20, May
5, and May 20 1998 and Debenture and Warrant  Purchase  Agreement dated July 31,
1998.

     In  connection  with this opinion,  we have  examined  originals or copies,
certified or otherwise to our satisfaction,  of the Certificate of Incorporation
of the Company,  as amended to date,  Certificates of Designations,  Preferences
and Rights,  Certificates of Good Standing of a recent date, and certificates of
certain  officers of the  Company,  and such other  documents,  instruments  and
records; and have made such other investigations, as we have deemed necessary or
appropriate as a basis for the opinions set forth herein.

     We have assumed the legal capacity of all natural persons,  the genuineness
of  all  signatures,  the  authenticity  of  all  documents  submitted  to us as
originals, the conformity to original documents of all documents submitted to us
as certified or photostatic copies and the authenticity of the originals of such
latter  documents.  In making our  examination of documents  executed by parties
other  than the  Company,  we have  assumed  that such  parties  had the  power,
corporate or otherwise to enter into and perform  their  respective  obligations
thereunder and have also assumed the due  authorization by all requisite action,
corporate or  otherwise,  and the execution and delivery by such parties of such
documents and the validity and binding effect thereof.  As to any facts material
to the opinions expressed herein, we have relied upon oral or written statements
and  representations  of officers and other  representatives  of the Company and
others.

     Based upon and subject to the  foregoing,  we are of the  opinion  that the
Issuable  Shares,  when  issued,  sold and  delivered  in the  manner and or the
consideration  stated in the Prospectus included in the Registration  Statement,
will be duly authorized and validly issued, fully paid and non-assessable.

     We hereby  consent to the filing of this  opinion  with the  Commission  as
Exhibit 5.1 to the Registration  Statement.  We also consent to the reference to
our firm under the caption  "Legal  Matters" in the  Prospectus  included in the
Registration Statement.

                                Very truly yours,

                                                BECKMAN, MILLMAN & SANDERS, LLP


                                                by: /s/ Steven A. Sanders
                                                    Steven A. Sanders





                                                         Exhibit 10.15


                          REGISTRATION RIGHTS AGREEMENT


     REGISTRATION RIGHTS AGREEMENT (this  "Agreement"),  dated as of March ____,
1998, by and among Eat At Joe's Ltd., a Delaware corporation,  with headquarters
at Suite 118, 670 White Plains Road, Scarsdale,  New York 10583 (the "Company"),
and the undersigned buyer (the "Buyer" ).

     WHEREAS:

     A. In connection  with the Securities  Purchase  Agreement by and among the
parties of even date herewith (the "Securities Purchase Agreement"), the Company
has  agreed,  upon the terms and  subject to the  conditions  of the  Securities
Purchase Agreement, (i) to issue and sell to the Buyer's shares of the Company's
Series A Preferred Stock (the "Preferred Stock"), which will be convertible into
shares of the  Company's  common  stock,  $.001 par value per share (the "Common
Stock") (as converted,  the "Conversion Shares") in accordance with the terms of
the Preferred Stock; and

     B. To induce the Buyers to execute  and  deliver  the  Securities  Purchase
Agreement,  the Company has agreed to provide certain  registration rights under
the  Securities  Act  of  1933,  as  amended,  and  the  rules  and  regulations
thereunder, or any similar successor statute (collectively, the "1933 Act"), and
applicable state securities laws:

     NOW,  THEREFORE,  in consideration of the premises and the mutual covenants
contained  herein and other good and  valuable  consideration,  the  receipt and
sufficiency of which are hereby acknowledged,  the Company and the Buyers hereby
agree as follows:

     1.   DEFINITIONS.

     As used in this  Agreement,  the  following  terms shall have the following
meanings:

          a.   "Investor" means the Buyer and any transferee or assignee thereof
               to whom the Buyer assigns its rights under this Agreement and who
               agrees to become  bound by the  provisions  of this  Agreement in
               accordance with Section 9.

          b.   "Person" means a corporation,  a limited  liability  company,  an
               association,  a  partnership,  an  organization,  a business,  an
               individual,  a governmental or political subdivision thereof or a
               governmental agency.

          c.   "Register,"   "registered,"   and   "registration"   refer  to  a
               registration  effected  by  preparing  and  filing  one  or  more
               Registration  Statements  in  compliance  with  the  1933 Act and
               pursuant  to Rule 415  under the 1933 Act or any  successor  rule
               providing for offering  securities  on a continuous  basis ("Rule
               415"),  and the declaration or ordering of  effectiveness of such
               Registration  Statement(s)  by the United States  Securities  and
               Exchange Commission (the "SEC").

                                        1

<PAGE>



          d.   Registrable  Securities"  means the  Conversion  Shares issued or
               issuable upon conversion of the Preferred Stock and any shares of
               capital stock issued or issuable  with respect to the  Conversion
               Shares or the  Preferred  Stock as a result  of any stock  split,
               stock dividend, recapitalization, exchange or similar event.

          e."Registration  Statement"  means  a  registration  statement  of the
               Company filed under the 1933 Act.

     Capitalized  terms used herein and not otherwise  defined herein shall have
the respective meanings set for-the in the Securities Purchase Agreement.

     2.   REGISTRATION.

          a.   Mandatory  Registration.  The Company shall  prepare,  and, on or
               prior to  forty-five  (45) days after the date of issuance of any
               Preferred  Stock  (the  "Filing  Deadline"),  file with the SEC a
               Registration   Statement  or   Registration   Statements  (as  is
               necessary) on Form S-3 (or, if such form is unavailable  for such
               a  registration,  on such other form as is  available  for such a
               registration,  subject  to the  consent  of  each  Buyer  and the
               provisions   of  Section   2(e),   which   consent  will  not  be
               unreasonably  withheld),  covering  the  resale  of  all  of  the
               Registrable  Securities,  which  Registration  Statement(s) shall
               state that, in  accordance  with Rule 416  promulgated  under the
               1933  Act,  such  Registration   Statement(s)  also  covers  such
               indeterminate  number of additional shares of Common Stock as may
               become  issuable upon  conversion  of the Preferred  Stock (i) to
               prevent dilution resulting from stock splits,  stock dividends or
               similar  transactions  and  (ii)  by  reason  of  changes  in the
               Conversion  Price or Conversion  Rate of the  Preferred  Stock in
               accordance  with the terms  thereof Such  Registration  Statement
               shall initially  register for resale at least _________ shares of
               Common Stock,  subject to adjustment as provided in Section 3(b),
               and such  registered  shares of Common  Stock shall be  allocated
               among  the  Investors  pro rata  based  on the  total  number  of
               Registrable  Securities issued or issuable as of each date that a
               Registration Statement, as amended, relating to the resale of the
               Registrable  Securities  is declared  effective  by the SEC.  The
               Company  shall  use its best  efforts  to have  the  Registration
               Statement  declared  effective by the SEC within ninety (90) days
               after the  issuance  of the  Preferred  Stock (the  "Registration
               Deadline").  The Company shall permit the registration  statement
               to become  effective  within five (5) business days after receipt
               of a "no  review"  notice  from the SEC.  In the  event  that the
               Registration  Statement  is not filed by the Company with the SEC
               by the Filing Deadline,  then the Applicable Discount (as defined
               in the  Certificate of  Designations)  shall be reduced by (i) an
               additional 2% for each 30 days from the Filing Deadline for which
               the Registration is not filed by the Company with the SEC. In the
               event that the Registration  Statement is not declared  effective
               by the  SEC by the  Registration  Deadline  then  the  Conversion
               Percentage to be used in  determining  the  Conversion  Price (as
               defined in the  Certificate  of  Designations,  Preferences,  and
               Rights  filed by the  Company  on or  before  the date  hereof in
               connection  herewith   ("Certificate  of  Designations")shall  be
               reduced by (i) an

