VERMONT TEDDY BEAR CO INC
10KSB, 1996-09-26
DOLLS & STUFFED TOYS
Previous: METEOR INDUSTRIES INC, 10-Q/A, 1996-09-26
Next: INVESCO MULTIPLE ASSET FUNDS INC, 24F-2NT, 1996-09-26



                   U.S. Securities and Exchange Commission
                           Washington, D.C. 20549

                                 Form 10-KSB
Check the appropriate box:

[X]   ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES 
        EXCHANGE ACT OF 1934
      [Fee Required]
      For the fiscal year ended June 30, 1996
                                -------------

[ ]   TRANSITION REPORT UNDER SECTION 13 OR 15(d) OF THE SECURITIES 
        EXCHANGE ACT OF 1934
      [No Fee Required]
           
        Commission file number 1-12580
                               -------

                      THE VERMONT TEDDY BEAR CO., INC.
               (Name of small business issuer in its charter)

              New York                               03-0291679
   (State or other jurisdiction of                (I.R.S. Employer
    incorporation or organization)               Identification No.)


                      2236 Shelburne Road  P.O. Box 965
                          Shelburne, Vermont  05482
                               (802) 985-3001
                  (Address of principal executive offices)

Securities registered under Section 12(b) of the Exchange Act:

Title of each class                   Name of each exchange on which registered

Common Stock, par value               NASDAQ National Market &
- -----------------------               ------------------------
 $.05 per share                        The Pacific Stock Exchange
 --------------                        --------------------------

Securities registered under Section 12(g) of the Exchange Act:

                   Common Stock, par value $.05 per share
                --------------------------------------------
                              (Title of class)

Check whether the issuer (1) filed all reports required to be filed by 
Section 13 or 15(d) of the Exchange Act during the past 12 months (or for 
such shorter period that the registrant was required to file such reports), 
and (2) has been subject to such filing requirements for the past 90 days.
Yes _X_   No ___

Check if there is not disclosure of delinquent filers in response to 
Item 405 of Regulation S-B contained in this form, and no disclosure will be 
contained, to the best of registrant's knowledge, in definitive proxy or 
information statements incorporated by reference in Part III of this Form 
10-KSB or any amendment to this Form 10-KSB. [ ]

The issuer's revenues for its most recent fiscal year ended June 30, 
1996 were $17,039,618.

The aggregate market value of the voting stock held by non-affiliates 
of the issuer, based on the average high and low prices of such stock on 
September 20, 1996, as reported on NASDAQ, was $14,225,062.

As of September 18, 1996, there were 5,172,750 shares of the issuer's 
common stock issued and outstanding.

                      Documents Incorporated By Reference

The following documents, in whole or in part, are specifically 
incorporated by reference in the indicated part of this Annual Report on 
Form 10-KSB:

Proxy Statement for 1996 Annual Meeting of the issuer's stockholders: 
Part III, Items 9, 10, 11 and 12.

Transitional Small Business Disclosure Format (check one): Yes ___; No _X_




                      The Vermont Teddy Bear Co., Inc.
                       1996 Form 10-KSB Annual Report


                              Table of Contents
                              -----------------

                                                                        Page
                                                                        ----

Item 1.    Description of Business                                        1

Item 2.    Description of Property                                        6

Item 3.    Legal Proceedings                                              7

Item 4.    Submission of Matters
           to a Vote of Security Holders                                  7

Item 5.    Market for Common Equity
           and Related Stockholder Matters                                7

Item 6.    Management's Discussion
           and Analysis or Plan of Operation                              9

Item 7.    Financial Statements                                          13

Item 8.    Changes In and Disagreements With Accountants
           on Accounting and Financial Disclosure                        13

Item 9.    Directors, Executive Officers, Promoters and Control
           Persons; Compliance With Section 16(a) of the Exchange Act    13

Item 10.   Executive Compensation                                        13

Item 11.   Security Ownership of Certain Beneficial Owners
           and Management                                                14

Item 12.   Certain Relationships and Related Transactions                14

Item 13.   Exhibits and Reports on Form 8-K                              14



Item 1.  Description of Business(1)

      Founded in 1981 and incorporated in 1984, The Vermont Teddy Bear Co., 
Inc. (the "Company"), with its principal offices at 2236 Shelburne Road, 
Shelburne, Vermont, is a designer, manufacturer, and direct marketer of teddy 
bears and related products.

- -------------------
<F1>  The Company owns the following trademarks or service marks mentioned
      in this Annual Report, which are registered or for which an application
      to register is pending: Teddy Bear-Gram[registered trademark], Bear 
      Counselor[registered trademark], Racer Ted[registered trademark] and
      Bear-Gram[service trademark].  The Company also has applications
      pending to register the following trademarks or service marks: The
      Vermont Teddy Bear Company[trademark], the Company's logo, and Vermont
      Bear-Gram[service trademark], Acme Cartoon Company[trademark], The
      Acme Moving Picture Group[trademark], Teddy Treats[trademark], Teddy
      Togs[trademark], Bear Bottoms[trademark], Make A Friend For
      Life[trademark], The All-American Teddy Bear[trademark] and The Great
      American Teddy Bear[trademark].


                       Principal Distribution Methods

      The Company uses a variety of channels to market its products, of which 
the largest is Bear-Grams, comprising 77 percent of net revenues in the fiscal 
year ended June 30, 1996.  Other principal avenues of distribution include 
direct mail catalogs, Company-owned retail stores, and licensing agreements.   
The Company's sales are heavily seasonal, with Valentine's Day, Christmas, and 
Mother's Day as the Company's largest sales seasons, respectively.

      Bear-Grams are personalized teddy bears which are delivered directly to 
recipients for special occasions such as birthdays, anniversaries, weddings, 
new births, and holidays.  Orders for Bear-Grams are generally placed by 
calling a toll-free telephone number (1-800-829-BEAR), and speaking to Company 
sales representatives, called Bear Counselors.  The Company offers teddy bears 
in a variety of sizes and colors, as well as approximately 100 different teddy 
bear outfits to further personalize the Bear-Gram.  Orders placed by 4:00pm can
be shipped the same day; packages are delivered primarily via United Parcel 
Service by next-day air, second-day air, or ground delivery service.

      The Bear-Gram has been the most significant factor in the historical 
growth of the Company.  Although Bear-Grams were introduced on a small scale in
1985, the Company's marketing effort throughout the 1980's focused on 
wholesaling teddy bears to specialty stores and direct retail through its own 
outlets.  Shortly before Valentine's Day in 1990, the Company introduced radio 
advertising of its Bear-Gram product in New York City, offering listeners a 
toll-free number for customers to order Bear-Grams from the Company's facility 
in Vermont.  This test proved to be successful, and primarily through Bear-Gram
sales, the Company increased its total sales from approximately $351,000 in 
1989 to a peak of $20,561,000 in 1994, before declining over the subsequent 
eighteen months.  Total sales were $17,040,000 for the twelve months ended June
30, 1996.

      Since 1990, the Company has expanded its Bear-Gram radio marketing 
strategy beyond New York City, to include other metropolitan areas and 
syndicated radio programs carried by stations across the United States.  During 
the twelve-month period ended June 30, 1996, the Company regularly placed 
advertising on a total of forty-nine radio stations in seven of the twenty 
largest market areas in the United States, as well as on two syndicated 
networks.  For Valentine's Day, the Company's peak Bear-Gram sales season, the 
Company advertised on seventy-one radio stations in eleven different markets 
areas, as well as on three syndicated networks.

      The following table shows the Company's largest markets and most frequent 
reasons given by customers for purchasing the Company's products:


<TABLE>
<CAPTION>
                         Percentage of orders
                         for the twelve months
                         ended June 30,
                         1996          1995
                         ----          ----
<S>                      <C>           <C>
Markets
    New York City        35.5%         38.6%
    Boston                9.5%          9.5%
    Philadelphia          8.9%          7.3%
    Chicago               7.3%          8.5%
    Los Angeles           4.0%          3.8%

Reasons for Purchases
    Valentine's Day      20.8%         19.2%
    Birthdays            13.4%         15.0%
    New Births           12.8%          9.9%
    Get Wells            12.0%         10.4%
    Christmas             8.6%         10.4%

</TABLE>

      In an effort to diversify the Company's distribution channels, the 
Company has placed a greater emphasis on other forms of marketing, including 
direct mail catalogs.  For the fiscal year ended June 30, 1996, direct mail 
accounted for seven percent of net revenues.  The Company introduced its first 
catalog for Christmas of 1992, and has come to accumulate an in-house mailing 
list of approximately 1,067,000 names.  In the twelve months ended June 30, 
1996, more than 14 million circulated pages were mailed to prospective 
customers, and the Company intends to increase the number of pages in 
circulation in the year ahead.  For the Fall/Christmas 1996 edition, the 
Company has entered into agreements to rent or exchange additional catalog 
names from companies such as Saks Fifth Avenue, Hammacher-Schlemmer, FAO 
Schwartz, and The Walt Disney Company. 

      The Company is also seeking to increase its revenues through Company-
owned retail stores.  The factory store, located ten miles south of Burlington, 
Vermont in the town of Shelburne, was second only to Bear-Grams in its 
contribution to sales in the fiscal year ended June 30, 1996, at 13 percent of 
net revenues.  During this period, store sales grew 19 percent from the twelve-
month period ended June 30, 1995.  The Company has actively promoted family 
tours of its teddy bear factory and store in Shelburne, which drew over 130,000 
visitors in the twelve-month period ended June 30, 1996, compared to 85,000 
visitors for the twelve months ended June 30, 1995.  In an effort to make a 
visit to the factory more entertaining and draw additional traffic, the Company 
has invested over $100,000 in the renovation of its store, which included the 
implementation of Make A Friend For Life, where visitors can participate in the 
creation of their own teddy bear.

      On July 1, 1996, the Company opened a second retail store, located on 
Route 16 in North Conway, New Hampshire.  The Company chose the North Conway 
location because of the summer, foliage, and ski-season traffic passing through 
the area.  The Company also recently entered into a non-binding letter of 
intent to lease 6,000 square feet of retail space in Freeport, Maine, beginning 
August 1, 1997.  The proposed location, currently the Bartol Library on Main 
Street, is proximate to L.L. Bean and other retailers.  The Company intends to 
pursue leases in other locations in the year ahead.

      The Company views licensing as another potential source of revenue.  For 
the fiscal year ended June 30, 1996, licensing contributed less than one 
percent of the Company's net revenues.  On September 11, 1995, the Company 
entered into a licensing agreement with Tyco, Inc., under which Tyco has 
manufactured miniature bears bearing the Vermont Teddy Bear name, though no 
material royalties have yet been received.  The agreement with Tyco, Inc. will 
continue through December 31, 1998.  In addition, the Company has entered into 
a licensing agreement with the Theodore Roosevelt Association, though no 
products have been introduced at this date.  The Company believes this 
partnership is worthwhile, as it links the Company to the history of the teddy 
bear, which was created in 1902 by Morris Michtom to honor President Roosevelt,
who chose not to shoot a bear cub while on a hunting trip.  The 
Company intends to pursue additional licensing agreements in the year ahead.


                       Competitive Business Conditions

      The Company competes with a number of companies which sell teddy bears in 
the United States, including, but not limited to, Steiff of Germany, Dakin, 
North American Bear, and Gund.  The Company also competes with a number of 
sellers of flowers, balloons, candy, cakes, and other gift items, which can be 
ordered by phone for special occasions and delivered by express service in a 
manner similar to Bear-Grams.  Many of these competitors have greater 
financial, sales, and marketing resources than the Company.  On occasion, the 
Company has also become aware of competitors, seeking to market the sale of 
teddy bears in a manner similar to Bear-Grams.  Although the Company believes 
that none of these companies have remained in business for extended periods, 
there are no material barriers to entry into this market.  Accordingly, there 
can be no assurance that other companies, including those with greater 
resources and capital, will not seek to compete directly with the Company.


                             Principal Products

      From its inception, the Company's focus has been to design and 
manufacture the best teddy bears made in America, using quality American 
materials and labor. The Company believes that, apart from its own manufactured 
product, most of the teddy bears sold in the United States are manufactured in 
foreign countries.  The Company has sought to respond to customer demand for 
American-made products by using American materials, with the exception of 
mohair and a "super plush" fabric on its premium bears, which are obtained from 
European suppliers, as well as one color of its standard plush, which is 
currently sourced from Canada.  The Company produces many different sizes of 
bears, ranging from 11" to 72" tall, in six standard colors.  Virtually all of 
the Company's teddy bears have moveable joints, a feature associated with 
traditional, high-quality teddy bears.  Additionally, approximately 100 
different bear outfits are manufactured, including ballerina bears, birthday 
bears, bride and groom bears, business bears, nurse bears, and sports bears.  
The Company believes that it is the largest manufacturer of teddy bears made 
exclusively in the United States.

      During the last fiscal year, the Company installed a new perpetual 
inventory system to better manage the production process and inventory levels.

      In addition to its own manufactured product, the Company sells items 
related to teddy bears, as well as merchandise featuring the logo of The 
Vermont Teddy Bear Company.  Items such as apparel, jewelry, and ornaments are 
available primarily in the Company's retail stores and through the direct mail 
catalog.  Recently, the Company has begun to sell stuffed toys which have been 
manufactured by other companies, such as Gund and Steiff of Germany.  The 
Company believes that this trend will continue in the future, as the Company 
actively re-positions itself to merchandise all things related to teddy bears, 
including products from other stuffed toy manufacturers.


       Sources and Availability of Materials, Supplies, and Production

      Raw materials for the Company's bears (largely comprised of stuffing, 
plush fur, eyes, and joints) are obtained from several domestic suppliers.  The 
Company presently purchases certain of its raw materials from single suppliers, 
but believes that alternate sources of supply at competitive prices are 
obtainable, should conditions warrant.  Fabric for all teddy bears is cut at 
the Company's Shelburne factory, prior to sewing.  Sewing of bear parts (arms, 
legs, bodies, and heads) is done by employees, as well as by homeworkers and 
subcontractors.  Once individual parts are sewn, they are returned to the 
factory for mechanical stuffing.  The bears are assembled by attaching the 
stuffed parts to the bears with plastic joints, hand-stuffing the bodies, and 
hand-stitching the backs.  The Company also produces outfits for the bears, 
which are then "dressed" to meet customer requests.


                      Patents, Trademarks, and Licenses

      The Company's name in combination with its original logo is a registered 
trademark in the United States. The Company also owns the registered service 
marks "Teddy Bear-Gram," "Bear Counselor," and "Racer Ted," and has 
applications pending to register the current Company logo, "The Vermont Teddy 
Bear Company," "Bear-Gram," "Vermont Bear-Gram," "Acme Cartoon Company," "The 
Acme Moving Picture Group," "Teddy Treats," "Teddy Togs," "Bear Bottoms," "Make 
A Friend For Life," "The All-American Teddy Bear," and "The Great American 
Teddy Bear."

      Although the Company has continuously used the mark "Bear-Gram" since 
April 1985, its initial application to register that mark, filed June 13, 1990, 
was rejected by the United States Patent and Trademark office due, among other 
things, to prior registration of the mark "Bear-A-Grams," which was issued to 
another company on June 7, 1988. Although the Company subsequently abandoned 
its initial "Bear-Gram" service mark application, it believes it is entitled to 
use "Bear-Gram" by virtue of its prior use of that mark.  Accordingly, the 
Company has  reapplied to register "Bear-Gram" and has applied to register the 
service mark "Vermont Bear-Gram."

      According to its trademark application, the registrant of "Bear-A-Gram" 
uses that mark to send greeting cards. To the Company's knowledge, the 
"Bear-A-Gram" mark is not presently used to compete with the Company's sending 
of personalized teddy bears. There can be no assurance, however, that the 
holder of "Bear-A-Gram" will not seek to use or license the use of that mark to 
sell products competing directly with the Company, or will not seek to prevent 
the Company from using  "Bear-Gram" in the marketing of its products. The 
Company would vigorously respond to any such action. If, however, the Company 
is prohibited from using "Bear-Gram" or any of its other trademarks or service 
marks, or is required to obtain a license for such use, any of these 
developments could have a material adverse effect upon the Company's sales.

      In addition, a federal trademark application was filed in April 1992 by 
Donna L. Boyce, of Hyde Park, Massachusetts, for the mark "Teddygrams." Based 
on materials submitted with her application, Ms. Boyce is seeking trademark 
protection to sell personalized teddy bears. In response, the Company filed a 
notice of opposition, and, in November 1993, the U.S. Patent and Trademark 
Office instituted the opposition against Ms. Boyce's application to register 
"Teddygrams."  On April 19, 1996, a Motion for Summary Judgement in favor of 
the Company was denied.  The Company entered into a settlement agreement with 
Ms. Boyce as of August 1, 1996, which requires the Company to dismiss its 
opposition to the application to register "Teddygrams," and requires Ms. Boyce 
to dismiss her opposition to the Company's application to register "Bear-Gram" 
and "Teddy Bear-Gram."  The Company has agreed to pay a total of $35,000 to 
reimburse Ms. Boyce's attorney's fees and other costs related to her opposition 
of the Company's trademarks, and to acquire the right of first refusal on Ms. 
Boyce's "Teddygrams" mark.

      The Company also claims copyright, service mark or trademark protection 
for its teddy bear designs, its marketing slogans, and its advertising copy and 
promotional literature. However, many aspects of the Company's marketing 
techniques and product line are not protected and could be replicated by 
competitors. 


                                  Employees

      As of June 30, 1996, the Company employed 180 individuals, of whom 86 
persons were employed in production-related functions, 66 persons were employed 
in sales and marketing positions, and 28 were employed in general and 
administrative positions.  No employees are members of a union, and the Company 
believes it enjoys favorable relations with all employees.

      The Company supplements its regular in-house work force with homeworkers 
who perform production functions at their homes.  The level of outsourced work 
fluctuates with Company production targets; at June 30, 1996, there were 
fifteen homeworkers producing product for the Company.  Homeworkers are treated 
by the Company as independent contractors for all purposes, except for 
withholding of social security taxes.  Being independent contractors, 
homeworkers are free to accept or reject work offered by the Company.  This 
working relationship allows the Company to adapt to fluctuations in seasonal 
production demands.


Item 2.  Description of Property

      Prior to July 1995, the Company's principal offices and retail store 
occupied 29,000 square feet of space at The Commons, a village-style retail 
shopping complex in Shelburne, Vermont.  The Company was also leasing 
approximately 20,000 square feet in a warehouse in nearby Williston, Vermont, 
used for inventory storage, manufacturing of outfits, and functions associated 
with the homeworker network, as well as an additional 19,000 square feet of 
inventory storage at a second location in Williston, Vermont.