                                        2

<PAGE>



               additional  3% if the  Registration  Statement  is  not  declared
               effective  by the SEC  within  thirty  (30)  days  following  the
               Registration   Deadline,   or  (ii)  an   additional  6%  if  the
               Registration  Statement  is not  declared  effective  by the  SEC
               within sixty (60) days of the Registration Deadline.

          b.   Underwritten Offering. If any offering pursuant to a Registration
               Statement  pursuant  to Section  2(a)  involves  an  underwritten
               offering,  the  Buyers  shall  have the right to select one legal
               counsel  and an  investment  banker or  bankers  and  manager  or
               managers to  administer  their  interest in the  offering,  which
               investment  banker or bankers or  manager  or  managers  shall be
               reasonably satisfactory to the Company.

          c.   Piggy-Back Registrations.  If at any time prior to the expiration
               of the Registration  Period (as hereinafter  defined) the Company
               proposes to file with the SEC a Registration  Statement  relating
               to an offering for its own account or the account of others under
               the 1933 Act of any of its securities  (other than on Form S-4 or
               Form S-8 or their then  equivalents  relating to securities to be
               issued solely in connection with any acquisition of any entity or
               business or equity  securities  issuable in connection with stock
               option  or  other  employee  benefit  plans)  the  Company  shall
               promptly  send to each  Investor who is entitled to  registration
               rights under this Section  2(c) written  notice of the  Company's
               intention to file a Registration Statement and of such Investor's
               rights under this  Section  2(c) and, if within  twenty (20) days
               after receipt of such notice,  such Investor  shall so request in
               writing, the Company shall include in such Registration Statement
               all or any  part  of the  Registrable  Securities  such  Investor
               requests to be registered, subject to the priorities set forth in
               Section  2(d)  below.  No right to  registration  of  Registrable
               Securities  under this  Section  2(c) shall be construed to limit
               any registration  required under Section 2(a). The obligations of
               the Company  under this  Section  2(c) may be waived by Investors
               holding a majority of the Registrable Securities.  If an offering
               in connection  with which an Investor is entitled to registration
               under this Section 2(c) is an  underwritten  offering,  then each
               Investor  whose  Registrable  Securities  are  included  in  such
               Registration  Statement  shall,  unless  otherwise  agreed by the
               Company,  offer  and  sell  such  Registrable  Securities  in  an
               underwritten  offering using the same underwriter or underwriters
               and,  subject to the  provisions of this  Agreement,  on the same
               terms and  conditions as other shares of Common Stock included in
               such underwritten offering.

          d.   Priority in Piggy-Back  Registration  Rights in  connection  with
               Registrations or Company Account. If the registration referred to
               in Section 2(c) is to be an underwritten  public offering for the
               account of the Company and the managing underwriter(s) advise the
               Company in writing,  that in their reasonable good faith opinion,
               marketing  or other  factors  dictate  that a  limitation  on the
               number of shares of Common  Stock  which may be  included  in the
               Registration   Statement  is  necessary  to  facilitate  and  not
               adversely  affect the proposed  offering,  then the Company shall
               include in such  registration:  (1)  first,  all  securities  the
               Company proposes to sell for its own account,  (2) second,  up to
               the full number of securities  proposed to be registered  for the
               account of the holders of securities entitled to inclusion of

                                        3

<PAGE>



               their  securities  in the  Registration  Statement  by  reason of
               demand  registration   rights,  and  (3)  third,  the  securities
               requested to be  registered by the Investors and other holders of
               securities  entitled to  participate in the  registration,  drawn
               from them pro rata based on the number each has  requested  to be
               included in such registration.

          e.   Eligibility  for  Form  S-3.  The  Company  represents,  warrants
               covenants  that it has filed and shall file all reports  required
               to be filed by the Company with the SEC in a timely  manner so as
               to obtain and maintain such  eligibility for the use of Form S-3.
               In the  event  that  Form  S-3 is not  available  for sale by the
               Investors of the  Registrable  Securities,  then (i) the Company,
               with the consent of each Investor pursuant to Section 2(a), shall
               register  the  sale  of the  Registrable  Securities  on  another
               appropriate  form,  such as Form SB-2 and (ii) the Company  shall
               undertake to register the  Registrable  Securities on Form S-3 as
               soon as such form is available.

          f.   Regulation  S  Option.  If  the  Registration  Statement  is  not
               declared effective by the Registration  Deadline, the Investor at
               its sole election may elect and the Company will consent to treat
               the issuance by the Company to the Buyers of the Preferred  Stock
               as made in reliance upon an exemption from registration  afforded
               by Regulation S promulgated under the 1933 Act (the "Regulation S
               Election"). In such case, any Applicable Penalty discount then in
               effect shall apply.

     3.   RELATED OBLIGATIONS.

     Whenever an Investor  has  requested  that any  Registrable  Securities  be
registered  pursuant to Section 2(c) or at such time as the Company is obligated
to file a  Registration  Statement  with the SEC pursuant to Section  2(a),  the
Company will use its best efforts to effect the  registration of the Registrable
Securities in accordance  with the intended  method of disposition  thereof and,
pursuant thereto, the Company shall have the following obligations:

          a.   The  Company  shall  promptly  prepare  and  file  with the SEC a
               Registration Statement with respect to the Registrable Securities
               (on or prior to the forty-fifth  (45th) day following the date of
               issuance  of  any  Preferred   Stock,  for  the  registration  of
               Registrable Securities pursuant to Section 2(a)) and use its best
               efforts  to cause  such  Registration  Statement(s)  relating  to
               Registrable  Securities  to become  effective as soon as possible
               after such  filing (by the  ninetieth  (90th) day  following  the
               issuance of the relevant  Preferred Stock for the registration of
               Registrable  Securities  pursuant to Section  2(a),  and keep the
               Registration  Statement(s)  effective pursuant to Rule 415 at all
               times until the earlier of (i) the date as of which the Investors
               may sell all of the Registrable  Securities  without  restriction
               pursuant  to Rule  144(k)  promulgated  under  the  1933  Act (or
               successor  thereto)  or (ii) the date on which (A) the  Investors
               shall have sold all the  Registrable  Securities  and (B) none of
               the Preferred Stock is outstanding (the  "Registration  Period"),
               which  Registration  Statement(s)  (including  any  amendments or
               supplements thereto and prospectuses contained therein) shall not
               contain any untrue  statement of a material fact or omit to state
               a material

                                        4

<PAGE>



               fact  required to be stated  therein,  or  necessary  to make the
               statements  therein,  in light of the circumstances in which they
               were made, not misleading.