      In July 1995, in an effort to consolidate the Company's disparate 
locations and improve manufacturing flow, the Company moved its principal 
offices, along with its retail store, manufacturing, sales, and fulfillment 
operations to its newly-constructed 62,000 square foot building, located on a 
57-acre site along U.S. Route 7 in Shelburne, Vermont.  The new site is two 
miles south of the Company's former location, and ten miles south of 
Burlington, Vermont.  The Company purchased the site for approximately 
$817,000, and the cost of improving the site and constructing the new facility 
was approximately $7.1 million.  On September 26, 1995, the Company entered 
into a $3.5 million commercial loan with the Vermont National Bank, secured by 
a first mortgage on the new facility, as well as general business assets.  
Repayment of the mortgage loan is based on a thirty-year fixed principal 
payment schedule with a balloon payment due on September 26, 1997.

      The Company has a three-year lease on 10,000 square feet of inventory 
space at a separate location in Shelburne, Vermont, one mile north of the 
factory, for $14,000 annually.  The Company also entered into a five-year 
agreement to lease 6,000 square feet in North Conway, New Hampshire for $46,800 
annually, and has entered into a non-binding letter of intent to lease 6,000 
square feet in Freeport, Maine for ten years, beginning in August 1997, for 
$240,000 annually.


Item 3.  Legal Proceedings

      The Company is not a party to any material legal proceedings.  On August 
26, 1996, the Company and Ms. Boyce filed a Stipulation of Dismissal with the 
U.S. Patent and Trademark Office to cancel the proceedings related to the 
"Teddygrams" mark.  (See Item 1 "Patents, Trademarks, and Licenses.")  


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

      There was no matter submitted to a vote of security holders during the 
fourth quarter of the fiscal year covered by this report.


Item 5.  Market for Common Equity and Related Stockholder Matters

                             Market Information

      At the time of the initial public offering of 1,172,500 shares of the 
Company's Common Stock in November, 1993, the Company's Common Stock had been 
approved for quotation on NASDAQ and the Pacific Stock Exchange under the 
symbols "BEAR" and "VTB," respectively.  To date, NASDAQ has been the principal 
market for the exchange of the freely tradeable shares of the Company's Common 
Stock.  Effective July 31, 1996, the Company voluntarily de-listed from the 
Pacific Stock Exchange as a result of minimal trading volume. Between the July 
1, 1994 and June 30, 1996, the high and low sales prices for a share of the 
Company's Common Stock as quoted on NASDAQ were as follows:

<TABLE>
<CAPTION>

Quarter Ended          High     Low
- -------------          ----     ---

<C>                    <C>      <C>
June 30, 1996          $3.63    $2.38
March 31, 1996         $3.75    $2.75
December 31, 1995      $5.13    $3.13
September 30, 1995     $6.25    $3.25

June 30, 1995          $4.50    $3.00
March 31, 1995         $4.88    $2.75
December 31, 1994      $7.50    $4.50
September 31, 1994     $7.75    $4.50
</TABLE>


                          Description of Securities

      Immediately prior to the Company's initial public offering, there were 
4,000,000 shares of the Company's Common Stock outstanding, held of record by 
nine shareholders.  As a result of this 1,000,000 share initial public offering 
and the Underwriters' purchase of an additional 172,500 shares to cover over-
allotments in connection therewith, there were 5,172,500 shares of the 
Company's Common Stock outstanding immediately following the offering.  On 
March 8, 1995, the Company purchased 12,000 common shares in the open market, 
and continues to hold these shares as treasury stock.  On March 1, 1996, 250 
shares of the Company's Common Stock were issued pursuant to the exercise of an 
employee Incentive Stock Option.  As a result of these activities, there were 
5,160,750 shares of the Company's Common Stock outstanding, held of record by 
1,380 shareholders as of June 30, 1996.

      There are 90 shares of non-voting Series A Preferred Stock, held of 
record by one shareholder, with a liquidation value of $10,000 per share, and a 
cumulative dividend at a rate of eight percent per annum.  There has been no 
change in the number of Series A preferred shares, and the original shareholder 
remains the sole shareholder of Series A Preferred Stock.

      Subsequent to the close of the fiscal year ended June 30, 1996, the 
Company privately placed $550,000 of Series B convertible Preferred Stock on 
July 12, 1996.  The 204,912 Series B preferred shares, held of record by twelve 
shareholders, are not entitled to any dividends or voting rights, but each 
share is convertible into one share of the Company's Common Stock at any time 
on or after July 12, 1997.  Accompanying the issuance of the Preferred Stock 
were warrants to purchase 204,912 shares of the Company's Common Stock, subject 
to certain anti-dilution rights, at an exercise price of $2.434 per share, 
which are exercisable between July 12, 1997 and July 12, 1999.  In addition, 
finder's warrants for 10,245 common shares were issued with the same terms and 
conditions.  Common shares issued as the result of the conversion of the Series 
B Preferred Stock and/or the exercise of the warrant shall be considered 
"restricted securities" and shall be subject to certain registration rights.  
On liquidation, dissolution, or winding up of the Company, holders of Series B 
Preferred Stock are entitled to be paid on a pari passu basis with any holders 
of Series A Preferred Stock.


                                  Dividends

      The Company has never paid cash dividends on any shares of its Common 
Stock, and the Company's Board of Directors intends to continue this policy for 
the foreseeable future.  Earnings, if any, will be used to finance the 
development and expansion of the Company's business.  The Company's ability to 
pay dividends on its Common Stock is limited by the preferences of the 
outstanding Preferred Stock of the Company and may be further limited by the 
terms of Preferred Stock issued or indebtedness incurred by the Company in the 
future.  Future dividend policy will depend upon the Company's earnings, 
capital requirements, financial condition and other factors considered relevant 
by the Company's Board of Directors.  The Series A Preferred Stock is entitled 
to receive cumulative dividends of eight percent per annum, which are payable 
before any dividend may be paid upon, or set apart for, the Common Stock 
outstanding.  The Series B Preferred Stock is not entitled to receive 
dividends.


Item 6.  Management's Discussion and Analysis or Plan of Operation

      The following discussion and analysis provides information that the 
Company's management believes is relevant to an assessment and understanding of 
the Company's results of operations and financial condition.  The discussion 
should be read in conjunction with the financial statements and footnotes which 
appear elsewhere in this report.

      In June 1995, the Company changed its year end from December 31 to June 
30.  The financial analysis in this section compares (i) the twelve months 
ended June 30, 1996 to the twelve months ended June 30, 1995 (unaudited), (ii) 
the twelve months ended June 30, 1996, to the six-month Transition Period ended 
June 30, 1995, and (iii) the six-month Transition Period ended June 30, 1995 to 
the twelve months ended December 31, 1994.  Comparisons including the 
Transition Period are presented to highlight significant one-time charges and 
other material changes in financial condition.


                            Results of Operations

Comparison of Fiscal Year 1996 and the twelve month period ended June 30, 1995 
(unaudited)

      Net revenues for the fiscal year ended June 30, 1996 totalled 
$17,040,000, a decrease of $3,005,000 from net revenues of $20,045,000 in the 
comparable twelve-month period ended June 30, 1995.  Focused on improving 
profitability during the last fiscal year, management chose to eliminate 
unprofitable marketing initiatives and resist price discounting, which 
contributed to a fifteen percent decrease in total net revenues.  By business 
segment, retail store net revenues improved by $346,000, wholesale net revenues 
rose $130,000, and licensing revenues increased $106,000 in the fiscal year 
just completed, compared to the twelve-month period ended June 30, 1995.  Radio 
Bear-Gram revenues decreased $2,559,000, while direct mail net revenues 
declined by $547,000.  The European test market, which generated $162,000 in 
net revenues for the twelve months ended June 30, 1995, was closed in that 
year, and accordingly, no revenue was generated in the fiscal year ended June 
30, 1996.

      Gross margin decreased by $1,213,000 to $9,731,000 for the fiscal year 
ended June 30, 1996, from $10,944,000 for the twelve months ended June 30, 
1995.  As a percentage of net revenues, gross margin increased to 57.1 percent 
from 54.6 percent.  The Company's move to its new facilities in July 1995 
resulted in improved manufacturing flow and efficiency.  During the last fiscal 
year, the Company installed a new perpetual inventory system to better manage 
the production process and inventory levels.

      Marketing and selling expenses totalled $6,287,000, or 36.9 percent of 
net revenues, for the fiscal year ended June 30, 1996, a decline from 
$9,121,000, or 45.5 percent of net revenues, for the comparable period ending 
June 30, 1995.  This $2,834,000 decrease largely resulted from elimination of 
unprofitable marketing initiatives, such as NASCAR sponsorship, television 
advertising, and European expansion, as well as a curtailment of certain 
unprofitable radio advertising.  Reduction in sales and marketing personnel 
also contributed.

      General and administrative expenses were $2,955,000 for the fiscal year 
ended June 30, 1996, compared to $4,343,000 for the twelve-month period ended 
June 30, 1995.  As a percentage of net revenues, general and administrative 
expenses fell to 17.3 percent from 21.7 percent.  The largest factor in this 
$1,388,000 decrease is related to the separation agreement with the Company's 
former Chief Executive Officer amounting to approximately $620,000, which was 
fully accrued and expensed in June 1995.  Workforce reductions, reduced travel 
and entertainment expenses, the elimination of administrative rent, cutbacks in 
consulting, and the end of expenses related to the Europe test market also 
contributed to the decrease.

      The Company experienced an operating profit of $489,000 for the fiscal 
year ended June 30, 1996, compared to a $2,520,000 operating loss for the 
twelve months ended June 30, 1995.  Improved operating results, despite lower 
net revenues, resulted from increased gross margins, decreased marketing and 
selling expenses, and reduced general and administrative expenses, as discussed 
above.

      Net interest income decreased to $41,000 for the year ended June 30, 
1996, from $192,000 last year, principally as a result of lower cash balances.  
Interest expense totalled $441,000 and $35,000 for the twelve month periods 
ended June 30, 1996, and 1995, respectively.  This increase was primarily due 
to interest costs associated with the mortgage loan on the Company's new 
facility.

      Despite posting positive earnings for the fiscal year ended June 30, 
1996, no tax provision was recorded for the period, due to the Company's 
utilization of NOL carryforwards.  For the twelve months ended June 30, 1995, 
the Company recorded a tax provision of $61,000.

      As a result of the foregoing factors, the net income to Common 
Stockholders for the fiscal year ended June 30, 1996 was $152,000, compared to 
a net loss to Common Stockholders of $2,494,000 for the twelve months ended 
June 30, 1995.  By an agreement dated April 12, 1996, the sole holder of the 
Series A Preferred Stock waived her right to receive $72,000 in dividends which 
would have accumulated and accrued during the fiscal year ended June 30, 1996, 
as well as $54,000 worth of dividends accrued in the nine months ending June 
30, 1995, in exchange for a five-year warrant to purchase 43,826 shares of 
Common Stock at an exercise price of $2.875 per share.  Preferred Stock 
dividends totalling $72,000 were declared during the twelve-month period ended 
June 30, 1995.


Comparison of Fiscal Year 1996 and the Transition Period ended June 30, 1995

      On June 19, 1995, John Sortino stepped down as President and CEO of the 
Company.  As part of this separation agreement, Mr. Sortino was awarded a 
bonus, and the forgiveness of outstanding amounts due to the Company.  The 
entire amount due to Mr. Sortino under the separation agreement was accrued and 
expensed within the Transition Period based upon the fact that the Company will 
not seek services from him in the future.  This accrual resulted in a charge to 
general and administrative expenses of approximately $620,000.

      For the six months ended June 30, 1995, the Company recorded income tax 
expense of $216,000, due to the establishment of a valuation allowance of 
$1,026,000 to fully reserve the Company's net deferred tax assets resulting 
form net operating loss carryforwards and temporary differences at June 30, 
1995.


Comparison of the Transition Period ended June 30, 1995 to Fiscal Year 1994

      Other than the information presented in "Comparison of The Fiscal Year 
1996 and the Transition Period ended June 30, 1995," the Company believes there 
were no additional significant one-time charges or material changes in 
financial condition.


                                Income Taxes

      At June 30, 1996, the Company's tax and book reporting year end, net 
operating loss carryforwards ("NOLs") amounted to approximately $2,360,000 for 
Federal income tax purposes.  In the absence of an "ownership change" of the 
Company, as defined in Section 382 of the Internal Revenue Code of 1986, as 
amended, the Company's NOLs are available to reduce the Federal income taxes of 
the Company in future taxable periods.  In the event of a change of ownership, 
the utilization of NOLs by the Company would be subject to an annual 
limitation.  The limitation would be equal to the product of a prescribed rate 
(which is published each month by the Internal Revenue Service) and the fair 
market value of the Company's Common Stock immediately prior to such ownership 
change.  The NOLs expire in varying amounts through 2007.  In addition, as a 
result of the change in the tax reporting year end to June 30, 1995, certain 
amounts of the NOLs (approximately $1,700,000) are deductible ratably over a 
six-year period beginning June 30, 1996.


                       Liquidity and Capital Resources

      As of June 30, 1996, the Company's cash position increased to $1,122,000, 
from $1,071,000 at June 30, 1995.  Of the $1,122,000, $365,000 is classified as 
restricted cash; there was $100,000 of restricted cash at June 30, 1995.  The 
largest component of the restricted cash is $300,000 restricted by a debt 
service reserve, which was required as part of the Company's loan agreement 
with the Vermont National Bank.  Reduced inventory levels and an increase in 
debt financing more than offset reductions in accounts payable, lower accrued 
expenses, and purchases of property, plant, and equipment.

      Inventory levels of materials and finished goods and work-in-process 
totalled $1,975,000 at June 30, 1996, compared to $3,042,000 at June 30, 1995.  
The Company undertook an internal initiative to reduce its inventory levels in 
the fiscal year by better utilizing existing raw material inventories in the 
manufacture of new product, and by accelerating efforts to sell finished goods 
already held in inventory.

      Accounts payable totalled $1,354,000 at June 30, 1996, compared to 
$2,513,000 at June 30, 1995.  This decrease is largely reflected by reduced 
purchases of inventoried items and a contraction in marketing and selling 
expenses.  Accrued expenses were $473,000 at June 30, 1996, compared to 
$860,000 at June 30, 1995.  The largest reduction in this category was in 
accrued severance payable, related to the separation agreement with the 
Company's former Chief Executive Officer, who resigned on June 19, 1995.

      The Company has available a $1,000,000 revolving line of credit from 
Vermont National Bank.  The line of credit, established September 26, 1995, 
bears interest at a variable rate of 2 percent above the prime rate, is secured 
by all assets of the Company, and has a one-year maturity.  There was no 
borrowing under the line at June 30, 1996.  The Company is currently in the 
process of securing a new line of credit.

      On December 26, 1995, Green Mountain Capital L.P. agreed to lend the 
company up to $500,000 in the form of five-year term notes.  At June 30, 1996, 
there was $180,000 in principal outstanding.  The original amount of the note 
was $200,000, the minimum borrowing required by the terms of the agreement.  
The notes bear interest at 12 percent per annum, are repaid in monthly 
installments through December 26, 2000, and are secured by a subordinated 
security interest in the Company's personal property.  In addition, Green 
Mountain Capital is entitled to receive warrants to purchase 4,000 shares of 
Vermont Teddy Bear Company Common Stock, at an exercise price of $3.375 per 
share, for each $100,000 advanced to the Company.  The right to exercise these 
warrants begins December 26, 1997, and expires the earlier of December 26, 2002 
or five years after full repayment of the loan.  Accordingly, warrants to 
purchase a total of 8,000 shares of the Company's Common Stock have been 
granted to Green Mountain Capital as of June 30, 1996.

      Subsequent to the close of the fiscal year, the Company privately placed 
$550,000 of Series B convertible Preferred Stock on July 12, 1996.  The 204,912 
newly-issued preferred shares are not entitled to any dividends or voting 
rights, but are convertible into 204,912 shares of the Company's Common Stock, 
subject to certain anti-dilution rights, at any time on or after July 12, 1997.
Accompanying the issuance of the Preferred Stock were warrants to purchase 
204,912 shares of the Company's Common Stock at an exercise price of $2.434 per 
share, and are exercisable between July 12, 1997 and July 12, 1999.  In 
addition, finder's warrants for 10,245 common shares were issued with the same 
terms and conditions.  Common shares issued as the result of the conversion of 
the Series B Preferred Stock and/or the exercise of the warrants shall be 
considered "restricted securities" and shall be subject to certain registration 
rights.

      Management believes that the amount and structure of financing available 
to the Company, as well as cash flows from operations, will be sufficient to 
meet the Company's working capital needs and planned capital expenditures for 
the next twelve months.


Item 7.  Financial Statements

      The list of financial statements set forth under the caption "Index to 
Financial Statements" on page F-1 below is incorporated herein by reference.

Item 8.  Changes In and Disagreements With Accountants on Accounting and 
         Financial Disclosure

      Not applicable.

Item 9.  Directors, Executive Officers, Promoters and Control Persons; 
         Compliance With Section 16(a) of the Exchange Act

      Information concerning the directors and executive officers of the 
company, their terms of office, the periods during which they have served, 
their personal business experiences is included in the Company's definitive 
Proxy Statement for its 1996 Annual Meeting and is specifically incorporated 
herein by reference.


Item 10. Executive Compensation

      Information regarding compensation of the Company's directors and 
officers is included in the Company's definitive Proxy Statement for its 1996 
Annual Meeting and is specifically incorporated herein by reference.

Item 11. Security Ownership of Certain Beneficial Owners and Management

      Information with respect to the beneficial ownership of the outstanding 
shares of the Company's Common Stock by: (i) all persons owning of record, or 
beneficially to the knowledge of the Company, more than five percent of the 
outstanding shares, (ii) each director and executive officer of the Company 
individually, and (iii) all directors and officers of the Company as a group, 
is included in the Company's definitive Proxy Statement for its 1996 Annual 
Meeting and is specifically incorporated herein by reference.

Item 12. Certain Relationships and Related Transactions

      Information regarding certain relationships and transactions between the 
Company and its directors, director-nominees, executive officers, and the 
family members of these individuals is included in the Company's definitive 
Proxy Statement for its 1996 Annual Meeting and is specifically incorporated 
herein by reference.


Item 13. Exhibits and Reports on Form 8-K

                                  Exhibits

      The following designated exhibits are, as indicated below, either filed 
herewith or have heretofore been filed with the Securities and Exchange 
Commission under the Securities Act of 1933 or the Securities Exchange Act of 
1934 and are referred to and incorporated herein by reference to such filings.

Exhibit No.   Description
- -----------   -----------

3.3           Restated Certificate of Incorporation of the Company, (filed
              herein)

4.1           Representative's Warrant issued to Barington Capital Group, L.P.
              upon the consummation of the initial public offering of the
              Company's Common Stock in November, 1993 (filed with the
              Securities and Exchange Commission as exhibit 4.1 to the
              Company's 1993 Annual Report on Form 10-KSB (File No. 33-69898)
              and incorporated herein by reference)

4.2           Form of Common Stock Certificate (filed with the Securities and 
              Exchange Commission as exhibit 4.2 to the Company's Registration
              Statement on Form SB-2 (File No. 33-69898) and incorporated
              herein by reference)

4.3           Form of Warrant, issued in connection with the private placement
              of 204,912 shares of the Company's Series B Convertible Preferred
              Stock (filed herein)

4.4           Form of Subscription Agreement issued in connection with the
              private placement of 204,912 shares of the Company's Series B
              Convertible Preferred Stock (filed herein)

4.5           Waiver of Joan H. Martin, dated April 12, 1996, issued in
              connection with waiver of accrued dividends on Series A Preferred
              Stock (filed herein)

4.6           Warrant to purchase 43,826.087 shares of the Company's Common
              Stock, dated April 12, 1996, issued in connection with Joan H.
              Martin's waiver of accrued dividends on Series A Preferred Stock
              (filed herein)
 
10.2          Stock warrants issued to Edmund H. Shea, Jr. IRA, Allan Lyons
              and William Maines in connection with the bridge financing prior
              to the initial public offering of the Company's Common Stock in
              November, 1993 (a form of which was filed with the Securities and
              Exchange Commission as exhibit 10.2 to the Company's Registration
              Statement on Form SB-2 (File No. 33-69898) and incorporated
              herein by reference)

10.10         Incentive Stock Option Plan adopted by the Company on August 16, 
              1993, with form of Incentive Stock Option Agreement (filed with
              the Securities and Exchange Commission as exhibit 10.10 to the
              Company's Registration Statement on Form SB-2 (File No. 33-69898)
              and incorporated herein by reference)

10.11         Securities Purchase Agreement, dated June 10, 1987 between the 
              Company and VTB Investment Group and Joan Hixon Martin (filed
              with the Securities and Exchange Commission as exhibit 10.11 to
              the Company's Registration Statement on Form SB-2 (File No.
              33-69898) and incorporated herein by reference)

10.12         Agreement, dated as of June 19, 1995, between the Company and
              John N. Sortino, providing the terms of Mr. Sortino's separation
              agreement with the Company (filed with the Securities and
              Exchange Commission as exhibit 10.12 to the Company's 10-KSB for
              the transition period ending June 30, 1995 and incorporated
              herein by reference)

10.13         Employment Agreement and Loan Arrangement, dated July 31, 1995, 
              between the Company and R. Patrick Burns providing the terms of
              Mr. Burns' employment with the Company as Chief Executive Officer
              (filed with the Securities and Exchange Commission as exhibit
              10.13 to the Company's 10-KSB for the transition period ending
              June 30, 1995 and incorporated herein by reference)

10.14         Employment Agreement, dated November 1, 1993, between the Company
              and Spencer C. Putnam (filed with the Securities and Exchange
              Commission as exhibit 10.14 to the Company's Registration
              Statement on Form SB-2 (File No. 33-69898) and incorporated
              herein by reference)

10.17         Commitment Letter issued by Vermont National Bank, Burlington, 
              Vermont, dated September 18, 1995, in connection with a
              commercial mortgage loan and a line of credit loan (filed with
              the Securities and Exchange Commission as exhibit 10.17 to the
              Company's 10-KSB for the transition period ended June 30, 1995
              and incorporated herein by reference)

10.18         Loan Agreement, dated September 26, 1995, between the Company and
              Vermont National Bank regarding $3,500,000 Term Loan and
              $1,000,000 Line of Credit Loan (filed with the Securities and
              Exchange Commission as exhibit 10.18 to the Company's 10-KSB for
              the transition period ended June 30, 1995 and incorporated herein
              by reference) 

10.19         Commercial Term Note, dated September 26, 1995, issued in
              connection with the $3,500,000 Term Loan of Vermont National Bank
              (filed with the Securities and Exchange Commission as exhibit
              10.19 to the Company's 10-KSB for the transition period ended
              June 30, 1995 and incorporated herein by reference)

10.20         Commercial Time Note, dated September 26, 1995, issued in
              connection with the $1,000,000 Line of Credit Loan of Vermont
              National Bank (filed with the Securities and Exchange Commission
              as exhibit 10.20 to the Company's 10-KSB for the transition
              period ended June 30, 1996 and incorporated herein by reference)

10.24         Amended 1993 Incentive Stock Option Plan of the Company, amended
              as of November 28, 1995 (filed with the Securities and Exchange
              Commission as exhibit 10.24 to the Company's 10-QSB for the
              quarter ended December 31, 1995 and incorporated herein by
              reference)

10.25         Loan Agreement, dated December 26, 1995, between Green Mountain 
              Capital, L.P. and the Company in connection with a $500,000 Term
              Loan (filed with the Securities and Exchange Commission as
              exhibit 10.25 to the Company's 10-QSB for the quarter ended
              December 31, 1995 and incorporated herein by reference)

10.26         Convertible Note, dated December 26, 1995, in the principal
              amount of $200,000, issued in connection with the $500,000 Term
              Loan of Green Mountain Capital (filed with the Securities and
              Exchange Commission as exhibit 10.26 to the Company's 10-QSB for
              the quarter ended December 31, 1995 and incorporated herein by
              reference)
  
10.27         Stock Purchase Warrant Agreement, dated December 26, 1995, in 
              connection with the $500,000 Term Loan of Green Mountain Capital
              (filed with the Securities and Exchange Commission as exhibit
              10.27 to the Company's 10-QSB for the quarter ended December 31,
              1995 and incorporated herein by reference)

10.28         Employment and Loan Agreements, dated June 30, 1996, between the 
              Company and R. Patrick Burns (filed herein)

10.29         Employment Agreement, dated July 1, 1996, between the Company and
              Elisabeth B. Robert (filed herein)

23.1          Consent of KPMG Peat Marwick, LLP, dated September 26, 1995
              (filed with the Securities and Exchange Commission as exhibit
              23.1 to the Company's 10-KSB for the transition period ended June
              30, 1995 and incorporated herein by reference)
  
23.2          Consent of Arthur Andersen, dated September 26, 1996 (filed
              herein)

23.3          Consent of KPMG Peat Marwick, LLP, dated September 26, 1996
              (filed herein)

24            Power of Attorney (filed with the Securities and Exchange
              Commission as exhibit 24 to the Company's Registration Statement
              on Form SB-2 (File No. 33-69898) and incorporated herein by
              reference.

27            Financial Data Schedule (filed herein)


                             Reports on Form 8-K

      No reports on Form 8-K were filed during the fourth quarter of 1996.

      Pursuant to the requirements of Section 13 or 15(d) of the Securities 
Exchange Act of 1934, the Company has duly caused this report to be signed on 
its behalf by the undersigned, thereunto duly authorized.

                                       THE VERMONT TEDDY BEAR CO., INC.


Dated:  September 19, 1996      By:  /s/ R. Patrick Burns
                                     ----------------------------------------
                                     R. Patrick Burns, President


      Pursuant to the requirements of the Securities Exchange Act of 1934, this 
report has been signed below by the following persons on behalf of the Company 
and in the capacities and on the date indicated.



Dated:  September 20, 1996      By:  /s/ R. Patrick Burns
                                     ------------------------------------------
                                     R. Patrick Burns, Director, President, and
                                     Chief Executive Officer


Dated:  September 20, 1996      By:  /s/ David W. Garrett
                                     ------------------------------------------
                                     David W. Garrett, Director


Dated:  September 23, 1996      By:  /s/ Fred Marks
                                     ------------------------------------------
                                     Fred Marks, Director, and Chairman of
                                     the Board


Dated:  __________________      By: 
                                     ------------------------------------------
                                     Joan Hixon Martin, Director

                
Dated:  September 20, 1996      By:  /s/ Spencer C. Putnam
                                     ------------------------------------------
                                     Spencer C. Putnam, Director,
                                     Secretary and Chief Operating Officer


Dated:  September 23, 1996      By:  /s/ Elisabeth B. Robert
                                     ------------------------------------------
                                     Elisabeth B. Robert, Director, Treasurer,
                                     and Chief Financial Officer




                      The Vermont Teddy Bear Co., Inc.

                            FINANCIAL STATEMENTS
                        AS OF JUNE 30, 1996 AND 1995
                       TOGETHER WITH AUDITORS' REPORT


                  REPORT OF INDEPENDENT PUBLIC ACCOUNTANTS

To the Stockholders and Board of Directors of
The Vermont Teddy Bear Co., Inc.:

We have audited the accompanying balance sheet of The Vermont Teddy Bear 
Co., Inc. (a New York corporation) as of June 30, 1996, and the related 
statements of operations, stockholders' equity and cash flows for the year 
then ended.  These financial statements are the responsibility of the 
Company's management.  Our responsibility is to express an opinion on these 
financial statements based on our audit.

We conducted our audit 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 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 audit provides a 
reasonable basis for our opinion.

In our opinion, the financial statements referred to above present fairly, 
in all material respects, the financial position of The Vermont Teddy Bear 
Co., Inc. as of June 30, 1996, and the results of its operations and its 
cash flows for the year then ended, in conformity with generally accepted 
accounting principles.



/s/ ARTHUR ANDERSEN LLP

Boston, Massachusetts
August 30, 1996


INDEPENDENT AUDITORS' REPORT

To the Stockholders and Board of Directors of
The Vermont Teddy Bear Co., Inc.:

We have audited the accompanying balance sheet of The Vermont Teddy Bear 
Co., Inc. as of June 30, 1995, and the related statements of operations, 
stockholders' equity and cash flows for the six months ended June 30, 1995 
and for the twelve months ended December 31, 1994.  These financial 
statements are the responsibility of the Company's management.  Our 
responsibility is to express an opinion on these financial statements based 
on our audit.

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 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 audit provides a 
reasonable basis for our opinion.

In our opinion, the financial statements referred to above present fairly, 
in all material respects, the financial position of The Vermont Teddy Bear 
Co., Inc. as of June 30, 1995, and the results of its operations and its 
cash flows for the six months ended June 30, 1995 and for the twelve months 
ended December 31, 1994, in conformity with generally accepted accounting 
principles.



/s/ ARTHUR ANDERSEN LLP

Stamford, Connecticut
September 6, 1995, except as to the first two paragraphs in Note 5
which is as of September 26, 1995


                      The Vermont Teddy Bear Co., Inc.

                               BALANCE SHEETS
                           JUNE 30, 1996 AND 1995

                                   ASSETS

<TABLE>
<CAPTION>

                                                     1996            1995
- --------------------------------------------------------------------------------

<S>                                                  <C>             <C>
CURRENT ASSETS:
  Cash and cash equivalents (includes restricted
   cash of $365,000 and $100,000 at June 30, 1996
   and 1995, respectively)                           $ 1,121,500     $ 1,070,862
  Accounts receivable, trade                             131,550         122,679
  Inventories                                          1,974,731       3,042,484
  Prepaid expenses and other current assets              277,502         213,236
  Deferred income taxes                                  240,585         126,393
                                                     ---------------------------
      Total current assets                             3,745,868       4,575,654
Property And Equipment, Net                           10,300,318      10,493,214
Deposits And Other Assets                                 98,086         102,676
Note Receivable                                           95,000         190,000
                                                     ---------------------------
      Total assets                                   $14,239,272     $15,361,544
                                                     ===========================

                    LIABILITIES AND STOCKHOLDERS' EQUITY

Current liabilities:
  Current portion of-      
    Long-term debt                                   $   187,095     $    27,805
    Capital lease obligations                            104,146         126,306
  Accounts payable                                     1,353,698       2,513,468
  Accrued expenses                                       449,048         860,440
  Income taxes payable                                    37,365          90,889
                                                     ---------------------------
      Total current liabilities                        2,131,352       3,618,908
                                                     ---------------------------
Long-Term Debt, net of current portion                 3,505,812       3,252,379
Other Liabilities                                         84,430         204,430
Capital Lease Obligations, net of current portion        312,814         347,874
Deferred Income Taxes                                    240,585         126,393
                                                     ---------------------------
      Total liabilities                                6,274,993       7,549,984
                                                     ---------------------------
Stockholders' Equity:
  Preferred stock, $.05 par value-      
    Authorized--1,000,000 shares Series A      
    Issued and outstanding--90 shares                    900,000         900,000
Common stock, $.05 par value-      
  Authorized--20,000,000 shares      
  Issued--5,172,750  shares      
  Outstanding--5,160,750 and 5,160,500 shares at 
   June 30, 1996 and 1995, respectively                  258,638         258,625
  Additional paid-in capital                          10,074,595      10,073,842
  Treasury stock, at cost, 12,000 shares                (106,824)       (106,824)
  Accumulated deficit                                 (3,162,130)     (3,314,083)
                                                     ---------------------------
      Total stockholders' equity                       7,964,279       7,811,560
                                                     ---------------------------
      Total liabilities and stockholders' equity     $14,239,272     $15,361,544
                                                     ===========================
</TABLE>

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


                      The Vermont Teddy Bear Co., Inc.

                          Statements of Operations
       for the Twelve Months Ended June 30, 1996 and 1995 (Unaudited),
                 for the Six Months Ended June 30, 1995 and
                for the Twelve Months Ended December 31, 1994

<TABLE>
<CAPTION>
                                                                                           Twelve
                                           Twelve          Twelve          Six Months      Months Ended
                                           Months Ended    Months Ended    Ended           December 31,
                                           June 30, 1996   June 30, 1995   June 30, 1995   1994
- -------------------------------------------------------------------------------------------------------
                                                           (Unaudited)

<S>                                        <C>             <C>             <C>             <C>
Net Revenues                               $17,039,618     $20,044,796     $11,082,596     $20,560,566

Cost of Goods Sold                           7,309,038       9,101,028       5,169,178       8,619,580
                                           -----------------------------------------------------------

      Gross profit                           9,730,580      10,943,768       5,913,418      11,940,986
                                           -----------------------------------------------------------

Selling, General and Administrative
 Expenses:
  Selling expenses                           6,287,208       9,121,023       5,192,346       8,907,440
  General and administrative expenses        2,954,601       4,342,608       2,849,723       3,311,306
                                           -----------------------------------------------------------
                                             9,241,809      13,463,631       8,042,069      12,218,746
                                           -----------------------------------------------------------

      Operating income (loss)                  488,771      (2,519,863)     (2,128,651)       (277,760)

Interest Income                                 41,092         192,156          67,214         248,987

Interest Expense                              (441,146)        (35,002)        (24,517)        (24,848)

Other Income                                    63,236           1,620               -           1,620
                                           -----------------------------------------------------------

      Income (loss) before income taxes        151,953      (2,361,089)     (2,085,954)        (52,001)

Income Tax (Provision) Benefit                       -         (61,388)       (216,114)         69,524
                                           -----------------------------------------------------------

      Net income (loss)                        151,953      (2,422,477)     (2,302,068)         17,523

Preferred Stock Dividends                            -         (72,000)        (36,000)        (72,000)
                                           -----------------------------------------------------------

      Net income (loss), common
       stockholders                        $   151,953     $(2,494,477)    $(2,338,068)    $   (54,477)
                                           ===========================================================

Net Income (Loss) Per Common Share         $      0.03     $     (0.48)    $     (0.45)    $     (0.01)
                                           ===========================================================

Weighted Average Number of Shares
 Outstanding                                 5,160,583       5,160,500       5,160,500       5,164,057
                                           ===========================================================
</TABLE>

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


                      The Vermont Teddy Bear Co., Inc.

                     Statements of Stockholders' Equity
               for the Twelve Months Ended December 31, 1994,
                   the Six Months Ended June 30, 1995 and
                    the Twelve Months Ended June 30, 1996

<TABLE>
<CAPTION>

                              Preferred Stock     Common Stock             Additional
                              ----------------    ---------------------    Paid-in        Treasury     Accumulated    Stockholders'
                              Shares  Amount      Shares       Amount      Capital        Stock        Deficit        Equity
- -----------------------------------------------------------------------------------------------------------------------------------

<S>                           <C>     <C>         <C>          <C>         <C>            <C>          <C>            <C>
Balance, December 31, 1993    90      $900,000    5,172,500    $258,625    $10,073,842    $       -    $  (921,538)   $10,310,929

  Net income                   -             -            -           -              -            -         17,523         17,523

  Treasury stock               -             -            -           -              -     (106,824)             -       (106,824)

  Preferred stock dividends    -             -            -           -              -            -        (72,000)       (72,000)
                              ---------------------------------------------------------------------------------------------------

Balance, December 31, 1994    90       900,000    5,172,500     258,625     10,073,842     (106,824)      (976,015)    10,149,628

  Net loss                     -             -            -           -              -            -     (2,302,068)    (2,302,068)

  Preferred stock dividend     -             -            -           -              -            -        (36,000)       (36,000)
                              ---------------------------------------------------------------------------------------------------

Balance, June 30, 1995        90       900,000    5,172,500     258,625     10,073,842     (106,824)    (3,314,083)     7,811,560

  Common stock issued          -             -          250          13            753            -              -            766

  Net income                   -             -            -           -              -            -        151,953        151,953
                              ---------------------------------------------------------------------------------------------------

Balance, June 30, 1996        90      $900,000    5,172,750    $258,638    $10,074,595    $(106,824)   $(3,162,130)    $7,964,279
                              ===================================================================================================
</TABLE>

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


                      The Vermont Teddy Bear Co., Inc.