          b.   The Company shall  prepare and file with the SEC such  amendments
               (including  post-effective  amendments)  and  supplements  to the
               Registration   Statement(s)  and  the   prospectus(es)   used  in
               connection   with   the    Registration    Statement(s),    which
               prospectus(es)  are to be filed pursuant to Rule 424  promulgated
               under the 1933 Act, as may be necessary to keep the  Registration
               Statement(s)  effective  at all  times  during  the  Registration
               Period,  and,  during such period,  comply with the provisions of
               the 1933 Act with respect to the  disposition of all  Registrable
               Securities   of  the   Company   covered   by  the   Registration
               Statement(s)   until  such  time  as  all  of  such   Registrable
               Securities  shall have been  disposed of in  accordance  with the
               intended  methods of disposition by the seller or sellers thereof
               as set forth in the Registration  Statement(s).  In the event the
               number of shares  available under a Registration  Statement filed
               pursuant to this  Agreement is  insufficient  to cover all of the
               Registrable Securities,  the Company shall amend the Registration
               Statement,  or file a new  Registration  Statement  (on the short
               form available therefor, if applicable),  or both, so as to cover
               all of the  Registrable  Securities,  in  each  case,  as soon as
               practicable,  but in any event within fifteen (15) days after the
               necessity  therefor  arises  (based  on the  market  price of the
               Common  Stock and other  relevant  factors  on which the  Company
               reasonably  elects  to  rely).  The  Company  shall  use its best
               efforts to cause such amendment and/or new Registration Statement
               to become  effective as soon as practicable  following the filing
               thereof. For purposes of the foregoing  provision,  the number of
               shares  available under a Registration  Statement shall be deemed
               "insufficient  to cover all of the Registrable  Securities" if at
               any time the number of Registrable  Securities issued or issuable
               upon  conversion  of the  Preferred  Stock  is  greater  than the
               quotient  determined  by  dividing  (i) the  number  of shares of
               Common  Stock  available  for  resale  under  such   Registration
               Statement by (ii) 1.5;  provided  that in the case of the initial
               registration  of the Registrable  Securities  pursuant to Section
               2(a),  the Company shall be required to register at least _______
               shares  of  Common   Stock  for  resale.   For  purposes  of  the
               calculation set forth in the foregoing sentence, any restrictions
               on the convertibility of the Preferred Stock shall be disregarded
               and such  calculation  shall assume that the Preferred  Stock are
               then  convertible  into  shares  of  Common  Stock  at  the  then
               prevailing Conversion Rate (as defined in the Preferred Stock).

          c.   The Company  shall  furnish to each  Investor  whose  Registrable
               Securities are included in the Registration  Statement(s) and its
               legal  counsel  without  charge  (i)  promptly  after the same is
               prepared  and  filed  with  the  SEC at  least  one  copy  of the
               Registration  Statement  and  any  amendment  thereto,  including
               financial  statements and schedules,  all documents  incorporated
               therein  by  reference  and  all  exhibits,   the  prospectus(es)
               included  in  such  Registration   Statement(s)  (including  each
               preliminary  prospectus ) and,  with regards to the  Registration
               Statement,  any  correspondence by or on behalf of the Company to
               the SEC or the staff of the SEC and any  correspondence  from the
               SEC  or  the   staff   of  the   SEC  to  the   Company   or  its
               representatives,  (ii) upon the effectiveness of any Registration
               Statement,  ten (10)  copies of the  prospectus  included in such
               Registration Statement and all amendments and

                                        5

<PAGE>



               supplements  thereto  (or such  other  number  of  copies as such
               Investor may reasonably  request) and (iii) such other documents,
               including  any  preliminary  prospectus,  as  such  Investor  may
               reasonably  request in order to facilitate the disposition of the
               Registrable Securities owned by such Investor.

          d.   The Company  shall use  reasonable  efforts to (i)  register  and
               qualify the Registrable  Securities  covered by the  Registration
               Statement(s)  under such other  securities  or "blue sky" laws of
               such   jurisdictions   in  the  United  States  as  any  Investor
               reasonably   requests,   (ii)   prepare   and   file   in   those
               jurisdictions,    such   amendments   (including   post-effective
               amendments)   and   supplements   to   such   registrations   and
               qualifications  as may be necessary to maintain the effectiveness
               thereof  during the  Registration  Period,  (iii) take such other
               actions as may be necessary to maintain  such  registrations  and
               qualifications  in effect at all times  during  the  Registration
               Period, and (iv) take all other actions  reasonably  necessary or
               advisable to quality the Registrable  Securities for sale in such
               jurisdictions;  provided,  however, that the Company shall not be
               required in connection therewith or as a condition thereto to (a)
               qualify to do  business  in any  jurisdiction  where it would not
               otherwise be required to qualify but for this Section  3(d),  (b)
               subject itself to general taxation in any such  jurisdiction,  or
               (c) file a general  consent  to  service  of  process in any such
               jurisdiction. The Company shall promptly notify each Investor who
               holds Registrable Securities of the receipt by the Company of any
               notification  with respect to the suspension of the  registration
               or  qualification  of any of the Registrable  Securities for sale
               under the  securities or "blue sky" laws of any  jurisdiction  in
               the  United  States  or  its  receipt  of  actual  notice  of the
               initiation or threatening of any proceeding for such purpose.

          e.   In the event  Investors  who hold a majority  of the  Registrable
               Securities being offered in the offering select  underwriters for
               the  offering,  the  Company  shall  enter into and  perform  its
               obligations  under  an  underwriting   agreement,  in  usual  and
               customary  form,   including,   without   limitation,   customary
               indemnification   and   contribution   obligations,    with   the
               underwriters of such offering.

          f.   As promptly as  practicable  after  becoming aware of such event,
               the  Company  shall  notify  each  Investor  in  writing  of  the
               happening of any event, of which the Company has knowledge,  as a
               result  of  which  the  prospectus  included  in  a  Registration
               Statement,  as then in effect,  includes an untrue statement of a
               material fact or omission to state a material fact required to be
               stated  therein or necessary to make the statements  therein,  in
               light of the  circumstances  under  which  they  were  made,  not
               misleading, and promptly prepare a supplement or amendment to the
               Registration  Statement  to  correct  such  untrue  statement  or
               omission,  and  deliver  ten (10)  copies of such  supplement  or
               amendment  to each  Investor  (or such other  number of copies as
               such  Investor may  reasonably  request).  The Company shall also
               promptly notify each Investor in writing (i) when a prospectus or
               any prospectus  supplement or  post-effective  amendment has been
               filed,  and when a Registration  Statement or any  post-effective
               amendment   has   become   effective    (notification   of   such
               effectiveness shall be delivered to each Investor by facsimile on
               the same day of such effectiveness and by

                                        6

<PAGE>



               overnight  mail) (ii) of any request by the SEC for amendments or
               supplements to a Registration  Statement or related prospectus or
               related   information,   (iii)   of  the   Company's   reasonable
               determination  that a post-effective  amendment to a Registration
               Statement would be appropriate.