                          Statements of Cash Flows
       for the Twelve Months Ended June 30, 1996 and 1995 (Unaudited),
                 for the Six Months Ended June 30, 1995 and
                for the Twelve Months Ended December 31, 1994


<TABLE>
<CAPTION>
                                                                                                Twelve
                                             Twelve           Twelve            Six Months      Months Ended
                                             Months Ended     Months Ended      Ended           December 31,
                                             June 30, 1996    June 30, 1995     June 30, 1995   1994
- ------------------------------------------------------------------------------------------------------------
                                                              (Unaudited)

<S>                                          <C>              <C>               <C>             <C> 
Cash Flows from Operating Activities:
  Net income (loss)                          $   151,953      $(2,422,477)      $(2,302,068)    $    17,523
  Adjustments to reconcile net income 
   (loss) to net cash provided by 
   (used for) operating activities-
    Depreciation and amortization                818,024          473,143           294,467         316,416
    Loss on sale of fixed assets                   4,610                -                 -               -
    Changes in assets and liabilities-            
      Accounts receivable, trade                  (8,871)         (46,417)           19,350         (38,267)
      Inventories                              1,067,753         (502,173)          981,763      (1,599,014)
      Prepaid and other current assets           (64,266)          40,916           355,444        (444,794)
      Deposits and other assets                    4,590          129,589            18,964         (24,240)
      Accounts payable                        (1,159,770)         216,642          (823,090)      2,017,059
      Accrued expenses and other
       liabilities                              (531,390)         526,342           622,403          61,321
      Income taxes payable                       (53,524)        (111,504)          (26,921)              -
      Deferred income taxes                            -          146,590           216,114         (69,524)
                                             --------------------------------------------------------------

        Net cash provided by (used for) 
         operating activities                    229,109       (1,549,349)         (643,574)        236,480
                                             --------------------------------------------------------------
Cash Flows from Investing Activities:
  Acquisition of property and equipment         (605,970)      (2,290,852)         (641,326)     (2,075,937)
  Proceeds from sale of fixed assets              40,455                -                 -           4,286
  Note receivable                                 95,000          643,722                 -        (190,000)
  Due from officer                                     -                -           693,722        (565,714)
  Proceeds from sale of marketable
   securities                                          -        3,000,000                 -       4,000,000
  Construction in progress                             -       (7,094,354)       (3,818,827)     (3,275,527)
                                             --------------------------------------------------------------
        Net cash used for investing 
         activities                             (470,515)      (5,741,484)       (3,766,431)     (2,102,892)
                                             --------------------------------------------------------------
Cash Flows from Financing Activities:
  Borrowings of long-term debt                 3,724,150           65,011            65,011               -
  Borrowings of short-term debt                1,616,572        3,153,638         3,153,638               -
  Payments of short-term debt                 (4,771,602)         (72,748)          (36,748)        (72,000)
  Payments of long-term debt                    (156,397)         (32,638)          (20,854)        (22,815)
  Principal payments on capital lease
   obligations                                  (121,445)         (44,863)          (23,940)        (42,100)
  Dividends paid                                       -          (36,000)          (36,000)        (71,614)
  Acquisition of treasury stock                        -                -                 -        (106,824)
  Issuance of common stock, exercise of
   stock options                                     766                -                 -               -
                                             --------------------------------------------------------------

         Net cash provided by (used for)
          financing activities                   292,044        3,032,400         3,101,107        (315,353)
                                             --------------------------------------------------------------
Increase (Decrease) in Cash and Cash
 Equivalents                                      50,638       (4,258,433)       (1,308,898)     (2,181,765)
Cash and Cash Equivalents, beginning
 of period                                     1,070,862        5,329,295         2,379,760       4,561,525
                                             --------------------------------------------------------------
Cash and Cash Equivalents, end
 of period                                   $ 1,121,500       $1,070,862        $1,070,862      $2,379,760
                                             ==============================================================

Supplemental Disclosures of Cash Flow
 Information:
  Cash paid for interest                     $   473,154       $   34,243        $   23,758      $   24,848
                                             ==============================================================
  Cash paid for taxes                        $     2,890       $   32,761        $   24,968      $    8,709
                                             ==============================================================
  Noncash financing, capital lease           $    64,223       $  435,743        $        -      $  435,473
                                             ==============================================================
</TABLE>

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


                      The Vermont Teddy Bear Co., Inc.

                        Notes to Financial Statements
                                June 30, 1996

(1)   Summary of Significant Accounting Policies

Description of Business

The Vermont Teddy Bear Co., Inc. (the Company), which was incorporated under 
the laws of the State of New York in 1984, is a designer, manufacturer and 
direct marketer of Vermont-made teddy bears and related products.  Principal 
geographic markets include New York, Philadelphia, Chicago and Boston.  The 
Company's sales are heavily seasonal, with Valentine's Day, Christmas and 
Mother's Day as the Company's largest sales seasons.

Year-End Change

Effective June 30, 1995, the Company changed its fiscal year-end from 
December 31 to June 30.  Accordingly, the financial statements include the 
results of operations and cash flows for the twelve months ended June 30, 
1996 and 1995 (unaudited), the six months ended June 30, 1995 and the year 
ended December 31, 1994.

Comparative amounts for the twelve months ended June 30, 1995 are unaudited.  
In the opinion of management, the information presented in the unaudited 
twelve-month statements reflects all adjustments necessary for a fair 
presentation of the Company's results of operations and cash flows.

Risks and Uncertainties

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

Cash Equivalents

All highly liquid investments with initial maturities of three months or 
less are considered cash equivalents.  At June 30, 1996 and 1995, 
approximately $365,000 and $100,000, respectively, of the Company's cash was 
restricted (Note 5).

Inventories

Inventories are stated at the lower of cost or market using the first-in, 
first-out method.

Property and Equipment

Property and equipment are stated at cost, less accumulated depreciation.  
Equipment acquired under capital leases is stated at the lower of the 
present value of future minimum lease payments or fair value at the 
inception of the lease.

Depreciation, including amortization of assets covered by capital leases, is 
provided on both the straight-line and accelerated methods over the 
estimated useful lives of the assets, as follows:

<TABLE>

            <S>                              <C>
            Building                          39 years
            Equipment                        5-7 years
            Furniture and fixtures           3-7 years
            Vehicles                           5 years
</TABLE>

Amortization of leasehold improvements is provided over their estimated 
useful lives or the remaining lease term, whichever is shorter.  Renewals 
and improvements that extend the useful lives of the assets are capitalized.  
Expenditures for maintenance and repairs are charged to expense as incurred.

Income Taxes

Deferred tax assets and liabilities are determined based on the difference 
between the financial statement and tax bases of assets and liabilities 
using enacted tax rates in effect for the year in which the differences are 
expected to reverse.

Net Earnings Per Share

Net earnings per common share is determined by dividing the net earnings 
available to common stockholders by the weighted average number of shares of 
Common Stock and Common Stock equivalents outstanding.

Advertising

The Company expenses the production costs of radio and print advertising the 
first time the advertising takes place.  Direct-response advertising is 
capitalized and amortized over its expected period of future benefits.

Direct-response advertising consists primarily of catalogs for the Company's 
products.  The capitalized costs are amortized over the four-month period 
following the initial mailing of the catalog.  The Company also capitalized 
the costs of its sponsorship of a 1995 season NASCAR Busch Grand National 
Series stock car which the Company considered a form of advertising, as the 
car was painted with the Company's logo.  Capitalized sponsorship costs were 
amortized over the course of the 1995 NASCAR season.

At June 30, 1995, capitalized costs for advertising amounted to 
approximately $100,000, consisting principally of unamortized NASCAR 
sponsorship costs, and the remaining amounts relating to prepaid costs.  At 
June 30, 1996, capitalized advertising costs of approximately $50,000 
consisted primarily of unamortized direct-response catalogs.  Advertising 
expenses were $4,336,337, $3,392,862 and $5,874,540 for the twelve months 
ended June 30, 1996, the six months ended June 30, 1995 and the twelve 
months ended December 31, 1994, respectively.

Fair Value of Financial Instruments

In accordance with the requirements of Statement of Financial Accounting 
Standards (SFAS) No. 107, Disclosures About Fair Value of Financial 
Instruments, the Company has determined the estimated fair value of its 
financial instruments using appropriate market information and valuation 
methodologies.  Considerable judgment is required to develop the estimates 
of fair value; thus, the estimates are not necessarily indicative of the 
amounts that could be realized in a current market exchange.  The Company's 
financial instruments consist of cash, accounts receivable, accounts payable 
and bank debt.  The carrying value of these assets and liabilities is a 
reasonable estimate of their fair market value at June 30, 1996.

Statement of Financial Accounting Standards No. 123--Accounting for Stock-
Based Compensation

SFAS No. 123, which is effective for fiscal years beginning after December 
15, 1995, requires pro forma disclosure but only encourages companies to 
change their accounting for stock-based compensation.  Adoption of this 
standard is required during the Company's next fiscal year. The Company is 
currently in the process of determining how it will implement the standard.

Reclassifications

Certain prior-year balances have been reclassified to conform with the 
current year's presentation.

(2)   Inventories

Inventories consist of the following at June 30, 1996 and 1995:

<TABLE>
<CAPTION>

                                      1996           1995
       --------------------------------------------------------           

       <S>                            <C>            <C>
       Raw materials                  $  645,763     $  674,234
       Work-in-process                    28,711        313,966
       Finished goods                  1,300,257      2,054,284
                                      -------------------------

                                      $1,974,731     $3,042,484
                                      =========================
</TABLE>

(3)   Property and Equipment

Property and equipment consist of the following at June 30, 1996 and 1995:

<TABLE>
<CAPTION>

                                              1996            1995
       ------------------------------------------------------------------

       <S>                                    <C>             <C> 
       Land and land improvements             $ 1,398,528     $   817,187
       Building                                 6,668,134               -
       Equipment                                3,456,837       3,026,497
       Furniture and fixtures                     291,250         248,804
       Vehicles                                   122,159         174,992
       Leasehold improvements                      15,136         126,007
       Construction-in-process                          -       7,094,354
                                              ---------------------------
                                               11,952,044      11,487,841
       Less--Accumulated depreciation and
        amortization                            1,651,726         994,627
                                              ---------------------------

                                              $10,300,318     $10,493,214
                                              ===========================
</TABLE>

Depreciation and amortization expense for the twelve months ended June 30, 
1996, the six months ended June 30, 1995 and the twelve months ended 
December 31, 1994 was $818,024, $294,467 and $316,416, respectively.

(4)   Related Party Transactions

On June 19, 1995, John N. Sortino resigned as the Chief Executive Officer 
and President of the Company.  The Company entered into a separation 
agreement with Mr. Sortino on June 19, 1995.  Under the separation 
agreement, Mr. Sortino is entitled to receive:  (1) cash compensation of 
$100,000 in calendar 1995 (including compensation totaling $40,430 already 
paid to Mr. Sortino as Chief Executive Officer of the Company), $120,000 in 
calendar 1996 and $150,000 in calendar 1997; (2) a bonus of $100,000; (3) 
the forgiveness of amounts outstanding to the Company, which include 
approximately $128,000 in principal and $64,000 in accrued interest; and (4) 
health insurance benefits generally available to employees of the Company.  
The Company accrued and expensed the entire amount due to Mr. Sortino under 
this agreement during the six-month period ended June 30, 1995 and will not 
seek any services from him in the future.

The total accrued severance as of June 30, 1996 and June 30, 1995 was 
approximately $205,000 and $324,000, respectively.  The current amounts have 
been included as components of accrued expenses in the accompanying balance 
sheets.

(5)   Indebtedness

The Company has available a $1,000,000 revolving line of credit from Vermont 
National Bank.  The line of credit, established September 26, 1995, bears 
interest at a variable rate of 2% above the prime rate, is secured by all 
assets of the Company and has a one-year maturity.  There were no borrowings 
outstanding under the line at June 30, 1996.  In addition, on September 26, 
1995, the Company executed a financing agreement with Vermont National Bank.  
The agreement consists of a $3.5 million commercial mortgage loan, the 
majority of which was used to repay its Construction Loan, and is secured by 
a first mortgage on the Company's Shelburne, Vermont, facility as well as 
business assets.  The loan bears interest at a variable rate of 2% above the 
prime rate.  Payments under the loan are based on a 30-year amortization and 
are due in monthly installments through September 1997 when the outstanding 
balance will become due.  The terms of the agreements also restrict $300,000 
of the Company's cash.

On December 26, 1995, Green Mountain Capital L.P. agreed to lend the Company 
up to $500,000 in the form of five-year term notes.  At June 30, 1996, there 
was $180,000 in principal outstanding.  The original amount of the note was 
$200,000, the minimum borrowing required by the terms of the agreement.  The 
notes bear interest at 12% per annum and are repayable in monthly 
installments through December 2000.  The notes are secured by a subordinated 
security interest in the Company's personal property.   A commitment fee on 
the undrawn portion of the facility of 2% per annum is due monthly.  In 
addition, Green Mountain Capital is entitled to receive warrants to purchase 
4,000 shares of Vermont Teddy Bear Company Common Stock, at an exercise 
price of $3.375 per share, for each $100,000 advanced to the Company.  The 
right to exercise these warrants begins December 26, 1997 and expires the 
earlier of December 26, 2002 or five years after full repayment of the loan.  
Accordingly, warrants to purchase a total of 8,000 shares of the Company's 
Common Stock have been granted to Green Mountain Capital as of June 30, 
1996.

The Company's long-term debt consists of the following at June 30, 1996 and 
1995:

<TABLE>
<CAPTION>

                                                 1996            1995
- --------------------------------------------------------------------------

<S>                                              <C>            <C>      
Variable rate (10.25% at June 30, 1996) 
 Vermont National Bank building loan 
 (see detailed discussion above)                 $3,411,114     $        -
      
Variable rate construction loan 
 (see detailed discussion above)                          -      3,153,638

12.0% Green Mountain Capital L.P.
 note payable (see detailed discussion above)       180,000              -

7% Job Development Authority notes,
 due in monthly installments through
 April 1999, secured by inventory,
 equipment and trade accounts receivable             41,205         54,538

7.9% Note payable to bank, due in monthly
 installments through December 1997,
 secured by a vehicle                                 4,119          6,607

9.0% Note payable to Vermont National
 Bank, due in monthly installments
 through December 2001, secured by
 a vehicle                                           22,187              -

17.2% Note payable to financing service,
 due in monthly installments through
 January 2000, secured by a vehicle                       -         23,398

9.8% Note payable to financing services,
 due in monthly installments through
 December 1999, secured by a vehicle                 30,768         37,057

13% Unsecured note payable to bank,
 due in monthly installments through
 February 1998                                        3,514          4,946
                                                 -------------------------
                                                  3,692,907      3,280,184

Less--Current installments                          187,095         27,805
                                                 -------------------------

      Long-term debt, excluding current
       installments                              $3,505,812     $3,252,379
                                                 =========================
</TABLE>

Certain debt agreements contain covenants that restrict certain activities 
and require the periodic submission of financial information.  The Company 
was in compliance with the covenants as of June 30, 1996.

Scheduled future maturities of debt including the Company's mortgage loan 
for the next five years are as follows:

<TABLE>

       <S>                                  <C>
       Period Ending June 30,
         1997                               $  187,095
         1998                                3,365,621
         1999                                   66,050
         2000                                   51,265
         2001                                   22,876
                                            ----------

                                            $3,692,907
                                            ==========
</TABLE>

As of June 30, 1996 and 1995, the Company had outstanding letters of credit 
of $49,505 and $432,116, respectively.

(6)   Series A Preferred Stock

The Company has issued 90 shares, $.05 par value, of Cumulative Preferred 
Stock to one individual.

The Series A stockholder is entitled to accrued dividends on the stated 
values of the shares at a rate of 8% per annum.  The dividends accrue 
regardless of whether dividends have been declared, profits exist, or funds 
are legally available for payment.  Dividends are payable quarterly, in 
arrears.

As of June 30, 1996, the Series A stockholder had agreed to waive any and 
all claims on accrued dividends in exchange for a five-year warrant to 
purchase 43,826 shares of the Company's Common Stock at a price of $2.875 
per share.

The Series A Preferred Stock carries a liquidation preference value equal to 
the stated value per share plus all accrued and unpaid dividends.  The 
stated value is equal to $10,000 per share.

(7)   Commitments and Contingencies

Leases

During fiscal 1996, the Company relocated its operations to its newly 
constructed facility in Shelburne, Vermont.  The Company leases additional 
warehouse space in Shelburne, Vermont, for additional inventory storage 
under a lease which expires on June 30, 1999.  On May 30, 1996, the Company 
entered into a five-year operating lease for a retail location in North 
Conway, New Hampshire.  In addition, the Company leases various equipment 
under noncancelable capital lease agreements which expire through 2001 and 
have interest rates from 8.69% to 10.12%.  Capital leases and noncancelable 
operating leases at June 30, 1996 require the following annual minimum lease 
payments:

<TABLE>
<CAPTION>

                                             Capital       Operating
                                             Leases        Leases
      --------------------------------------------------------------

      <S>                                    <C>           <C>
      1997                                   $141,317      $109,163
      1998                                    131,071       110,567
      1999                                    127,655       106,672
      2000                                     97,058        51,012
      2001                                      4,827        52,416
                                             ----------------------

            Total minimum lease payments      501,928      $429,830
                                                           ========

      Less--Amounts representing interest      84,968
                                             --------

            Present value of lease payments   416,960

      Less--Current installments              104,146
                                             --------

            Long-term portion                $312,814
                                             ========
</TABLE>

The original cost and net book value of equipment under capital leases at 
June 30, 1996 and 1995 were $505,698 and $331,903 and $628,336 and $469,132, 
respectively.  Rental expense under operating leases for the twelve months 
ended June 30, 1996, the six-month period ended June 30, 1995 and the 12-
month period ended December 31, 1994 was $106,550, $318,673 and $379,142, 
respectively.

Contingencies

The Company is involved in various legal proceedings which, in the opinion 
of management, will not result in a material adverse effect on its financial 
condition or results of operations.

In September 1994, the Company filed a notice of opposition with the U.S. 
Patent and Trademark Office against an individual who is seeking trademark 
protection to sell personalized teddy bears under the trademark Teddygrams.  
On December 14, 1993, the individual filed an answer to the Company's 
opposition, and a counterclaim seeking cancellation of the Company's 
registration of the service mark Teddy Bear-Gram.  On July 26, 1994, the 
individual also filed a notice of opposition with the U.S. Patent and 
Trademark Office in connection with the Company's registration of the 
trademark Bear-Gram.  On August 26, 1996, the Company and the opposing party 
filed a Stipulation of Dismissal with the U.S. Patent and Trademark Office 
to cancel the proceedings related to the Teddygrams, Teddy Bear-Gram and 
Bear-Gram marks.

(8)   Income Taxes

The provision for income taxes for the twelve months ended June 30, 1996, 
the six months ended June 30, 1995 and the twelve months ended December 31, 
1994 is comprised of the following:

<TABLE>
<CAPTION>

                                                                  Twelve
                                    Twelve          Six Months    Months
                                    Months          Ended         Ended
                                    Ended           June 30,      December 31,
                                    June 30, 1996   1995          1994
- ------------------------------------------------------------------------------

<S>                                 <C>             <C>           <C>    
Current-
  Federal                           $   -           $      -      $      -
  State                                 -                  -             -
                                    --------------------------------------
                                        -                  -             -
                                    --------------------------------------
Deferred-
  Federal                               -            184,641       (66,913)
  State                                 -             31,473        (2,611)
                                    --------------------------------------
                                        -            216,114       (69,524)
                                    --------------------------------------

Income tax provision (benefit)      $   -           $216,114      $(69,524)
                                    ======================================
</TABLE>

The components of the net deferred tax asset as of June 30, 1996 and 1995 
are presented below:

<TABLE>
<CAPTION>

                                             1996           1995
- -----------------------------------------------------------------------

<S>                                          <C>            <C>  
Deferred tax assets-
  Vacation accrual                           $  20,868      $    24,086
  Net operating loss carryforwards             920,395          858,487
  Inventories                                   48,892           70,969
  Severance accrual                             81,772          127,267
  Contribution carryforwards                    47,966           51,253
  Other                                         53,869           20,498
  Valuation allowance                         (933,177)      (1,026,167)
                                             --------------------------

      Total deferred tax assets                240,585          126,393

Deferred tax liabilities-
  Property and equipment                      (240,585)        (126,393)
                                             --------------------------

       Net deferred tax asset                $       -      $         -
                                             ==========================
</TABLE>

Based on the Company's recent losses, a valuation allowance has been 
provided to fully reserve the deferred tax assets.  If the Company is able 
to achieve sufficient profitability to realize all or a portion of its 
deferred tax assets, the valuation allowance will be reduced through a 
credit to income in future periods.

The provision for income taxes varies from the amounts computed by applying 
the U.S. federal income tax rate of 34% as follows for the twelve months 
ended June 30, 1996, the six months ended June 30, 1995 and the twelve 
months ended December 31, 1994:

<TABLE>
<CAPTION>

                                          Twelve    Six       Twelve
                                          Months    Months    Months
                                          Ended     Ended     Ended
                                          June 30,  June 30,  December 31,
                                          1996      1995      1994
- --------------------------------------------------------------------------

<S>                                        <C>      <C>       <C>
Computed expected tax expense (benefit)    34.0 %   (34.0)%    (34.0)%
Increase (reduction) resulting from-
  Tax-exempt interest income                  -      (0.3)    (109.6)
  Valuation allowance for deferred tax
   assets                                 (34.0)     49.2          -
  State taxes, net of federal benefits        -      (5.2)      (3.3)
  Meals                                       -       0.4        9.7
  Penalties and other                         -       0.3        2.9
                                          --------------------------

       Income tax provision (benefit)         - %    10.4 %   (134.3)%
                                          ==========================
</TABLE>

At June 30, 1996, the Company has federal income tax net operating loss 
(NOL) carryforwards of approximately $2,360,000.  The NOL carryforwards 
expire in varying amounts through 2007.  In addition, as a result of the 
change in tax reporting year-end to June 30, 1995, certain amounts of the 
NOL carryforwards (approximately $1,700,000) are available for use ratably 
over a six-year period beginning June 30, 1996.  The Tax Reform Act of 1986 
included certain provisions relating to changes in stock ownership which, if 
triggered, could result in future annual limitations on the utilization of 
the NOLs.

(9)   Capital Stock

Stock Option Plan

On August 16, 1993, the stockholders approved a 1993 incentive stock option 
plan (the 1993 Plan), which provides for the granting of 200,000 stock 
options to employees.  Options granted may be either incentive stock options 
within the meaning of Section 422 A of the Internal Revenue Code, or 
nonqualified options.  Options under the 1993 Plan vest ratably over a five-
year period.  The stock options expire ten years after the date they are 
granted.

On November 28, 1995, the stockholders ratified a change to the 1993 Plan 
which increased the number of shares to 1.0 million from 200,000.

To date, all options have been issued at a price equal to at least the fair 
market value of the shares of the Common Stock on the date of grant.

<TABLE>
<CAPTION>

                                    Number     Exercise
                                    of Shares  Price Range
- -------------------------------------------------------------

<S>                                 <C>          <C>
Outstanding, December 31, 1993        183,200    $6.50-$10.00
  Granted                                 200        12.00
  Exercised                                 -               -
  Canceled                            (20,200)        6.50
                                    -------------------------

Outstanding, December 31, 1994        163,200     6.50- 12.00
  Granted                                   -               -
  Exercised                                 -               -
  Canceled                            (12,200)        6.50
                                    -------------------------

Outstanding, June 30, 1995            151,000     6.50- 12.00
  Granted                           1,324,956     2.63-  3.06
  Exercised                              (250)        3.06
  Canceled                           (673,050)    3.00- 12.00
                                    -------------------------

Outstanding, June 30, 1996            802,656    $2.63-$ 3.06
                                    =========================
</TABLE>

As of June 30, 1996, options to purchase 89,852 shares of the Company's 
Common Stock were exercisable under the 1993 Plan, and options to purchase 
197,344 shares of the Company's Common Stock were available for grant under 
the 1993 Plan.

Warrants

At June 30, 1996, there were several warrants outstanding for shares of the 
Company's Common Stock.  The following table summarizes the Company's 
outstanding warrants at June 30, 1996:

<TABLE>
<CAPTION>

           Warrant        Exercise
           Shares         Price          Expiration Date
           -----------------------------------------------

           <C>            <C>            <C>      
           115,000        $15.500        November 23, 1998
            60,000          6.500        August 3, 1998
            43,826          2.875        April 12, 2001
             8,000          3.375        December 26, 2002
</TABLE>

(10)   Unaudited June 30, 1994 Financial Data

Unaudited financial data for the six months ended June 30, 1994 is as 
follows:

<TABLE>

       <S>                                    <C>
       Net sales                              $11,598,366
       Gross margin                             6,910,636
       Income tax provision                        85,202
       Net income                                 137,932
       Preferred stock dividends                   36,000
       Net earnings, common stockholders          101,932
       Net earnings, per common share                0.02
</TABLE>

(11)   Subsequent Events

Subsequent to the close of the fiscal year, the Company privately placed 
$550,000 of Series B Convertible Preferred Stock on July 15, 1996.  The 
204,912 newly issued preferred shares are not entitled to any dividends or 
voting rights, but are convertible into 204,912 shares of the Company's 
Common Stock at any time after July 14, 1997.  Accompanying the issuance of 
the Preferred Stock were warrants to purchase 204,912 shares of the 
Company's Common Stock, subject to certain anti-dilution rights, at an 
exercise price of $2.434 per share, exercisable between July 15, 1997 and 
July 15, 1999.  In addition, finder's warrants for 10,245 common shares were 
issued with the same terms and conditions.  Common shares issued as the 
result of the preferred conversion and/or the warrant exercise shall be 
considered restricted securities and shall be subject to certain 
registration rights.

The Company entered into employment agreements with two key executives in 
September 1996.  These agreements stipulate salary levels and provide for 
bonuses if certain operating targets are met.




                    RESTATED CERTIFICATE OF INCORPORATION
                                      OF
                      THE VERMONT TEDDY BEAR CO., INC.
                                    UNDER
                 SECTION 807 OF THE BUSINESS CORPORATION LAW

      Pursuant to Section 807 of the Business Corporation Law, the undersigned, 
being the Chairman of the Board, Chief Executive Officer and Secretary of The 
Vermont Teddy Bear Co., Inc. (the "Corporation"), hereby certify that:

1.    The name of the Corporation is The Vermont Teddy Bear Co., Inc.

2.    The Certificate of Incorporation was filed by the Department of State on 
      January 27, 1984, and Certificates of Amendment of the Certificate of 
      Incorporation were filed by the Department of State on May 7, 1993, 
      August 2, 1993, a Restated Certificate of Incorporation was filed with 
      the Department of State on September 24, 1993, and Certificate of 
      Amendment of the Restated Certificate of Incorporation was filed with the 
      Department of State on March 11, 1996.

3.    The Certificate of Incorporation, as previously amended, is further 
      amended by amending Section 4 to provide for the authorization of Three 
      Hundred Seventy-Five Thousand (375,000) shares of Series B Convertible 
      Preferred Stock and to amend the liquidation preference of the Series A 
      Preferred Stock, as follows: 

      A.  Series A Preferred Stock.  Ninety (90) shares of preferred stock 
      having a par value of $.05 per share, designated Series A Preferred Stock 
      and having the following preferences and limitations:

            1.  Dividends.  Holders of Series A Preferred  Stock shall be 
            entitled to receive out of the surplus or net profits of the 
            Corporation dividends at the rate of eight percent (8%) per annum 
            payable quarterly on the first days of January, April, July and 
            October.  Dividends on the Series A Preferred Stock shall be 
            payable before any dividends shall be paid upon, or set apart for, 
            the common stock.  Further, dividends on  Series A Preferred Stock 
            shall be cumulative, so that if in any quarterly dividend period 
            the dividends shall not have been paid or set apart, the deficiency 
            shall be fully paid, or set apart for payment, before any dividends 
            shall be set apart for or paid upon the common stock.  
            Accumulations of dividends on Series A Preferred Stock shall not 
            bear interest.  

            2.  Voting Rights.  Except as required by law, Holders of Series 
            A Preferred Stock shall have no voting power whatsoever and 
            shall not be entitled to notice of any meeting of the 
            stockholders of the Corporation.  

            3.  Liquidation.  In the event of any liquidation, voluntary or 
            involuntary, the holders of Series A Preferred Stock shall be 
            entitled to be paid the consideration they paid for their shares 
            and the unpaid cumulative dividends accrued thereon on a pari 
            passu basis with the Series B Convertible Preferred Stock before 
            any amount shall be paid to the holders of the common stock.

            4.  Redemption.  The Corporation may, at the option of its Board 
            of Directors, redeem all or any part of Series A Preferred Stock 
            outstanding on any dividend payment date after the issuance 
            thereof, by paying the holders thereof the consideration they 
            paid for their shares, together with all unpaid cumulative 
            dividends accrued thereon (the "Redemption Price").  Notice of 
            the Corporation's intention to redeem shares of the outstanding 
            preferred, and the date and place thereof, shall be sent by 
            first class mail at least thirty (30) days prior to the proposed 
            redemption date to the holders of the shares to be redeemed.  
            From and after the date fixed in any such notice as the date of 
            redemption, all dividends upon Series A Preferred Stock so 
            called for redemption shall cease to accrue, and all rights of 
            the holders of Series A Preferred Stock, except the right to 
            receive the Redemption Price upon surrender of the certificate 
            representing Series A Preferred Stock called for redemption, 
            shall cease and determine.

            5.  Conversion Rights.  The holders of Series A Preferred Stock 
            shall not have any right to convert their shares into, or 
            exchange them for, common stock.

      B.  Series B Convertible Preferred Stock.  Three Hundred Seventy-Five 
      Thousand (375,000) shares of preferred stock having a par value of 
      $.05 per share, designated Series B Convertible Preferred Stock and 
      having the following preferences and limitations:

            1.  Dividends.  Holders of Series B Convertible Preferred Stock 
            shall not be entitled to any dividends.

            2.  Voting Rights.  Except as required by law, Holders of Series 
            B Convertible Preferred Stock shall have no voting power 
            whatsoever and shall not be entitled to notice of any meeting of 
            the stockholders of the Corporation.  

            3.  Liquidation.  In the event of any liquidation, voluntary or 
            involuntary, the holders of Series B Convertible Preferred Stock 
            shall be entitled to be paid the consideration they paid for 
            their shares on a pari passu basis with the Series A Preferred 
            Stock before any amount shall be paid to the holders of the 
            common stock.

            4.  Conversion Rights.  The holders of Series B Convertible 
            Preferred Stock shall have the right to convert their shares 
            into shares of the Corporation's Common Stock, par value $0.05, 
            as follows:  

                  (a)  Right to Convert.  Each share of the Series B 
                  Convertible Preferred Stock shall be convertible, at the 
                  option of the holder thereof, at any time after the date 
                  that is one (1) year from the date of the issuance of the 
                  Series B Convertible Preferred Stock (the "Purchase 
                  Date"), at the office of the Company or the Company's 
                  transfer agent, into such number of fully paid and non-
                  assessable shares of Common Stock as is determined by 
                  dividing the original Series B Convertible Preferred Stock 
                  issue price by the Conversion Price applicable to such 
                  share, determined as provided below, in effect on the date 
                  the certificate of the Series B Convertible Preferred 
                  Stock is surrendered for conversion.  The initial 
                  Conversion Price for the Series B Convertible Preferred 
                  Stock shall be as set forth in subsection 4(c), below.

                  (b)  Mechanics of Conversion.  Before any holder of shares 
                  of Series B Convertible Preferred Stock shall be entitled 
                  to convert the same into shares of Common Stock, he shall 
                  surrender the certificate or certificates representing the 
                  Series B Convertible Preferred Stock, duly endorsed, by 
                  delivering the certificate or certificates to the 
                  Company's principal office or the Company's transfer agent 
                  for the Series B Convertible Preferred Stock, and shall 
                  give written notice to the Company's Investor Relations 
                  Department at its principal office, of the election to 
                  convert the Series B Convertible Preferred Stock and shall 
                  state therein the name or names in which the certificate 
                  or certificates for shares of Common Stock are to be 
                  issued.  The Company shall, as soon as practicable 
                  thereafter, issue and deliver to such holder, or to the 
                  nominee or nominees of such holder, a certificate or 
                  certificates for the number of shares of Common Stock to 
                  which such holder shall be entitled as described above.  
                  Such conversion shall be deemed to have been made 
                  immediately prior to the close of business on the date of 
                  such surrender of the shares of Series B Convertible 
                  Preferred Stock to be converted, and the person or persons 
                  entitled to receive the shares of Common Stock issuable 
                  upon conversion shall be treated for all purposes as the 
                  record holder or holders of such shares of Common Stock as 
                  of such date.  If the conversion is in connection with an 
                  underwritten offering of securities registered pursuant to 
                  the Securities Act of 1933, as amended (the "1933 Act"), 
                  the conversion may, at the option of any holder 
                  surrendering shares of Series B Convertible Preferred 
                  Stock for conversion, be conditioned upon the closing with 
                  the underwriters of the sale of securities pursuant to 
                  such offering, in which event the person or persons 
                  entitled to receive the Common Stock upon conversion of 
                  the Series B Convertible Preferred Stock shall not be 
                  deemed to have converted such Series B Convertible 
                  Preferred Stock until immediately prior to the closing of 
                  such sale of securities.

                  (c)  Conversion Price Adjustments of Series B Convertible 
                  Preferred Stock for Certain Dilutive Issuances Splits and 
                  Combinations.  The Conversion Price of the Series B 
                  Convertible Preferred Stock shall initially equal the 
                  issuance price per share of the Series B Convertible 
                  Preferred Stock, and shall be subject to adjustment from 
                  time to time as follows:

                        (i)   (A)  If the Company shall issue, after the 
                              Purchase Date, any Additional Stock (as 
                              defined below) without consideration or for a 
                              consideration per share less than the 
                              Conversion Price in effect immediately prior 
                              to the issuance of such Additional Stock, the 
                              Conversion Price shall be adjusted to a price 
                              equal to the price paid per share for such 
                              Additional Stock.

                              (B)  In the case of the issuance of Common 
                              Stock for cash, the consideration shall be 
                              deemed to be the amount of cash paid therefor 
                              before deducting any reasonable discounts, 
                              commissions or other expenses allowed, paid or 
                              incurred by the Company for any underwriting 
                              or otherwise in connection with the issuance 
                              and sale thereof.

                              (C)  In the case of the issuance of the Common 
                              Stock for a consideration in whole or in part 
                              other than cash, the consideration other than 
                              cash shall be deemed to be the fair value 
                              thereof as determined by the Board of 
                              Directors of the Company irrespective of any 
                              accounting treatment.

                              (D)  In the case of the issuance (whether 
                              before, on or after the applicable Purchase 
                              Date) of options to purchase or rights to 
                              subscribe for Common Stock, securities by 
                              their terms convertible into or exchangeable 
                              for Common Stock or options to purchase or 
                              rights to subscribe for such convertible or 
                              exchangeable securities, the following 
                              provisions shall apply for all purposes of 
                              this subsection 4(c)(i) and subsection 
                              4(c)(ii):

                                    (1)  The aggregate maximum number of 
                                    shares of Common Stock deliverable upon 
                                    exercise (assuming the satisfaction of 
                                    any conditions to exercisability, 
                                    including without limitation, the 
                                    passage of time, but without taking into 
                                    account potential antidilution 
                                    adjustments) of such options 
                                    to purchase or rights to subscribe for 
                                    Common Stock shall be deemed to have 
                                    been issued at the time such Options or 
                                    rights were issued and for a 
                                    consideration equal to the consideration 
                                    (determined in the manner provided in 
                                    subsections 4(c)(i)(B) and (c)(i)(C)), 
                                    if any, received by the corporation upon 
                                    the issuance of such options or rights 
                                    plus the minimum exercise price provided 
                                    in such options or rights (without 
                                    taking into account potential 
                                    antidilution adjustments) for 
                                    the Common Stock covered thereby.

                                    (2)  The aggregate maximum number of 
                                    shares of Common Stock deliverable upon 
                                    conversion of or in exchange (assuming 
                                    the satisfaction of any conditions to 
                                    convertibility or exchangeability, 
                                    including, without limitation, the 
                                    passage of time, but without taking into 
                                    account potential antidilution 
                                    adjustments) for any such convertible or 
                                    exchangeable securities or upon the 
                                    exercise of options to purchase or 
                                    rights to subscribe for such convertible 
                                    or exchangeable securities and 
                                    subsequent conversion or exchange 
                                    thereof shall be deemed to have 
                                    been issued at the time such securities 
                                    were issued or such options or rights 
                                    were issued and for a consideration 
                                    equal to the consideration, if any, 
                                    received by the corporation for any such 
                                    securities and related options or rights 
                                    (excluding any cash received on account 
                                    of accrued interest or accrued 
                                    dividends), plus the minimum additional 
                                    consideration, if any, to be received by 
                                    the corporation (without taking into 
                                    account potential antidilution 
                                    adjustments) upon the conversion or 
                                    exchange of such securities or the 
                                    exercise of any related options or 
                                    rights (the consideration in each case 
                                    to be determined in the manner provided 
                                    in subsections 4(c)(i)(B) and (c)(i)(C))

                                    (3)  In the event of any change in the 
                                    number of shares of Common Stock 
                                    deliverable or in the consideration 
                                    payable to this corporation upon 
                                    exercise of such options or rights or 
                                    upon conversion of or in exchange for 
                                    such convertible or exchangeable 
                                    securities, including, but not limited 
                                    to, a change resulting from the 
                                    antidilution provisions thereof, the 
                                    Conversion Price of the Series B 
                                    Convertible Preferred Stock, to 
                                    the extent in any way affected by or 
                                    computed using such options, rights or 
                                    securities, shall be recomputed to 
                                    reflect such change, but no further 
                                    adjustment shall be made for the actual 
                                    issuance of Common Stock or any payment 
                                    of such consideration upon the exercise 
                                    of any such options or rights or the 
                                    conversion or exchange of such 
                                    securities.