          g.   The Company shall use its best efforts to prevent the issuance of
               any  stop  order  or  other  suspension  of  effectiveness  of  a
               Registration Statement, or the suspension of the qualification of
               any of the  Registrable  Securities for sale in any  jurisdiction
               and,  if such an order or  suspension  is  issued,  to obtain the
               withdrawal of such order or  suspension at the earliest  possible
               moment  and  to  notify  each  Investor  who  holds   Registrable
               Securities  being  sold  (and,  in the  event of an  underwritten
               offering,  the  managing  underwriters)  of the  issuance of such
               order and the resolution  thereof or its receipt of actual notice
               of the initiation or threat of any proceeding for such purpose.

          h.   The Company  shall permit each  Investor a single firm of counsel
               or  such  other  counsel  as  thereafter  designated  as  selling
               stockholders' counsel by the Investors who hold a majority of the
               Registrable Securities being sold, to review and comment upon the
               Registration  Statement(s)  and all  amendments  and  supplements
               thereto at least  seven (7) days prior to their  filing  with the
               SEC,  and not file any  document in a form to which such  counsel
               reasonably  objects.  The Company  shall not submit a request for
               acceleration of the effectiveness of a Registration  Statement(s)
               or any amendment or supplement thereto without the prior approval
               of  such  counsel,   which  consent  shall  not  be  unreasonably
               withheld.

          i.   At the  request  of the  Investors  who  hold a  majority  of the
               Registrable  Securities being sold, the Company shall furnish, on
               the  date  that  Registrable   Securities  are  delivered  to  an
               underwriter, if any, for sale in connection with the Registration
               Statement (i) if required by an underwriter, a letter, dated such
               date, from the Company's independent certified public accountants
               in form and  substance  as is  customarily  given by  independent
               certified  public  accountants to underwriters in an underwritten
               public  offering,  addressed  to the  underwriters,  and  (ii) an
               opinion,  dated as of such  date,  of  counsel  representing  the
               Company for  purposes of such  Registration  Statement,  in form,
               scope and substance as is  customarily  given in an  underwritten
               public offering, addressed to the underwriters and the Investors.

          j.   The  Company  shall  make  available  for  inspection  by (i) any
               Investor,  (ii) any underwriter  participating in any disposition
               pursuant to a Registration Statement, (iii) one firm of attorneys
               and one firm of  accountants  or  other  agents  retained  by the
               Investors,  and (iv) one firm of  attorneys  retained by all such
               underwriters  (collectively,   the  "Inspectors")  all  pertinent
               financial and other records,  and pertinent  corporate  documents
               and properties of the Company (collectively,  the "Records"),  as
               shall be reasonably  deemed necessary by each Inspector to enable
               each Inspector to exercise its due diligence responsibility,  and
               cause the Company's  officers,  directors and employees to supply
               all  information  which any Inspector may reasonably  request for
               purposes of such due diligence provided, however, that each

                                        7

<PAGE>



               Inspector shall hold in strict  confidence and shall not make any
               disclosure  (except to an Investor) or use of any Record or other
               information  which the  Company  determines  in good  faith to be
               confidential,  and of which  determination  the Inspectors are so
               notified,  unless (a) the disclosure of such Records is necessary
               to  avoid  or  correct  a   misstatement   or   omission  in  any
               Registration  Statement or is otherwise  required  under the 1933
               Act,  (b) the  release of such  Records is ordered  pursuant to a
               final,   non-appealable   subpoena  or  order  from  a  court  or
               government body of competent jurisdiction, or (c) the information
               in such Records has been made  generally  available to the public
               other  than by  disclosure  in  violation  of  this or any  other
               agreement. Each Investor agrees that it shall, upon learning that
               disclosure  of  such  Records  is  sought  in  or by a  court  or
               governmental  body of  competent  jurisdiction  or through  other
               means,  give prompt  notice to the Company and allow the Company,
               at its  expense,  to  undertake  appropriate  action  to  prevent
               disclosure  of, or to obtain a protective  order for, the Records
               deemed confidential.

          k.   The Company shall hold in confidence  and not make any disclosure
               of  information  concerning  an Investor  provided to the Company
               unless (i) disclosure of such  information is necessary to comply
               with federal or state  securities  laws,  (ii) the  disclosure of
               such  information is necessary to avoid or correct a misstatement
               or omission in any Registration  Statement,  (iii) the release of
               such  information  is ordered  pursuant  to a  subpoena  or other
               final,  non-appealable order from a court or governmental body of
               competent  jurisdiction,  or (iv) such  information has been made
               generally  available  to the public other than by  disclosure  in
               violation of this or any other agreement. The Company agrees that
               it shall,  upon  learning  that  disclosure  of such  information
               concerning an Investor is sought in or by a court or governmental
               body of  competent  jurisdiction  or through  other  means,  give
               prompt  written  notice to such Investor and allow such Investor,
               at the Investor's  expense,  to undertake  appropriate  action to
               prevent  disclosure of, or to obtain a protective order for, such
               information.

          l.   The Company  shall use its best  efforts  either to (i) cause all
               the Registrable Securities covered by a Registration Statement to
               be  listed  on  each  national   securities   exchange  on  which
               securities  of the same class or series issued by the Company are
               then  listed,   if  any,  if  the  listing  of  such  Registrable
               Securities is then  permitted  under the rules of such  exchange,
               (ii) to secure  designation  and quotation of all the Registrable
               Securities  covered by the  Registration  Statement on the Nasdaq
               National  Market  System,  (iii) if,  despite the Company's  best
               efforts to satisfy the preceding  clause (i) or (ii), the Company
               is unsuccessful in satisfying the preceding clause (i) or (ii) to
               secure the inclusion for quotation on the Nasdaq  SmallCap Market
               for  such  Registrable   Securities  or,  (iv)  if,  despite  the
               Company's best efforts to satisfy the preceding clause (iii), the
               Company is unsuccessful in satisfying the preceding clause (iii),
               to secure the  inclusion  for  quotation on the  over-the-counter
               market for such Registrable Securities, and, without limiting the
               generality of the foregoing, in the case of clause (iii) or (iv),
               to arrange for at least two market  makers to  register  with the
               National Association of Securities Dealers, Inc. ("NASD") as such
               with

                                        8

<PAGE>



               respect to such Registrable Securities. The Company shall pay all
               fees and expenses in connection  with  satisfying  its obligation
               under this Section 3(l).

          m.   The  Company  shall   cooperate   with  the  Investors  who  hold
               Registrable   Securities   being   offered  and,  to  the  extent
               applicable,   any  managing   underwriter  or  underwriters,   to
               facilitate the timely  preparation  and delivery of  certificates
               (not bearing any restrictive legend) representing the Registrable
               Securities to be offered pursuant to a Registration Statement and
               enable such certificates to be in such  denominations or amounts,
               as the case may be, as the managing  underwriter or underwriters,
               if any, or, if there is no managing  underwriter or underwriters,
               the Investors may reasonably request and registered in such names
               as the  managing  underwriter  or  underwriters,  if any,  or the
               Investors  may  request.  Not  later  than the date on which  any
               Registration  Statement  registering  the  resale of  Registrable
               Securities  is declared  effective,  the Company shall deliver to
               its transfer  agent  instructions,  accompanied by any reasonably
               required  opinion of  counsel,  that permit  sales of  unlegended
               securities  in a timely  fashion that complies with then mandated
               securities   settlement   procedures   for   regular  way  market
               transactions.

          n.   The Company shall take all other reasonable  actions necessary to
               expedite  and   facilitate   disposition   by  the  Investors  of
               Registrable Securities pursuant to a Registration Statement.

          o.   The Company shall  provide a transfer  agent and registrar of all
               such Registrable  Securities not later than the effective date of
               such Registration Statement.

          p.   If  requested by the managing  underwriters  or an Investor,  the
               Company shall immediately  incorporate in a prospectus supplement
               or  post-effective  amendment  such  information  as the managing
               underwriters  and the Investors agree should be included  therein
               relating to the sale and distribution of Registrable  Securities,
               including,  without  limitation,  information with respect to the
               number of Registrable Securities being sold to such underwriters,
               the purchase price being paid therefor by such  underwriters  and
               with  respect  to any other  terms of the  underwritten  (or best
               efforts underwritten)  offering of the Registrable  Securities to
               be sold in such  offering;  make  all  required  filings  of such
               prospectus  supplement  or  post-effective  amendment  as soon as
               notified of the  matters to be  incorporated  in such  prospectus
               supplement or  post-effective  amendment;  and supplement or make
               amendments  to  any  Registration  Statement  if  requested  by a
               shareholder or any underwriter of such Registrable Securities.

          q.   The Company  shall use its best efforts to cause the  Registrable
               Securities covered by the applicable Registration Statement to be
               registered with or approved by such other  governmental  agencies
               or authorities as may be necessary to consummate the  disposition
               of such Registrable Securities.


                                        9

<PAGE>



          r.   The Company  shall  otherwise use its best efforts to comply with
               all  applicable  rules and  regulations  of the SEC in connection
               with any registration hereunder.

     4.   OBLIGATIONS OF THE INVESTORS.

          a.   At least  seven (7) days  prior to the first  anticipated  filing
               date of the Registration Statement, the Company shall notify each
               Investor in writing of the information the Company  requires from
               each such  Investor if such  Investor  elects to have any of such
               Investor's  Registrable  Securities  included in the Registration
               Statement.  It shall be a condition  precedent to the obligations
               of the  Company to  complete  the  registration  pursuant to this
               Agreement  with  respect  to  the  Registrable  Securities  of  a
               particular  Investor  that such  Investor  shall  furnish  to the
               Company  such  information   regarding  itself,  the  Registrable
               Securities  held by it and the intended  method of disposition of
               the  Registrable  Securities  held by it as shall  be  reasonably
               required  to  effect  the   registration   of  such   Registrable
               Securities  and shall execute such  documents in connection  with
               such registration as the Company may reasonably request.

          b.   Each Investor by such  Investor's  acceptance of the  Registrable
               Securities  agrees to  cooperate  with the Company as  reasonably
               requested by the Company in connection  with the  preparation and
               filing of the Registration  Statement(s)  hereunder,  unless such
               Investor has  notified the Company in writing of such  Investor's
               election to exclude all of such Investor's Registrable Securities
               from the Registration Statement.

          c.   In the event  Investors  holding a  majority  of the  Registrable
               Securities being  registered  determine to engage the services of
               an  underwriter,  each Investor  agrees to enter into and perform
               such Investor's obligations under an underwriting  agreement,  in
               usual  and  customary  form,   including,   without   limitation,
               customary indemnification and contribution obligations,  with the
               managing underwriter of such offering and take such other actions
               as are reasonably required in order to expedite or facilitate the
               disposition of the Registrable  Securities,  unless such Investor
               notifies  the Company in writing of such  Investor's  election to
               exclude all of such  Investor's  Registrable  Securities from the
               Registration Statement(s).

          d.   Each  Investor  agrees that,  upon receipt of any notice from the
               Company of the  happening  of any event of the kind  described in
               Section 3(g) or the first  sentence of 3(f),  such  Investor will
               immediately  discontinue  disposition of  Registrable  Securities
               pursuant  to  the   Registration   Statement(s)   covering   such
               Registrable  Securities  until  such  Investor's  receipt  of the
               copies of the supplemented or amended prospectus  contemplated by
               Section 3(g) or the first sentence of 3(f) and, if so directed by
               the Company,  such Investor  shall deliver to the Company (at the
               expense of the Company) or destroy all copies in such  Investor's
               possession,   of  the   prospectus   covering  such   Registrable
               Securities current at the time of receipt of such notice.


                                       10

<PAGE>



          e.   No Investor  may  participate  in any  underwritten  registration
               hereunder unless such Investor (i) agrees to sell such Investor's
               Registrable  Securities on the basis provided in any underwriting
               arrangements  approved by the  Investors  entitled  hereunder  to
               approve  such  arrangements,  (ii)  completes  and  executes  all
               questionnaires,  powers of  attorney,  indemnities,  underwriting
               agreements  and other  documents  reasonably  required  under the
               terms of such underwriting arrangements,  and (iii) agrees to pay
               its pro rata share of all underwriting discounts and commissions.

     5.   EXPENSES OF REGISTRATION.

     All reasonable expenses, other than underwriting discounts and commissions,
incurred in connection with registrations, filings or qualifications pursuant to
Sections 2 and 3, including,  without limitation, all registration,  listing and
qualifications fees, printers and accounting fees, and fees and disbursements of
counsel  for the  Company  and fees and  disbursements  of one  counsel  for the
Investors, shall be borne by the Company.

     6.   INDEMNIFICATION

     In the event any  Registrable  Securities  are  included in a  Registration
Statement under this Agreement:

          a.   To the fullest  extent  permitted by law, the Company  will,  and
               hereby does,  indemnify,  hold  harmless and defend each Investor
               who holds such Registrable Securities,  the directors,  officers,
               partners, employees, agents and each Person, if any, who controls
               any Investor within the meaning of the 1933 Act or the Securities
               Exchange  Act of 1934,  as  amended  (the  "1934  Act"),  and any
               underwriter  (as defined in the 1933 Act) for the Investors,  and
               the  directors  and  officers  of, and each  Person,  if any, who
               controls, any such underwriter within the meaning of the 1933 Act
               or the 1934 Act (each,  an  "Indemnified  Person"),  against  any
               losses,   claims,   damages,   liabilities,   judgments,   fines,
               penalties,  charges,  costs,  attorneys'  fees,  amounts  paid in
               settlement   or  expenses,   joint  or  several,   (collectively,
               "Claims")  incurred in investigating,  preparing or defending any
               action, claim, suit, inquiry, proceeding, investigation or appeal
               taken from the foregoing by or before any court or  governmental,
               administrative  or  other  regulatory  agency,  body or the  SEC,
               whether  pending or  threatened,  whether  or not an  indemnified
               party is or may be a party thereto  ("Indemnified  Damages"),  to
               which any of them may become  subject  insofar as such Claims (or
               actions or  proceedings,  whether  commenced  or  threatened,  in
               respect  thereof)  arise out of or are based upon: (i) any untrue
               statement or alleged  untrue  statement  of a material  fact in a
               Registration Statement or any post-effective amendment thereto or
               in any filing made in connection  with the  qualification  of the
               offering  under the  securities  or other  "blue sky" laws of any
               jurisdiction in which  Registrable  Securities are offered ("Blue
               Sky  Filing"),  or the  omission  or alleged  omission to state a
               material fact required to be stated  therein or necessary to make
               the statements therein, in light of the circumstances under which
               the statements therein were made, not misleading, (ii) any untrue
               statement or alleged untrue statement of