                                    (4)  Upon the expiration of any such 
                                    options or rights, the termination of 
                                    any such rights to convert or exchange 
                                    or the expiration of any options or 
                                    rights related to such convertible or 
                                    exchangeable securities, the Conversion 
                                    Price of the Series B Convertible 
                                    Preferred Stock, to the extent in any 
                                    way affected by or computed using such 
                                    options, rights or securities or options 
                                    or rights related to such securities, 
                                    shall be recomputed to reflect the 
                                    issuance of only the number of shares of 
                                    Common Stock (and convertible or 
                                    exchangeable securities which remain in 
                                    effect) actually issued upon the 
                                    exercise of such options or rights, upon 
                                    the conversion or exchange of such 
                                    securities or upon the exercise of the 
                                    options or rights related to such 
                                    securities.

                                    (5)  The number of shares of Common 
                                    Stock deemed issued and the 
                                    consideration deemed paid therefor 
                                    pursuant to subsections 4(c)(i)(D)(1) 
                                    and (2) shall be appropriately adjusted 
                                    to reflect any change, termination or 
                                    expiration of the type described in 
                                    either subsection 4(c)(i)(D)(3) or (4).

                        (ii)  "Additional Stock" shall mean any shares of 
                        Common Stock issued (or deemed to have been issued 
                        pursuant to subsection 4(c)(i)(D)) by this 
                        corporation after the Purchase Date other than

                              (A)  Common Stock issued pursuant to a 
                              transaction described in subsection 4(c)(iii) 
                              hereof,

                              (B)  shares of Common Stock issuable or issued 
                              to employees, officers, consultants, directors 
                              or vendors (if in transactions with primarily 
                              nonfinancing purposes) of this corporation 
                              directly or pursuant to a stock option plan or 
                              restricted stock plan approved by the 
                              shareholders and Board of Directors of this 
                              corporation 

                        (iii)  In the event the corporation should at any 
                        time or from time to time after the Purchase Date 
                        fix a record date for the effectuation of a split or 
                        subdivision of the outstanding shares of Common 
                        Stock or the determination of holders of Common 
                        Stock entitled to receive a dividend or other 
                        distribution payable in additional shares of Common 
                        Stock or other securities or rights convertible 
                        into, or entitling the holder thereof to receive 
                        directly or indirectly, additional shares of Common 
                        Stock (hereinafter referred to as "Common Stock 
                        Equivalents") without payment of any consideration 
                        by such holder for the additional shares of Common 
                        Stock or the Common Stock Equivalents (including the 
                        additional shares of Common Stock issuable upon 
                        conversion or exercise thereof), then, as of such 
                        record date (or the date of such dividend 
                        distribution, split or subdivision if no 
                        record date is fixed), the Conversion Price of the 
                        Series B Convertible Preferred Stock shall be 
                        appropriately decreased so that the number of shares 
                        of Common Stock issuable on conversion of each share 
                        of such series shall be increased in proportion to 
                        such increase of the aggregate of shares of Common 
                        Stock outstanding and those issuable with respect to 
                        such Common Stock Equivalents with the number of 
                        shares issuable with respect to Common Stock 
                        Equivalents determined from time to time in the 
                        manner provided for deemed issuances in subsection 
                        4(c)(i)(D).

                        (iv)  If the number of shares of Common Stock 
                        outstanding at any time after the Purchase Date is 
                        decreased by a combination of the outstanding shares 
                        of Common Stock, then, following the record date of 
                        such combination, the Conversion Price for the 
                        Series B Convertible Preferred Stock shall be 
                        appropriately increased so that the number of shares 
                        of Common Stock issuable on conversion of each share 
                        of such series shall be decreased in proportion to 
                        such decrease in outstanding shares.

                  (d)   Notice.  In case at any time the Company shall 
                  propose:

                        (i)  to pay any dividend or make any distribution on 
                        shares of Common Stock in shares of Common Stock or 
                        make any other distribution (other than regularly 
                        scheduled cash dividends which are not in a greater 
                        amount per share than the most recent such cash 
                        dividend) to all holders of Common Stock; or

                        (ii)  to issue any rights, warrants, or other 
                        securities to all holders of Common Stock entitling 
                        them to purchase any additional shares of Common 
                        Stock or any other rights, warrants, or other 
                        securities; or

                        (iii)  to effect any reclassification or change of 
                        outstanding shares of Common Stock, or any 
                        consolidation, merger, sale, lease, or conveyance of 
                        property; or

                        (iv)  to effect any liquidation, dissolution, or 
                        winding-up of the Company; or

                        (v)  to take any other action which would cause an 
                        adjustment to the Conversion Price; then, and in any 
                        one or more of such cases, the Company shall give 
                        written notice thereof, by registered mail, postage 
                        prepaid, to the Holder at his then-current address, 
                        mailed at least 15 days prior to (i) the date as of 
                        which the holders of record of shares of Common 
                        Stock to be entitled to receive any such dividend, 
                        distribution, rights, warrants, or other securities 
                        are to be determined, (ii) the date on which any 
                        such reclassification, change of outstanding shares 
                        of Common Stock, consolidation, merger, sale, lease, 
                        conveyance of property, liquidation, dissolution, or 
                        winding-up is expected to become effective, and the 
                        date as of which it is expected that holders of 
                        record of shares of Common Stock shall be entitled 
                        to exchange their shares for securities or other 
                        property, if any, deliverable upon such 
                        reclassification, change of outstanding shares, 
                        consolidation, merger, sale, lease, conveyance of 
                        property, liquidation, dissolution, or winding-up, 
                        or (iii) the date of such action which would require 
                        an adjustment to the Conversion Price.

                  C.  Undesignated Preferred Stock.  Six Hundred Twenty-Four 
                  Thousand Nine Hundred Ten (624,910) shares of preferred 
                  stock having a par value of $.05 per share and having such 
                  preferences, limitations and relative rights as determined 
                  from time to time by the Board of Directors.  The Board of 
                  Directors is hereby expressly granted authority to divide 
                  these shares of preferred stock into series and to fix and 
                  determine before the issuance thereof the number of shares 
                  and the relative rights and preferences of any series so 
                  established.

                  D.  Common Stock.  Twenty million (20,000,000) shares of 
                  common stock having a par value of $.05 per share. 

4.    The amendment related to the authorization of the Series B Convertible 
      Preferred Stock was authorized by the Corporation's Board of Directors 
      as of June 27, 1996, pursuant to Section 502 of the Business 
      Corporation Law and by the unanimous written consent of the 
      shareholders of the Series A Preferred Stock, dated June 27, 1996, 
      pursuant to Section 615 of the Business Corporation Law.

5.    The text of the Certificate of Incorporation and all prior amendments 
      thereto are hereby restated as further amended above to read herein 
      set forth in full:

                                  ARTICLE I
                                    NAME

      The name of the corporation is The Vermont Teddy Bear Co., Inc. 

                                 ARTICLE II
                                  PURPOSES

      The purpose or purposes for which this corporation is formed are as 
follows, to wit: to engage in any lawful act or activity for which 
corporations may be organized under the Business Corporation Law, provided 
that it is not formed to engage in any act or activity requiring the consent 
or approval of any state official, department, board, agency or other body, 
without first obtaining such consent or approval.

                                ARTICLE III
                                  OFFICE

      The office of the corporation is to be located in the City of Albany, 
County of Albany, State of New York.

                                ARTICLE IV
                               CAPITAL STOCK

      The aggregate number of shares which the corporation shall have 
authority to issue is twenty one million (21,000,000) shares, divided as 
follows:

      A.  Series A Preferred Stock.  Ninety (90) shares of preferred stock  
      having a par value of $.05 per share, designated Series A Preferred 
      Stock and having the following preferences and limitations:

            1.  Dividends.  Holders of Series A Preferred  Stock shall be 
            entitled to receive out of the surplus or net profits of the 
            Corporation dividends at the rate of eight percent (8%) per 
            annum payable quarterly on the first days of January, April, 
            July and October.  Dividends on the Series A Preferred Stock 
            shall be payable before any dividends shall be paid upon, or set 
            apart for, the common stock.  Further, dividends on  Series A 
            Preferred Stock shall be cumulative, so that if in any quarterly 
            dividend period the dividends shall not have been paid or set 
            apart, the deficiency shall be fully paid, or set apart for 
            payment, before any dividends shall be set apart for or paid 
            upon the common stock.  Accumulations of dividends on Series A 
            Preferred Stock shall not bear interest.  

            2.  Voting Rights.  Except as required by law, Holders of Series 
            A Preferred Stock shall have no voting power whatsoever and 
            shall not be entitled to notice of any meeting of the 
            stockholders of the Corporation.  

            3.  Liquidation.  In the event of any liquidation, voluntary or 
            involuntary, the holders of Series A Preferred Stock shall be 
            entitled to be paid the consideration they paid for their shares 
            and the unpaid cumulative dividends accrued thereon on a pari 
            passu basis with the Series B Convertible Preferred Stock before 
            any amount shall be paid to the holders of the common stock.

            4.  Redemption.  The Corporation may, at the option of its Board 
            of Directors, redeem all or any part of Series A Preferred Stock 
            outstanding on any dividend payment date after the issuance 
            thereof, by paying the holders thereof the consideration they 
            paid for their shares, together with all unpaid cumulative 
            dividends accrued thereon (the "Redemption Price").  Notice of 
            the Corporation's intention to redeem shares of the outstanding 
            preferred, and the date and place thereof, shall be sent by 
            first class mail at least thirty (30) days prior to the proposed 
            redemption date to the holders of the shares to be redeemed.  
            From and after the date fixed in any such notice as the date of 
            redemption, all dividends upon Series A Preferred Stock so 
            called for redemption shall cease to accrue, and all rights of 
            the holders of Series A Preferred Stock, except the right to 
            receive the Redemption Price upon surrender of the certificate 
            representing Series A Preferred Stock called for redemption, 
            shall cease and determine.

            5.  Conversion Rights.  The holders of Series A Preferred Stock 
            shall not have any right to convert their shares into, or 
            exchange them for, common stock.

      B.  Series B Convertible Preferred Stock.  Three Hundred Seventy-Five 
      Thousand (375,000) shares of preferred stock having a par value of 
      $.05 per share, designated Series B Convertible Preferred Stock and 
      having the following preferences and limitations:

            1.  Dividends.  Holders of Series B Convertible Preferred Stock 
            shall not be entitled to any dividends.

            2.  Voting Rights.  Except as required by law, Holders of Series 
            B Convertible Preferred Stock shall have no voting power 
            whatsoever and shall not be entitled to notice of any meeting of 
            the stockholders of the Corporation.  

            3.  Liquidation.  In the event of any liquidation, voluntary or 
            involuntary, the holders of Series B Convertible Preferred Stock 
            shall be entitled to be paid the consideration they paid for 
            their shares on a pari passu basis with the Series A Preferred 
            Stock before any amount shall be paid to the holders of the 
            common stock.

            4.  Conversion Rights.  The holders of Series B Convertible 
            Preferred Stock shall have the right to convert their shares 
            into shares of the Corporation's Common Stock, par value $0.05, 
            as follows:  

                  (a)  Right to Convert.  Each share of the Series B 
                  Convertible Preferred Stock shall be convertible, at the 
                  option of the holder thereof, at any time after the date 
                  that is one (1) year from the date of the issuance of the 
                  Series B Convertible Preferred Stock (the "Purchase 
                  Date"), at the office of the Company or the Company's 
                  transfer agent, into such number of fully paid and non-
                  assessable shares of Common Stock as is determined by 
                  dividing the original Series B Convertible Preferred Stock 
                  issue price by the Conversion Price applicable to such 
                  share, determined as provided below, in effect on the date 
                  the certificate of the Series B Convertible Preferred 
                  Stock is surrendered for conversion.  The initial 
                  Conversion Price for the Series B Convertible Preferred 
                  Stock shall be as set forth in subsection 4(c), below.

                  (b)  Mechanics of Conversion.  Before any holder of shares 
                  of Series B Convertible Preferred Stock shall be entitled 
                  to convert the same into shares of Common Stock, he shall 
                  surrender the certificate or certificates representing the 
                  Series B Convertible Preferred Stock, duly endorsed, by 
                  delivering the certificate or certificates to the 
                  Company's principal office or the Company's transfer agent 
                  for the Series B Convertible Preferred Stock, and shall 
                  give written notice to the Company's Investor Relations 
                  Department at its principal office, of the election to 
                  convert the Series B Convertible Preferred Stock and shall 
                  state therein the name or names in which the certificate 
                  or certificates for shares of Common Stock are to be 
                  issued.  The Company shall, as soon as practicable 
                  thereafter, issue and deliver to such holder, or to the 
                  nominee or nominees of such holder, a certificate or 
                  certificates for the number of shares of Common Stock to 
                  which such holder shall be entitled as described above.  
                  Such conversion shall be deemed to have been made 
                  immediately prior to the close of business on the 
                  date of such surrender of the shares of Series B 
                  Convertible Preferred Stock to be converted, and the 
                  person or persons entitled to receive the shares of Common 
                  Stock issuable upon conversion shall be treated for all 
                  purposes as the record holder or holders of such shares of 
                  Common Stock as of such date.  If the conversion is in 
                  connection with an underwritten offering of securities 
                  registered pursuant to the Securities Act of 1933, as 
                  amended (the "1933 Act"), the conversion may, at the 
                  option of any holder surrendering shares of Series B 
                  Convertible Preferred Stock for conversion, be conditioned 
                  upon the closing with the underwriters of the sale of 
                  securities pursuant to such offering, in which event the 
                  person or persons entitled to receive the Common Stock 
                  upon conversion of the Series B Convertible Preferred 
                  Stock shall not be deemed to have converted such Series B 
                  Convertible Preferred Stock until immediately prior to the 
                  closing of such sale of securities.

                  (c)  Conversion Price Adjustments of Series B Convertible 
                  Preferred Stock for Certain Dilutive Issuances Splits and 
                  Combinations.  The Conversion Price of the Series B 
                  Convertible Preferred Stock shall initially equal the 
                  issuance price per share of the Series B Convertible 
                  Preferred Stock, and shall be subject to adjustment from 
                  time to time as follows:

                        (i)   (A)  If the Company shall issue, after the 
                              Purchase Date, any Additional Stock (as 
                              defined below) without consideration or for a 
                              consideration per share less than the 
                              Conversion Price in effect immediately prior 
                              to the issuance of such Additional Stock, the 
                              Conversion Price shall be adjusted to a price 
                              equal to the price paid per share for such 
                              Additional Stock.

                              (B)  In the case of the issuance of Common 
                              Stock for cash, the consideration shall be 
                              deemed to be the amount of cash paid therefor 
                              before deducting any reasonable discounts, 
                              commissions or other expenses allowed, paid or 
                              incurred by the Company for any underwriting 
                              or otherwise in connection with the issuance 
                              and sale thereof.

                              (C)  In the case of the issuance of the Common 
                              Stock for a consideration in whole or in part 
                              other than cash, the consideration other than 
                              cash shall be deemed to be the fair value 
                              thereof as determined by the Board of 
                              Directors of the Company irrespective of any 
                              accounting treatment.

                              (D)  In the case of the issuance (whether 
                              before, on or after the applicable Purchase 
                              Date) of options to purchase or rights to 
                              subscribe for Common Stock, securities by 
                              their terms convertible into or exchangeable 
                              for Common Stock or options to purchase or 
                              rights to subscribe for such convertible or 
                              exchangeable securities, the following 
                              provisions shall apply for all purposes of 
                              this subsection 4(c)(i) and subsection 
                              4(c)(ii):

                                    (1)  The aggregate maximum number of 
                                    shares of Common Stock deliverable upon 
                                    exercise (assuming the satisfaction of 
                                    any conditions to exercisability, 
                                    including without limitation, the 
                                    passage of time, but without taking into 
                                    account potential antidilution 
                                    adjustments) of such options 
                                    to purchase or rights to subscribe for 
                                    Common Stock shall be deemed to have 
                                    been issued at the time such Options or 
                                    rights were issued and for a 
                                    consideration equal to the consideration 
                                    (determined in the manner provided in 
                                    subsections 4(c)(i)(B) and (c)(i)(C)), 
                                    if any, received by the corporation upon 
                                    the issuance of such options or rights 
                                    plus the minimum exercise price provided 
                                    in such options or rights (without 
                                    taking into account potential 
                                    antidilution adjustments) for the Common 
                                    Stock covered thereby.

                                    (2)  The aggregate maximum number of 
                                    shares of Common Stock deliverable upon 
                                    conversion of or in exchange (assuming 
                                    the satisfaction of any conditions to 
                                    convertibility or exchangeability, 
                                    including, without limitation, the 
                                    passage of time, but without taking into 
                                    account potential antidilution 
                                    adjustments) for any such convertible or 
                                    exchangeable securities or upon the 
                                    exercise of options to purchase or 
                                    rights to subscribe for such convertible 
                                    or exchangeable securities and 
                                    subsequent conversion or exchange 
                                    thereof shall be deemed to have 
                                    been issued at the time such securities 
                                    were issued or such options or rights 
                                    were issued and for a consideration 
                                    equal to the consideration, if any, 
                                    received by the corporation for any such 
                                    securities and related options or rights 
                                    (excluding any cash received on account 
                                    of accrued interest or accrued 
                                    dividends), plus the minimum additional 
                                    consideration, if any, to be received by 
                                    the corporation (without taking into 
                                    account potential antidilution 
                                    adjustments) upon the conversion or 
                                    exchange of such securities or the 
                                    exercise of any related options or 
                                    rights (the consideration in each case 
                                    to be determined in the manner provided 
                                    in subsections 4(c)(i)(B) and (c)(i)(C))

                                    (3)  In the event of any change in the 
                                    number of shares of Common Stock 
                                    deliverable or in the consideration 
                                    payable to this corporation upon 
                                    exercise of such options or rights or 
                                    upon conversion of or in exchange for 
                                    such convertible or exchangeable 
                                    securities, including, but not limited 
                                    to, a change resulting from the 
                                    antidilution provisions thereof, the 
                                    Conversion Price of the Series B 
                                    Convertible Preferred Stock, to 
                                    the extent in any way affected by or 
                                    computed using such options, rights or 
                                    securities, shall be recomputed to 
                                    reflect such change, but no further 
                                    adjustment shall be made for the actual 
                                    issuance of Common Stock or any payment 
                                    of such consideration upon the exercise 
                                    of any such options or rights or the 
                                    conversion or exchange of such 
                                    securities.

                                    (4)  Upon the expiration of any such 
                                    options or rights, the termination of 
                                    any such rights to convert or exchange 
                                    or the expiration of any options or 
                                    rights related to such convertible or 
                                    exchangeable securities, the Conversion 
                                    Price of the Series B Convertible 
                                    Preferred Stock, to the extent in any 
                                    way affected by or computed using such 
                                    options, rights or securities or options 
                                    or rights related to such securities, 
                                    shall be recomputed to reflect the 
                                    issuance of only the number of shares of 
                                    Common Stock (and convertible or 
                                    exchangeable securities which remain in 
                                    effect) actually issued upon the 
                                    exercise of such options or rights, upon 
                                    the conversion or exchange of such 
                                    securities or upon the exercise of the 
                                    options or rights related to such 
                                    securities.