                                       11

<PAGE>



               a material fact contained in any  preliminary  prospectus if used
               prior to the effective date of such  Registration  Statement,  or
               contained in the final prospectus (as amended or supplemented, if
               the Company  files any amendment  thereof or  supplement  thereto
               with  the  SEC) or the  omission  or  alleged  omission  to state
               therein any material fact necessary to make the  statements  made
               therein, in light of the circumstances under which the statements
               therein  were made,  not  misleading,  or (iii) any  violation or
               alleged  violation  by the Company of the 1933 Act, the 1934 Act,
               any  other  law,  including,   without   limitation,   any  state
               securities law, or any rule or regulation  thereunder relating to
               the offer or sale of the  Registrable  Securities  pursuant  to a
               Registration  Statement (the matters in the foregoing clauses (i)
               through (iii) being, collectively,  "Violations"). Subject to the
               restrictions set forth in Section 6(d) with respect to the number
               of legal counsel,  the Company shall  reimburse the Investors and
               each such  underwriter  or controlling  person,  promptly as such
               expenses are incurred and are due and payable, for any legal fees
               or other reasonable  expenses incurred by them in connection with
               investigating  or  defending  any  such  Claim.   Notwithstanding
               anything to the contrary  contained herein,  the  indemnification
               agreement  contained in this Section 6(a): (i) shall not apply to
               a Claim arising out of or based upon a Violation  which occurs in
               reliance upon and in  conformity  with  information  furnished in
               writing to the Company by any  Indemnified  Person or underwriter
               for such Indemnified  Person expressly for use in connection with
               the  preparation  of  the  Registration  Statement  or  any  such
               amendment thereof or supplement  thereto,  if such prospectus was
               timely made  available by the Company  pursuant to Section  3(c);
               (ii) with respect to any preliminary prospectus,  shall not inure
               to the benefit of any such person from whom the person  asserting
               any such Claim purchased the Registrable  Securities that are the
               subject thereof (or to the benefit of any person controlling such
               person) if the untrue  statement  or  mission  of  material  fact
               contained  in the  preliminary  prospectus  was  corrected in the
               prospectus,  as then amended or supplemented,  if such prospectus
               was timely  made  available  by the  Company  pursuant to Section
               3(c), and the Indemnified  Person was promptly advised in writing
               not to use the incorrect  prospectus prior to the use giving rise
               to a violation and such Indemnified Person,  notwithstanding such
               advice,  used it; (iii) shall not be available to the extent such
               Claim is based on a failure  of the  Investor  to  deliver  or to
               cause  to be  delivered  the  prospectus  made  available  by the
               Company  (i)  and  (iv)  shall  not  apply  to  amounts  paid  in
               settlement of any Claim if such  settlement  is effected  without
               the prior written consent of the Company, which consent shall not
               be  unreasonably  withheld.  Such indemnity  shall remain in full
               force and effect  regardless of any  investigation  made by or on
               behalf of the  Indemnified  Person and shall survive the transfer
               of the  Registrable  Securities  by  the  Investors  pursuant  to
               Section 9.

          b.   In  connection  with  any  Registration  Statement  in  which  an
               Investor is participating, each such Investor agrees to severally
               and not jointly indemnify,  hold harmless and defend, to the same
               extent and in the same  manner as is set forth in  Section  6(a),
               the  Company,  each of its  directors,  each of its  officers who
               signs  the  Registration  Statement,  each  Person,  if any,  who
               controls  the  Company  within the meaning of the 1933 Act or the
               1934 Act (collectively  and together with an Indemnified  Person,
               an "Indemnified Party"), against any Claim or Indemnified Damages
               to which any of them may become subject, under the 1933

                                       12

<PAGE>



               Act,  the  1934  Act or  otherwise,  insofar  as  such  Claim  or
               Indemnified Damages arise out of or are based upon any Violation,
               in each case to the  extent,  and only to the  extent,  that such
               Violation  occurs in reliance upon and in conformity with written
               information  furnished to the Company by such Investor  expressly
               for use in  connection  with such  Registration  Statement;  and,
               subject to Section 6(d),  such Investor will  reimburse any legal
               or other expenses  reasonably incurred by them in connection with
               investigating  or defending  any such Claim;  provided,  however,
               that the indemnity  agreement  contained in this Section 6(b) and
               Section 7 shall not apply to amounts  paid in  settlement  of any
               Claim if such  settlement  is effected  without the prior written
               consent of such Investor, which consent shall not be unreasonably
               withheld;  provided, further, however, that the Investor shall be
               liable under this Section 6(b) for only that amount of a Claim or
               Indemnified  Damages as does not exceed the net  proceeds to such
               Investor  as a  result  of the  sale  of  Registrable  Securities
               pursuant to such  Registration  Statement.  Such indemnity  shall
               remain in full force and effect  regardless of any  investigation
               made by or on behalf of such Indemnified  Party and shall survive
               the  transfer  of the  Registrable  Securities  by the  Investors
               pursuant to Section 9.  Notwithstanding  anything to the contrary
               contained herein, the indemnification agreement contained in this
               Section 6(b) with respect to any preliminary prospectus shall not
               inure to the  benefit  of any  Indemnified  Party  if the  untrue
               statement  or  omission  of  material   fact   contained  in  the
               preliminary  prospectus  was  corrected  on a timely basis in the
               prospectus, as then amended or supplemented.

          c.   The  Company  shall  be  entitled  to  receive  indemnities  from
               underwriters,   selling  brokers,  dealer  managers  and  similar
               securities   industry   professionals    participating   in   any
               distribution,  to the same extent as provided above, with respect
               to information such persons so furnished in writing expressly for
               inclusion in the Registration Statement.

          d.   Promptly  after receipt by an  Indemnified  Person or Indemnified
               Party under this Section 6 of notice of the  commencement  of any
               action  or  proceeding  (including  any  governmental  action  or
               proceeding)   involving  a  Claim  such  Indemnified   Person  or
               Indemnified  Party shall,  if a Claim in respect thereof is to be
               made against any indemnifying party under this Section 6, deliver
               to the  indemnifying  party a written notice of the  commencement
               thereof,  and the  indemnifying  party  shall  have the  right to
               participate  in,  and,  to the extent the  indemnifying  party so
               desires,  jointly  with any other  indemnifying  party  similarly
               noticed,  to assume  control of the defense  thereof with counsel
               mutually   satisfactory  to  the   indemnifying   party  and  the
               Indemnified  Person or the Indemnified Party, as the case may be;
               provided,  however,  that an  Indemnified  Person or  Indemnified
               Party  shall  have the right to retain its own  counsel  with the
               fees and expenses to be paid by the  indemnifying  party,  if, in
               the reasonable  opinion of counsel  retained by the  indemnifying
               party,  the  representation  by such  counsel of the  Indemnified
               Person or Indemnified  Party and the indemnifying  party would be
               inappropriate  due to actual  or  potential  differing  interests
               between  such  Indemnified  Person or  Indemnified  Party and any
               other party  represented by such counsel in such proceeding.  The
               Company  shall pay  reasonable  fees for only one separate  legal
               counsel  for the  Investors,  and  such  legal  counsel  shall be
               selected by the