                                    (5)  The number of shares of Common 
                                    Stock deemed issued and the 
                                    consideration deemed paid therefor 
                                    pursuant to subsections 4(c)(i)(D)(1) 
                                    and (2) shall be appropriately adjusted 
                                    to reflect any change, termination or 
                                    expiration of the type described in 
                                    either subsection 4(c)(i)(D)(3) or (4).

                        (ii)  "Additional Stock" shall mean any shares of 
                        Common Stock issued (or deemed to have been issued 
                        pursuant to subsection 4(c)(i)(D)) by this 
                        corporation after the Purchase Date other than

                              (A)  Common Stock issued pursuant to a 
                              transaction described in subsection 4(c)(iii) 
                              hereof,

                              (B)  shares of Common Stock issuable or issued 
                              to employees, officers, consultants, directors 
                              or vendors (if in transactions with primarily 
                              nonfinancing purposes) of this corporation 
                              directly or pursuant to a stock option plan or 
                              restricted stock plan approved by the 
                              shareholders and Board of Directors of this 
                              corporation 

                        (iii)  In the event the corporation should at any 
                        time or from time to time after the Purchase Date 
                        fix a record date for the effectuation of a split or 
                        subdivision of the outstanding shares of Common 
                        Stock or the determination of holders of Common 
                        Stock entitled to receive a dividend or other 
                        distribution payable in additional shares of Common 
                        Stock or other securities or rights convertible 
                        into, or entitling the holder thereof to receive 
                        directly or indirectly, additional shares of Common 
                        Stock (hereinafter referred to as "Common Stock 
                        Equivalents") without payment of any consideration 
                        by such holder for the additional shares of Common 
                        Stock or the Common Stock Equivalents (including the 
                        additional shares of Common Stock issuable upon 
                        conversion or exercise thereof), then, as of such 
                        record date (or the date of such dividend 
                        distribution, split or subdivision if no 
                        record date is fixed), the Conversion Price of the 
                        Series B Convertible Preferred Stock shall be 
                        appropriately decreased so that the number of shares 
                        of Common Stock issuable on conversion of each share 
                        of such series shall be increased in proportion to 
                        such increase of the aggregate of shares of Common 
                        Stock outstanding and those issuable with respect to 
                        such Common Stock Equivalents with the number of 
                        shares issuable with respect to Common Stock 
                        Equivalents determined from time to time in the 
                        manner provided for deemed issuances in subsection 
                        4(c)(i)(D).

                        (iv)  If the number of shares of Common Stock 
                        outstanding at any time after the Purchase Date is 
                        decreased by a combination of the outstanding shares 
                        of Common Stock, then, following the record date of 
                        such combination, the Conversion Price for the 
                        Series B Convertible Preferred Stock shall be 
                        appropriately increased so that the number of shares 
                        of Common Stock issuable on conversion of each share 
                        of such series shall be decreased in proportion to 
                        such decrease in outstanding shares.

                  (d)  Notice.  In case at any time the Company shall 
                  propose:

                        (i) to pay any dividend or make any distribution on 
                        shares of Common Stock in shares of Common Stock or 
                        make any other distribution (other than regularly 
                        scheduled cash dividends which are not in a greater 
                        amount per share than the most recent such cash 
                        dividend) to all holders of Common Stock; or

                        (ii)  to issue any rights, warrants, or other 
                        securities to all holders of Common Stock entitling 
                        them to purchase any additional shares of Common 
                        Stock or any other rights, warrants, or other 
                        securities; or

                        (iii)  to effect any reclassification or change of 
                        outstanding shares of Common Stock, or any 
                        consolidation, merger, sale, lease, or conveyance of 
                        property; or

                        (iv)  to effect any liquidation, dissolution, or 
                        winding-up of the Company; or

                        (v)  to take any other action which would cause an 
                        adjustment to the Conversion Price; then, and in any 
                        one or more of such cases, the Company shall give 
                        written notice thereof, by registered mail, postage 
                        prepaid, to the Holder at his then-current address, 
                        mailed at least 15 days prior to (i) the date as of 
                        which the holders of record of shares of Common 
                        Stock to be entitled to receive any such dividend, 
                        distribution, rights, warrants, or other securities 
                        are to be determined, (ii) the date on which any 
                        such reclassification, change of outstanding shares 
                        of Common Stock, consolidation, merger, sale, lease, 
                        conveyance of property, liquidation, dissolution, or 
                        winding-up is expected to become effective, and the 
                        date as of which it is expected that holders of 
                        record of shares of Common Stock shall be entitled 
                        to exchange their shares for securities or other 
                        property, if any, deliverable upon such 
                        reclassification, change of outstanding shares, 
                        consolidation, merger, sale, lease, conveyance of 
                        property, liquidation, dissolution, or winding-up, 
                        or (iii) the date of such action which would require 
                        an adjustment to the Conversion Price.

      C.  Undesignated Preferred Stock.  Six Hundred Twenty-Four Thousand 
Nine Hundred Ten (624,910) shares of preferred stock having a par value of 
$.05 per share and having such preferences, limitations and relative rights 
as determined from time to time by the Board of Directors.  The Board of 
Directors is hereby expressly granted authority to divide these shares of 
preferred stock into series and to fix and determine before the issuance 
thereof the number of shares and the relative rights and preferences of any 
series so established.

      D.  Common Stock.  Twenty million (20,000,000) shares of common stock 
having a par value of $.05 per share. 

                                  ARTICLE V
                                PROCESS AGENT

      The Secretary of State is designated as agent of the corporation upon 
whom process against it may be served.  The post office address to which the 
Secretary of State shall mail a copy of any process against the corporation 
served upon him is 2236 Shelburne Road, P.O. Box 965, Shelburne, Vermont  
05482.

                                 ARTICLE VI
                   DIRECTOR LIABILITY AND INDEMNIFICATION

      No director of the corporation shall be personally liable to the 
corporation or its shareholders for damages for any breach of duty in such 
capacity; provided, however, that this provision shall not eliminate or 
limit the liability of any director: 

      (a)  For acts or omissions in bad faith or which involved intentional 
      misconduct or a knowing violation of law, as established by a judgment 
      or other final adjudication; 

      (b)  For any transaction from which the director derived in fact a 
      financial profit or other advantage to which he or she was not legally 
      entitled, as established by a judgment or other final adjudication; 

      (c)  For any violation of Section 719 of the Business Corporation Law, 
      as established by a judgment or other final adjudication; or 

      (d)  For any act or omission occurring prior to the corporation's 
      adoption of this provision. 

6.    This restatement of the Certificate of Incorporation as previously 
      amended and as amended above was authorized by the Corporation's Board 
      of Directors, as of June 27, 1996, pursuant to Section 807 of the 
      Business Corporation Law.

      IN WITNESS WHEREOF the undersigned, being the Chairman of the Board, 
Chief Executive Officer and Secretary of the Corporation, affirm that the 
statements made herein are true under the penalties of perjury.

                              /s/ FRED MARKS
                              -----------------------------------------
                              Fred Marks, Chairman of the Board

                              /s/ R. PATRICK BURNS
                              -----------------------------------------
                              R. Patrick Burns, Chief Executive Officer

                              /s/ SPENCER C. PUTNAM
                              -----------------------------------------       
                              Spencer C. Putnam, Secretary
 





               NEITHER   THE   WARRANTS   REPRESENTED   BY  THIS
               CERTIFICATE NOR THE SHARES ISSUABLE UPON EXERCISE
               HEREOF HAVE BEEN REGISTERED  UNDER THE SECURITIES
               ACT OF 1933, AS AMENDED. NEITHER THE WARRANTS NOR
               SUCH   SHARES  MAY  BE  OFFERED  OR  SOLD  EXCEPT
               PURSUANT TO AN EFFECTIVE  REGISTRATION  STATEMENT
               UNDER SUCH ACT, OR AN EXEMPTION FROM REGISTRATION
               UNDER SUCH ACT.


                        THE VERMONT TEDDY BEAR CO., INC.


               WARRANT FOR THE PURCHASE OF SHARES OF COMMON STOCK
                            par value $.05 per share

June 28, 1996                                                 ___________ Shares

     THIS CERTIFIES  that, for good and valuable  consideration,  the receipt of
which  is  hereby  acknowledged,  ___________________  (the  "Holder"),  or  his
registered  assigns,  is entitled to subscribe for and purchase from The Vermont
Teddy Bear Co., Inc., a New York corporation (the "Company"), upon the terms and
conditions set forth herein, at any time or from time to time one (1) year after
the date hereof,  and before 5:00 P.M. on June 28,  1999,  New York time or such
earlier time as set forth herein (the "Exercise  Period"),  _________  shares of
the Company's  Common Stock,  par value $.05 per share ("Common  Stock"),  at an
original  exercise price of $_______ per share (the "Exercise  Price").  As used
herein the term "this  Warrant"  shall mean and  include  this  Warrant  and any
Warrant  or  Warrants  hereafter  issued as a  consequence  of the  exercise  or
transfer of this Warrant in whole or in part.

     The number of shares of Common Stock issuable upon exercise of this Warrant
(the "Warrant  Shares") and the Exercise Price may be adjusted from time to time
as hereinafter set forth.

     1. This Warrant may be  exercised  during the  Exercise  Period,  as to the
whole or any  lesser  number of the  respective  whole  Warrant  Shares,  by the
surrender of this Warrant (with the election at the end hereof duly executed) to
the Company at its office as set forth in the form of election  attached hereto,
or at such other place as is designated in writing by the Company, together with
a certified or bank  cashier's  check  payable to the order of the Company in an
amount equal to the Exercise  Price  multiplied by the number of the  respective
Warrant Shares for which this Warrant is being exercised.

     2. Upon each exercise of the Holder's rights to purchase Warrant Shares and
payment of the  Exercise  Price,  the Holder shall be deemed to be the holder of
record of the Warrant Shares issuable upon such exercise,  notwithstanding  that
the  transfer  books  of the  Company  shall  then  be  closed  or  certificates
representing such Warrant Shares shall not then have been actually  delivered to
the Holder.  As soon as practicable after each such exercise of this Warrant and
payment of the Exercise Price, the Company shall issue and deliver to the Holder
a  certificate  or  certificates  for the  Warrant  Shares  issuable  upon  such
exercise,  registered in the name of the Holder or his designee. If this Warrant
should be  exercised in part only,  the Company  shall,  upon  surrender of this
Warrant for cancellation, execute and deliver a new Warrant evidencing the right
of the Holder to  purchase  the  balance  of the  Warrant  Shares  (or  portions
thereof) subject to purchase hereunder.

     3. This Warrant shall be transferable only on the books of the Company upon
delivery thereof duly endorsed by the Holder or by his duly authorized  attorney
or representative, or accompanied by proper evidence of succession,  assignment,
or  authority to  transfer.  In all cases of transfer by an attorney,  executor,
administrator,  guardian,  or other  legal  representative,  duly  authenticated
evidence of his or her authority  shall be produced.  Upon any  registration  of
transfer,  the  Company  shall  deliver a new  Warrant or Warrants to the person
entitled  thereto.  This Warrant may be  exchanged,  at the option of the Holder
thereof, for another Warrant, or other Warrants of different  denominations,  of
like tenor and representing in the aggregate the right to purchase a like number
of Warrant  Shares (or portions  thereof),  upon surrender to the Company or its
duly authorized agent.  Notwithstanding the foregoing, the Company shall have no
obligation to cause Warrants to be transferred on its books to any person if, in
the opinion of counsel to the Company,  such  transfer  does not comply with the
provisions of the Securities Act of 1933, as amended (the "Act"),  and the rules
and regulations thereunder.

     4. The Company  shall at all times  reserve and keep  available  out of its
authorized  and unissued  Common Stock,  solely for the purpose of providing for
the exercise of the rights to purchase all Warrant  Shares  granted  pursuant to
this Warrant, such number of shares of Common Stock as shall, from time to time,
be sufficient  therefor.  The Company  covenants that all shares of Common Stock
issuable upon exercise of this Warrant,  upon receipt by the Company of the full
Exercise Price therefor, shall be validly issued, fully paid, nonassessable, and
free of preemptive rights.

     5. (a) In case the  Company  shall at any time after the date this  Warrant
was first issued (i) declare a dividend on the outstanding  Common Stock payable
in shares of its capital  stock,  (ii) subdivide the  outstanding  Common Stock,
(iii) combine the outstanding  Common Stock into a smaller number of shares,  or
(iv) issue any shares of its  capital  stock by  reclassification  of the Common
Stock (including any such reclassification in connection with a consolidation or
merger in which the Company is the continuing corporation),  then, in each case,
the Exercise  Price,  and the number of Warrant Shares issuable upon exercise of
this  Warrant,  in effect at the time of the record date for such dividend or of
the effective date of such subdivision, combination, or reclassification,  shall
be proportionately adjusted so that the Holder after such time shall be entitled
to receive the aggregate  number and kind of shares  which,  if this Warrant had
been  exercised  immediately  prior to such time,  he would have owned upon such
exercise  and been  entitled  to  receive  by virtue of  dividend,  subdivision,
combination,  or  reclassification.  Such adjustment shall be made  successively
whenever any event listed above shall occur.

          (b) In case the  Company  shall  issue  or fix a  record  date for the
issuance  to all  holders of Common  Stock of rights,  options,  or  warrants to
subscribe  for or  purchase  Common  Stock (or  securities  convertible  into or
exchangeable  for Common  Stock) at a price per share (or having a conversion or
exchange price per share, if a security  convertible  into or  exchangeable  for
Common  Stock) less than the  Exercise  Price per share of Common  Stock on such
record date, then, in each case, the Exercise Price shall be adjusted so that it
is equal to such lesser exercise price.  Such adjustment  shall become effective
at the close of business on such record date;  provided,  however,  that, to the
extent  the  shares  of  Common  Stock  (or  securities   convertible   into  or
exchangeable  for shares of Common Stock) are not delivered,  the Exercise Price
shall be readjusted  after the expiration of such rights,  options,  or warrants
(but only with  respect to that  portion of this  Warrant  exercised  after such
expiration),  to the  Exercise  Price  which  would  then be in  effect  had the
adjustments  made upon the issuance of such rights,  options,  or warrants  been
made upon the basis of delivery of only the number of shares of Common Stock (or
securities convertible into or exchangeable for shares of Common Stock) actually
issued.  In case any subscription  price may be paid in a consideration  part or
all of which shall be in a form other than cash, the value of such consideration
shall be as determined in good faith by the Company's Board of Directors,  whose
determination  shall be conclusive absent manifest error. Shares of Common Stock
owned by or held for the account of the Company or any majority-owned subsidiary
shall not be deemed outstanding for the purpose of any such computation.

          (c) In case the  Company  shall  distribute  to all  holders of Common
Stock (including any such  distribution  made to the stockholders of the Company
in  connection  with a  consolidation  or  merger in which  the  Company  is the
continuing corporation) evidences of its indebtedness or assets (other than cash
dividends or distributions  and dividends payable in shares of Common Stock), or
rights,  options,  or warrants to subscribe  for or purchase  Common  Stock,  or
securities   convertible  into  or  exchangeable  for  shares  of  Common  Stock
(excluding  those with  respect to the  issuance of which an  adjustment  of the
Exercise Price is provided pursuant to Section 5(b) hereof), then, in each case,
the Exercise Price shall be adjusted so that it equals the fair market value (as
determined   in  good  faith  by  the  Company's   Board  of  Directors,   whose
determination  shall be conclusive  absent manifest error) of the portion of the
evidences of  indebtedness  or assets so to be  distributed,  or of such rights,
options,  or warrants or convertible or exchangeable  securities,  applicable to
one share. Such adjustment shall be made whenever any such distribution is made,
and  shall  become  effective  on the  record  date  for  the  determination  of
shareholders entitled to receive such distribution.

          (d) In case the Company  shall issue shares of Common Stock or rights,
options,  or warrants to subscribe for or purchase  Common Stock,  or securities
convertible  into or exchangeable for Common Stock  (excluding  shares,  rights,
options,  warrants, or convertible or exchangeable securities issued or issuable
(i) in any of the  transactions  with  respect  to  which an  adjustment  of the
Exercise  Price is provided  pursuant to Sections  5(a),  5(b), or 5(c) above or
(ii) upon exercise of this Warrant),  at a price per share  (determined,  in the
case  of  such  rights,  options,   warrants,  or  convertible  or  exchangeable
securities,  by dividing  (x) the total  amount  received or  receivable  by the
Company in  consideration  of the sale and  issuance  of such  rights,  options,
warrants, or convertible or exchangeable securities,  plus the minimum aggregate
consideration  payable to the Company  upon  exercise,  conversion,  or exchange
thereof,  by (y) the maximum number of shares  covered by such rights,  options,
warrants,  or convertible or  exchangeable  securities)  lower than the Exercise
Price per share of Common Stock in effect  immediately  prior to such  issuance,
then the Exercise Price shall be reduced on the date of such issuance to a price
(calculated to the nearest cent) equal to such lower exercise  price. No further
adjustment  of the  Exercise  Price  shall  be made as a  result  of the  actual
issuance  of shares of Common  Stock on  exercise of such  rights,  options,  or
warrants  or on  conversion  or  exchange of such  convertible  or  exchangeable
securities.  On the expiration or the  termination of such rights,  options,  or
warrants, or the termination of such right to convert or exchange,  the Exercise
Price shall be readjusted (but only with respect to that portion of this Warrant
exercised  after such expiration or termination) to such Exercise Price as would
have  obtained  had the  adjustments  made  upon the  issuance  of such  rights,
options,  warrants, or convertible or exchangeable securities been made upon the
basis of the  delivery  of only the  number of shares of Common  Stock  actually
delivered  upon the  exercise of such rights,  options,  or warrants or upon the
conversion or exchange of any such  securities;  and on any change of the number
of shares of Common  Stock  deliverable  upon the  exercise of any such  rights,
options,   or  warrants  or  conversion  or  exchange  of  such  convertible  or
exchangeable securities or any change in the consideration to be received by the
Company upon such exercise,  conversion, or exchange, including, but not limited
to, a change resulting from the antidilution  provisions  thereof,  the Exercise
Price,  as then in effect,  shall forthwith be readjusted (but only with respect
to that portion of this Warrant  exercised  after such change) to such  Exercise
Price as would have been obtained had an adjustment  been made upon the issuance
of such rights,  options,  or warrants not  exercised  prior to such change,  or
securities not converted or exchanged prior to such change, on the basis of such
change.  In case the  Company  shall  issue  shares of Common  Stock or any such
rights,  options,  warrants,  or  convertible or  exchangeable  securities for a
consideration  consisting,  in whole or in part, of property  other than cash or
its equivalent,  then the "price per share" and the  "consideration  received by
the Company" for purposes of the first sentence of this Section 5(d) shall be as
determined   in  good  faith  by  the  Company's   Board  of  Directors,   whose
determination  shall be conclusive absent manifest error. Shares of Common Stock
owned by or held for the account of the Company or any majority-owned subsidiary
shall not be deemed outstanding for the purpose of any such computation.