                                       13

<PAGE>



               Investors  holding a  majority  in  interest  of the  Registrable
               Securities  included in the  Registration  Statement to which the
               Claim relates.  The Indemnified Party or Indemnified Person shall
               cooperate  fully with the  indemnifying  party in connection with
               any  negotiation  or defense  of any such  action or claim by the
               indemnifying  party and shall furnish to the  indemnifying  party
               all information  reasonably available to the Indemnified Party or
               Indemnified  Person  which  relates to such action or claim.  The
               indemnifying   party   shall  keep  the   Indemnified   Party  or
               Indemnified  Person fully  apprised at all times as to the status
               of  the  defense  or any  settlement  negotiations  with  respect
               thereto. No indemnifying party shall be liable for any settlement
               of any action,  claim or proceeding  effected without its written
               consent, provided, however, that the indemnifying party shall not
               unreasonably  withhold,   delay  or  condition  its  consent.  No
               indemnifying party shall,  without the consent of the Indemnified
               Party or Indemnified Person,  consent to entry of any judgment or
               enter  into any  settlement  or other  compromise  which does not
               include  as an  unconditional  term  thereof  the  giving  by the
               claimant or plaintiff to such  Indemnified  Party or  Indemnified
               Person of a release  from all  liability in respect to such claim
               or  litigation.   Following   indemnification   as  provided  for
               hereunder,  the  indemnifying  party shall be  subrogated  to all
               rights  of the  Indemnified  Party  or  Indemnified  Person  with
               respect to all third parties,  firms or corporations  relating to
               the matter for which  indemnification  has been made. The failure
               to deliver  written  notice to the  indemnifying  party  within a
               reasonable time of the  commencement of any such action shall not
               relieve  such   indemnifying   party  of  any  liability  to  the
               Indemnified  Person or  Indemnified  Party under this  Section 6,
               except to the extent that the indemnifying party is prejudiced in
               its ability to defend such action.

          e.   The  indemnification  required by this Section 6 shall be made by
               periodic  payments of the amount thereof during the course of the
               investigation  or  defense,  as and when  bills are  received  or
               Indemnified Damages are incurred.

          f.   The indemnity agreements contained herein shall be in addition to
               (i) any cause of action or similar right of the Indemnified Party
               or Indemnified  Person against the indemnifying  party or others,
               and (ii) any liabilities the indemnifying party may be subject to
               pursuant to the law.

     7.   CONTRIBUTION.

     To the extent any indemnification by an indemnifying party is prohibited or
limited by law, the indemnifying  party agrees to make the maximum  contribution
with respect to any amounts for which it would otherwise be liable under Section
6 to the fullest  extent  permitted  by law;  provided,  however,  that:  (i) no
contribution  shall be made under  circumstances  where the maker would not have
been liable for  indemnification  under the fault standards set forth in Section
6;  (ii)  no   seller   of   Registrable   Securities   guilty   of   fraudulent
misrepresentation (within the meaning of Section 11(f) of the 1933 Act) shall be
entitled to contribution  from any seller of Registrable  Securities who was not
guilty of fraudulent misrepresentation;  and (iii) contribution by any seller of
Registrable

                                       14

<PAGE>



Securities shall be limited in amount to the net amount of proceeds  received by
such seller from the sale of such Registrable Securities.

     8.   REPORTS UNDER THE 1934 ACT.

     With a view to making  available to the  Investors the benefits of Rule 144
promulgated  under the 1933 Act or any other  similar rule or  regulation of the
SEC that may at any time permit the investors to sell  securities of the Company
to the public without registration ("Rule 144"), the Company agrees to:

          a.   make and keep public  information  available,  as those terms are
               understood and defined in Rule 144;

          b.   file  with the SEC in a  timely  manner  all  reports  and  other
               documents required of the Company under the 1933 Act and the 1934
               Act so long as the Company remains  subject to such  requirements
               (it  being   understood  that  nothing  herein  shall  limit  the
               Company's  obligations  under  Section  4(c)  of  the  Securities
               Purchase  Agreement)  and the  filing of such  reports  and other
               documents is required for the applicable  provisions of Rule 144;
               and

          c.   furnish  to  each   Investor  so  long  as  such   Investor  owns
               Registrable  Securities,  promptly  upon  request,  (i) a written
               statement by the Company that it has complied  with the reporting
               requirements  of Rule 144, the 1933 Act and the 1934 Act,  (ii) a
               copy of the most recent annual or quarterly report of the Company
               and such other reports and documents so filed by the Company, and
               (iii) such other  information  as may be reasonably  requested to
               permit the investors to sell such securities pursuant to Rule 144
               without registration.

     9.   ASSIGNMENT OF REGISTRATION RIGHTS.

     The rights to have the Company register Registrable  Securities pursuant to
this  Agreement  shall  be  automatically  assignable  by the  Investors  to any
transferee of all or any portion of Registrable  Securities if: (i) the Investor
agrees in writing with the  transferee or assignee to assign such rights,  and a
copy of such  agreement  is furnished  to the Company  within a reasonable  time
after such assignment;  (ii) the Company is, within a reasonable time after such
transfer  or  assignment,  furnished  with  written  notice  of (a) the name and
address of such  transferee or assignee,  and (b) the securities with respect to
which  such  registration  rights  are  being  transferred  or  assigned;  (iii)
immediately  following  such transfer or assignment  the further  disposition of
such  securities by the transferee or assignee is restricted  under the 1933 Act
and applicable  state  securities  laws;  (iv) at or before the time the Company
receives the written  notice  contemplated  by clause (ii) of this  sentence the
transferee or assignee  agrees in writing with the Company to be bound by all of
the  provisions  contained  herein;  (v) such  transfer  shall have been made in
accordance  with  the  applicable   requirements  of  the  Securities   Purchase
Agreement;  (vi) such transferee shall be an "accredited  investor" as that term
is defined in Rule 501 of Regulation D promulgated under the 1933 Act; and (vii)
in the event the

                                       15

<PAGE>



assignment  occurs  subsequent to the date of  effectiveness of the Registration
Statement  required to be filed pursuant to Section 2(a), the transferee  agrees
to pay all reasonable  expenses of amending or supplementing  such  Registration
Statement to reflect such assignment.

     10.  AMENDMENT OF REGISTRATION RIGHTS.

     Provisions of this Agreement may be amended and the observance  thereof may
be waived (either generally or in a particular instance and either retroactively
or  prospectively),  only with the written  consent of the Company and Investors
who hold  two-thirds  of the  Registrable  Securities.  Any  amendment or waiver
effected in accordance  with this Section 10 shall be binding upon each Investor
and the Company.

     11.  MISCELLANEOUS.

          a.   A person  or  entity  is  deemed  to be a holder  of  Registrable
               Securities  whenever  such  person or entity  owns of record such
               Registrable  Securities.  If  the  Company  receives  conflicting
               instructions,  notices or  elections  from two or more persons or
               entities  with respect to the same  Registrable  Securities,  the
               Company  shall  act upon the  basis of  instructions,  notice  or
               election  received from the registered  owner of such Registrable
               Securities.

          b.   Any notices consents, waivers or other communications required or
               permitted to be given under the terms of this  Agreement  must be
               in  writing  and will be deemed to have been  delivered  (i) upon
               receipt, when delivered personally;  (ii) upon receipt, when sent
               by facsimile,  provided a copy is mailed by U.S.  certified mail,
               return receipt  requested;  (iii) three (3) days after being sent
               by U.S. certified mail, return receipt requested,  or (d) one (1)
               day after deposit with a nationally recognized overnight delivery
               service,  in each case properly addressed to the party to receive
               the  same.   The  addresses   and  facsimile   numbers  for  such
               communications shall be:

               If to the Company:            Eat At Joe's Ltd.
                                             Suite 118
                              670 White Plains Road
                           Scarsdale, New York 105883
                            Facsimile: (914) 725-8663

               With a copy to:               Larry Pareds, Esq.
                                             James Isberg, Esq.
                                             Beckman, Millman & Sanders
                                             116 John Street, Suite 1313
                                             New York, New York 10038
                                             Facsimile:  (212) 406-3750



                                       16

<PAGE>



               If to a  Buyer,  to  its  address  and  facsimile  number  on the
               Schedule of Buyers,  with copies to such  Buyer's  counsel as set
               forth on the  Schedule of Buyers.  Each party shall  provide five
               (5) days' prior  written  notice to the other party of any change
               in address or facsimile number.

          c.   Failure of any party to exercise  any right or remedy  under this
               Agreement or otherwise, delay by a party in exercising such right
               or remedy, shall not operate as a waiver thereof.

          d.   This Agreement shall be governed by and interpreted in accordance
               with the laws of the  State of  Delaware  without  regard  to the
               principles  of  conflict  of  laws.  If  any  provision  of  this
               Agreement shall be invalid or unenforceable in any  jurisdiction,
               such invalidity or unenforceability shall not affect the validity
               or  enforceability  of the  remainder  of this  Agreement in that
               jurisdiction or the validity or  enforceability  of any provision
               of this Agreement in any other jurisdiction.

          e.   This Agreement and the Securities  Purchase Agreement  constitute
               the entire agreement among the parties hereto with respect to the
               subject  matter  hereof and thereof.  There are no  restrictions,
               promises, warranties or undertakings,  other than those set forth
               or  referred  to  herein  and  therein.  This  Agreement  and the
               Securities  Purchase Agreement supersede all prior agreements and
               understandings  among the  parties  hereto  with  respect  to the
               subject matter hereof and thereof.

          f.   Subject to the  requirements  of Section 9, this Agreement  shall
               inure to the  benefit  and of and be binding  upon the  permitted
               successors and assigns of each of the parties hereto.

          g.   The headings in this  Agreement are for  convenience of reference
               only and shall not limit or otherwise affect the meaning hereof.

          h.   This   Agreement  may  be  executed  in  two  or  more  identical
               counterparts,  each of which shall be deemed an original  but all
               of  which  shall  constitute  one and the  same  agreement.  This
               Agreement,  once  executed by a party,  may be  delivered  to the
               other party  hereto by facsimile  transmission  of a copy of this
               Agreement  bearing the signature of the party so delivering  this
               Agreement.

          i.   Each  party  shall  do and  perform,  or  cause  to be  done  and
               performed,  all such further acts and things,  and shall  execute
               and deliver all such other agreements, certificates,  instruments
               and documents, as the other party may reasonably request in order
               to carry out the  intent  and  accomplish  the  purposes  of this
               Agreement and the consummation of the  transactions  contemplated
               hereby.



                                       17

<PAGE>



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


     COMPANY:                                BUYERS:

     EAT AT JOE'S LTD.                       ___________________________________


     By: _____________________________       By: _______________________________
     Name: Joseph Fiore                      Name: _____________________________

     Its:  Chairman of the Board, Chief      Its:
           Executive Officer, and Chief
           Financial Officer




                                       18

<PAGE>


                               SCHEDULE OF BUYERS



     Buyer Address
     Buyer Name                               and Facsimile Number




                                                        EXHIBIT 21


                           SUBSIDIARIES OF THE COMPANY

                           Eat Joe's U of P., Inc.
                           E. A. J. Phl, Airport, Inc.
                           Eat at Joe's Gallery, Inc.
                           E. A. J. Enterprises, Inc.
                           Eat at Joe's Harborplace, Inc.
                           E. A. J. Shoppington, Inc.
                           Eat at Joe's Neshaminy, Inc.
                           Eat at Joe's Plymouth Incorporated
                           E. A. J. Danbury, Inc.





                                                         Exhibit 23.1

                          INDEPENDENT AUDITORS' CONSENT

     We consent to the incorporation by reference in this Registration Statement
of Eat at Joe's,  Ltd. on Form SB-2 of our reports dated March 23, 1998,  and to
reference to us under the heading "Experts" in the Prospectus,  which is part of
this Registration Statement.


/s/ ROBISON, HILL & CO.

Salt Lake City, Utah
October 14, 1998


<TABLE> <S> <C>


<ARTICLE>                     5
<LEGEND>
     THIS SCHEDULE  CONTAINS SUMMARY  FINANCIAL  INFORMATION  EXTRACTED FROM THE
BALANCE OF EAT AT JOE'S LTD. AS OF JUNE 30, 1998 AND  DECEMBER  31, 1997 AND THE
RELATED  STATEMENTS OF OPERATIONS AND CASH FLOWS FOR THE SIX MONTHS AND THE YEAR
THEN ENDED AND IS  QUALIFIED  IN ITS  ENTIRETY BY  REFERENCE  TO SUCH  FINANCIAL
STATEMENTS.
</LEGEND>
<MULTIPLIER>                    1000
       
<S>                             <C>                       <C>
<PERIOD-TYPE>                   6-MOS                     YEAR 
<FISCAL-YEAR-END>               DEC-31-1998               DEC-31-1997
<PERIOD-END>                    JUN-30-1998               DEC-31-1997
<CASH>                                 430                       233
<SECURITIES>                             0                         0
<RECEIVABLES>                            0                         0
<ALLOWANCES>                             0                         0
<INVENTORY>                              9                         7
<CURRENT-ASSETS>                       478                       284
<PP&E>                                4081                      1808
<DEPRECIATION>                          66                        12
<TOTAL-ASSETS>                        4636                      2315
<CURRENT-LIABILITIES>                 2748                      1443
<BONDS>                                  0                         0
                    0                         0
                              0                         0
<COMMON>                                 1                         1
<OTHER-SE>                            1886                       871
<TOTAL-LIABILITY-AND-EQUITY>          4636                      2315
<SALES>                                464                        85
<TOTAL-REVENUES>                       464                        85
<CGS>                                  331                        57
<TOTAL-COSTS>                          331                        57
<OTHER-EXPENSES>                       856                       323
<LOSS-PROVISION>                         0                         0
<INTEREST-EXPENSE>                      14                         7
<INCOME-PRETAX>                       (737)                     (299)
<INCOME-TAX>                             0                         0
<INCOME-CONTINUING>                      0                         0
<DISCONTINUED>                           0                         0
<EXTRAORDINARY>                          0                         0
<CHANGES>                              (85)                        0
<NET-INCOME>                          (822)                     (299)
<EPS-PRIMARY>                        (0.11)                    (0.02)
<EPS-DILUTED>                        (0.11)                    (0.02)
        



</TABLE>


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