          (e) No  adjustment  in the  Exercise  Price  shall be required if such
adjustment is less than $.05; provided,  however,  that any adjustments which by
reason of this  Section 5 are not  required to be made shall be carried  forward
and taken into account in any subsequent adjustment. All calculations under this
Section 5 shall be made to the nearest cent or to the nearest  one-thousandth of
a share, as the case may be.

          (f) In any  case  in  which  this  Section  5  shall  require  that an
adjustment  in the  Exercise  Price be made  effective as of a record date for a
specified  event,  the Company may elect to defer,  until the occurrence of such
event,  issuing to the Holder,  if the Holder  exercised this Warrant after such
record date,  the shares of Common  Stock,  if any,  issuable upon such exercise
over and above the shares of Common Stock,  if any,  issuable upon such exercise
on the basis of the Exercise Price in effect prior to such adjustment; provided,
however,  that  the  Company  shall  deliver  to the  Holder a due bill or other
appropriate  instrument evidencing the Holder's right to receive such additional
shares upon the occurrence of the event requiring such adjustment.

          (g) Upon  each  adjustment  of the  Exercise  Price as a result of the
calculations  made in Sections  5(b),  5(c), or 5(d) hereof,  this Warrant shall
thereafter evidence the right to purchase,  at the adjusted Exercise Price, that
number of shares (calculated to the nearest thousandth) obtained by dividing (A)
the  product  obtained  by  multiplying  the number of shares  purchasable  upon
exercise  of this  Warrant  prior to  adjustment  of the number of shares by the
Exercise  Price in effect prior to adjustment  of the Exercise  Price by (B) the
Exercise Price in effect after such adjustment of the Exercise Price.

          (h) Whenever  there shall be an adjustment as provided in this Section
5, the  Company  shall  promptly  cause  written  notice  thereof  to be sent by
registered mail,  postage prepaid,  to the Holder, at his then-current  address,
which notice shall be accompanied by an officer's  certificate setting forth the
number of Warrant Shares  purchasable  upon the exercise of this Warrant and the
Exercise Price after such  adjustment and setting forth a brief statement of the
facts  requiring such adjustment and the  computation  thereof,  which officer's
certificate  shall  be  conclusive  evidence  of the  correctness  of  any  such
adjustment absent manifest error.

     6. (a) In case of any  consolidation  with or merger of the Company with or
into  another  corporation  (other than a merger or  consolidation  in which the
Company is the  surviving or  continuing  corporation),  or in case of any sale,
lease,  or conveyance to another  corporation  of the property and assets of any
nature of the Company as an  entirety  or  substantially  as an  entirety,  such
successor,  leasing,  or purchasing  corporation,  as the case may be, shall (i)
execute  with the Holder an agreement  providing  that the Holder shall have the
right  thereafter to receive upon  exercise of this Warrant  solely the kind and
amount  of  shares  of  stock  and  other  securities,  property,  cash,  or any
combination thereof receivable upon such consolidation,  merger, sale, lease, or
conveyance  by a holder of the  number of shares of Common  Stock for which this
Warrant  might  have been  exercised  immediately  prior to such  consolidation,
merger,  sale,  lease,  or conveyance and (ii) make  effective  provision in its
certificate  of  incorporation  or  otherwise,  if  necessary,  to  effect  such
agreement. Such agreement shall provide for adjustments which shall be as nearly
equivalent as practicable to the adjustments in Section 5.

          (b) In case of any  reclassification or change of the shares of Common
Stock  issuable upon exercise of this Warrant (other than a change in par value,
or as a result of a subdivision or combination,  but including any change in the
shares  into  two or  more  classes  or  series  of  shares),  or in case of any
consolidation  or merger of another  corporation  into the  Company in which the
Company is the continuing  corporation and in which there is a  reclassification
or change (including a change to the right to receive cash or other property) of
the shares of Common Stock (other than a change in par value,  or as a result of
a subdivision or combination, but including any change in the shares into two or
more classes or series of shares), the Holder shall have the right thereafter to
receive upon  exercise of this  Warrant  solely the kind and amount of shares of
stock  and  other  securities,   property,  cash,  or  any  combination  thereof
receivable upon such  reclassification,  change,  consolidation,  or merger by a
holder of the number of shares of Common Stock for which this Warrant might have
been   exercised   immediately   prior   to   such   reclassification,   change,
consolidation,  or merger.  Thereafter,  appropriate provision shall be made for
adjustments   which  shall  be  as  nearly  equivalent  as  practicable  to  the
adjustments in Section 5.

          (c) The above  provisions of this Section 6 shall  similarly  apply to
successive  reclassifications  and  changes  of shares  of  Common  Stock and to
successive consolidations, mergers, sales, leases, or conveyances.

     7. In case at any time the Company shall propose:

          (a) to pay any dividend or make any  distribution  on shares of Common
Stock in shares  of Common  Stock or make any  other  distribution  (other  than
regularly  scheduled cash dividends  which are not in a greater amount per share
than the most recent such cash dividend) to all holders of Common Stock; or

          (b) to issue any rights,  warrants, or other securities to all holders
of Common Stock entitling them to purchase any additional shares of Common Stock
or any other rights, warrants, or other securities; or

          (c) to effect any  reclassification or change of outstanding shares of
Common  Stock,  or any  consolidation,  merger,  sale,  lease,  or conveyance of
property, described in Section 6; or

          (d) to effect  any  liquidation,  dissolution,  or  winding-up  of the
Company; or

          (e) to take any other  action which would cause an  adjustment  to the
Exercise Price;

then,  and in any one or more of such  cases,  the  Company  shall give  written
notice  thereof,  by  registered  mail,  postage  prepaid,  to the Holder at his
then-current address,  mailed at least 15 days prior to (i) the date as of which
the  holders of record of shares of Common  Stock to be  entitled to receive any
such dividend,  distribution,  rights,  warrants,  or other securities are to be
determined,  (ii)  the  date on  which  any  such  reclassification,  change  of
outstanding  shares  of  Common  Stock,  consolidation,   merger,  sale,  lease,
conveyance of property,  liquidation,  dissolution, or winding-up is expected to
become effective, and the date as of which it is expected that holders of record
of shares of Common  Stock  shall be  entitled  to  exchange  their  shares  for
securities or other property,  if any,  deliverable upon such  reclassification,
change of outstanding shares, consolidation,  merger, sale, lease, conveyance of
property,  liquidation,  dissolution,  or winding-up,  or (iii) the date of such
action which would require an adjustment to the Exercise Price.

     8.  Certificates  evidencing the Warrant Shares issued upon exercise of the
Warrants shall bear the following legend:

             "THE SHARES  REPRESENTED BY THIS  CERTIFICATE  HAVE NOT
             BEEN REGISTERED UNDER  THE  SECURITIES  ACT OF 1933, AS
             AMENDED.  SUCH SHARES MAY NOT BE OFFERED OR SOLD EXCEPT
             PURSUANT TO AN EFFECTIVE  REGISTRATION  STATEMENT UNDER
             SUCH ACT, OR AN EXEMPTION FROM REGISTRATION  UNDER SUCH
             ACT."

     9. Upon  receipt of evidence  satisfactory  to Company of the loss,  theft,
destruction,  or mutilation of this Warrant (and upon  surrender of this Warrant
if mutilated),  and upon  reimbursement of the Company's  reasonable  incidental
expenses,  the Company  shall  execute  and  deliver to the Holder  hereof a new
Warrant of like date, tenor, and denomination.

     10. This Warrant  shall not entitle the holder  hereof to any voting rights
or other rights as a stockholder  of the Company.  No provision  hereof,  in the
absence of affirmative  action by the Holder hereof to purchase shares of Common
Stock, and no mere enumeration  herein of the rights or privileges of the Holder
hereof shall give rise to any  liability of such Holder for the Warrant Price or
as a  stockholder  of the  Company,  whether  such  liability is asserted by the
company or by creditors of the Company.

     11. Any notice of other  communication  to be given  hereunder  shall be in
writing and mailed via certified first class mail,  return receipt requested and
an additional copy sent via facsimile to such party at the address or number set
forth below:

     If to the Company:            2236 Shelburne Road
                                   PO Box 965
                                   Shelburne, VT 05482
                                   Attention:  Elisabeth Robert
                                   Facsimile No.:  (802) 985-1304

     If to the Holder:             _____________________________________________

                                   _____________________________________________

                                   _____________________________________________

                                   Facsimile No.:  (_____) _____________________

or to such other person,  address or number as the party entitled to such notice
or  communication  shall have  specified  by notice to the other  party given in
accordance  with  the  provisions  of this  Section.  Any such  notice  or other
communication  shall be  deemed  given  when  deposited  in the  mail,  properly
addressed and with postage prepaid.

     12. This Warrant shall be governed by and construed in accordance  with the
laws of the State of  Vermont,  without  giving  effect  to such  jurisdiction's
principles of conflict of laws.


Dated: _________________  ___, 1996

                                        THE VERMONT TEDDY BEAR CO., INC


                                        By: ____________________________________
                                            Its Duly Authorized Agent


___________________________________
Secretary



                               FORM OF ASSIGNMENT

(To be executed by the Holder if he desires to transfer the attached Warrant.)

     FOR VALUE  RECEIVED,  ______________________  hereby  sells,  assigns,  and
transfers  unto  _________________________  a Warrant to  purchase  ____________
shares of Common Stock,  $.05 par value per share of The Vermont Teddy Bear Co.,
Inc. (the "Company"),  together with all right, title, and interest therein, and
does hereby irrevocably  constitute and appoint  ___________________________  as
his attorney to transfer  such  Warrant on the books of the  Company,  with full
power of substitution.

Dated: ____________________________         ____________________________________
                                            Signature



                                     NOTICE

     The signature on the foregoing  Assignment  must  correspond to the name as
written upon the face of this Warrant in every particular, without alteration or
enlargement or any change whatsoever.




To:   The Vermont Teddy Bear Co., Inc.
      PO Box 965
      2236 Shelburne Road, #5
      Shelburne, Vermont  05482


                              ELECTION TO EXERCISE

The undersigned  hereby exercises his rights to purchase  ______________________
Warrant Shares covered by the within Warrant and tenders payment herewith in the
amount of  $________________  in accordance with the terms thereof, and requests
that  certificates  for such  securities be issued in the name of, and delivered
to:                                              _______________________________

________________________________________________________________________________

________________________________________________________________________________

     (Print Name, Address and Social Security or Tax Identification Number)

and,  if such  number of  Warrant  Shares  shall not be all the  Warrant  Shares
covered by the within Warrant, that a new Warrant for the balance of the Warrant
Shares  covered by the within  Warrant be prepared in the name of, and delivered
to, the undersigned at the address stated below.

Dated: __________________________          Name: _______________________________

Address: _______________________________________________________________________

________________________________________________________________________________


                                           _____________________________________
                                           Signature




                             SUBSCRIPTION AGREEMENT

The Vermont Teddy Bear Co., Inc.
2236 Shelburne Road
P.O. Box 965
Shelburne, Vermont 05482

Ladies and Gentlemen:

     The  undersigned,  intending  to be legally  bound,  hereby  subscribes  to
purchase the number of Units  indicated below at a purchase price per unit equal
to the Closing Price one day prior to the Closing Date, discounted as follows:

<TABLE>
<CAPTION>
                Discount:                   Closing Price:
                ---------                   --------------

                <C>                         <C>
                $0.25                       up to $3.375
                $0.50                       over $3.375 to $4.00
                $0.625                      above $4.00
</TABLE>

for a total  purchase price of $________,  in accordance  with the terms of this
Subscription  Agreement  ("Subscription   Agreement").   For  purposes  of  this
Subscription  Agreement,  the  Closing  Price  shall mean the average of (a) the
average of all bona fide trades of the Company's Common Stock effected on NASDAQ
on the day one day prior to the Closing Date;  provided,  however,  if no trades
were effected  during such day,  trades  effected  during the next preceding day
during which trades were effected  shall be used, and (b) the average of (i) the
highest  quoted bid price by a  market-maker  in the Company's  Common Stock and
(ii) the  lowest  quoted ask price by a  market-maker  in the  Company's  Common
Stock,  in each case as of the close of  trading on the day one day prior to the
Closing  Date.  This  subscription  is  irrevocable,  but may be rejected by The
Vermont Teddy Bear Co., Inc. (the "Company") in its sole discretion.


                                    SECTION 1
                         Authorization and Sale of Units

     1.1  Authorization.  The Company  shall  authorize  and issue a  sufficient
number of Units so that the purchase  price of all of the Units  authorized  and
issued shall be a minimum of $450,000 and a maximum of $750,000,  provided  that
the issuance of any Units that would cause the aggregate  purchase  price of all
Units issued to exceed $500,000 shall be at the Company's sole discretion.  Each
Unit  shall  consist  of (i) one  share of the  Company's  Series B  Convertible
Preferred  Stock (the  "Preferred  Stock")  and (ii) a three year  warrant  (the
"Warrant") to purchase one share of the Company's  Common Stock, par value $0.05
(the  "Common  Stock") at an exercise  price equal to the lesser of (i) $2.50 or
(ii) the Closing Price minus $0.25.  The  Preferred  Stock shall have the rights
and  preferences  as set forth in the Amendment to the Company's  Certificate of
Incorporation, attached hereto as Exhibit A. The form of the Warrant is attached
hereto as Exhibit B. The shares of Common Stock into which the  Preferred  Stock
will be  convertible  and which may be  purchased  upon  exercise of the Warrant
shall be referred to as the "Conversion Stock."

     1.2  Sale  of the  Units.  Subject  to the  terms  and  conditions  of this
Subscription  Agreement,  the Company shall issue and sell, and the  undersigned
shall  purchase,   _________  (___)  Units,   for  a  total  purchase  price  of
________________  Dollars  ($________).  The number of Units to be  purchased is
equal to the  undersigned's  total purchase price divided by the price per Unit,
as defined above.


                                    SECTION 2
                                     Closing

     2.1 Closing Date.  The closing of the purchase and sale of a minimum of the
Units having an aggregate purchase price of $450,000 or greater shall be held at
the offices of the Company at 12:00 p.m., on June 28, 1996 (the "Closing") or at
such other time as the Company  and the  undersigned  shall agree (the  "Closing
Date").  The closing of the purchase and sale of the remaining Units  subscribed
for and  accepted  by the  Company  pursuant  to Section 1.1 shall be held on or
before July 12, 1996.

     2.2 Delivery. At the Closing the Company shall deliver to the undersigned a
certificate or certificates of Preferred Stock and a Warrant,  registered in the
undersigned's  name,  representing  the number of whole Units  purchased  by the
undersigned against payment of the purchase price therefor,  by check payable to
the Company or wire transfer per the Company's instructions. Any excess purchase
price shall be returned to the undersigned.


                                    SECTION 3
                  Undersigned's Representations and Warranties

     3.1 Accredited Investor. The undersigned represents and warrants that he or
she is an  "accredited  investor"  as that  term is  defined  in Rule  501(a) of
Regulation D,  promulgated  under the  Securities  Act of 1933 (the "1933 Act").
Specifically, the undersigned is (check appropriate items):

          a. A bank as defined in Section 3(a)(2) of the Securities Act of 1933,
as amended (the "Act"),  or a savings and loan association or other  institution
as defined in Section 3(a)(5)(A) of the Act, whether acting in its individual or
fiduciary capacity;  a broker or dealer registered pursuant to Section 15 of the
Securities  Exchange  Act of 1934;  an  insurance  company as defined in Section
2(13) of the Act; an investment  company registered under the Investment Company
Act of 1940 (the "Investment Company Act") or a business  development company as
defined in Section  2(a)(48) of the  Investment  Company  Act; a Small  Business
Investment  Company licensed by the U.S. Small Business  Administration  Company
under Section 301(c) or (d) of the Small Business Investment Act of 1958; a plan
established and maintained by a state,  its political  subdivision or any agency
or instrumentality  of a state or its political  subdivisions for the benefit of
its  employees,  if such plan has total  assets  in  excess  of  $5,000,000;  an
employee  benefit  plan within the  meaning of the  Employee  Retirement  Income
Security Act of 1974  ("ERISA"),  if the  investment  decision is made by a plan
fiduciary, as defined in Section 3(21) of ERISA, which is either a bank, savings
and loan association, insurance company, or registered investment advisor, or if
the  employee  benefit plan has total  assets in excess of  $5,000,000  or, if a
self-directed  plan, with  investment  decisions made solely by persons that are
accredited investors.

          b. A private  business  development  company  as  defined  in  Section
202(a)(22) of the Investment Advisers Act of 1940.

          c. An  organization  described  in Section  501(c)(3)  of the Internal
Revenue  Code,   corporation,   Massachusetts  or  similar  business  trust,  or
partnership,  not formed for the specific  purpose of acquiring  Units  offered,
with total assets in excess of $5,000,000.

          d. A director or executive officer of the Company.

          e. A natural  person whose  individual  net worth,  or joint net worth
with  that  person's  spouse,  at  the  time  of his  or  her  purchase  exceeds
$1,000,000.

          f. A natural person who had an individual income in excess of $200,000
in each of the two most recent years or joint income with that  person's  spouse
in excess of $300,000 in each of those years and has a reasonable expectation of
reaching the same income level in the current year.

          g. A trust, with total assets in excess of $5,000,000,  not formed for
the  specific  purpose of  acquiring  Units,  whose  purchase  is  directed by a
sophisticated  person as described in Rule  506(b)(2)(ii)  promulgated under the
Act (i.e.,  a person who has such  knowledge  and  experience  in financial  and
business  matters that he is capable of  evaluating  the merits and risks of the
prospective investment).

          h.  An  entity  in  which  all of the  equity  owners  are  accredited
investors.  (If this alternative is checked,  the undersigned must identify each
equity owner and provide  statements  signed by each  demonstrating  how each is
qualified as an accredited investor.)

     3.2  Investment  Intent.  The  undersigned  is acquiring  the Units and the
Conversion Stock for investment for its own account,  not as a nominee or agent,
and not with the view to, or for resale in  connection  with,  any  distribution
thereof.  The undersigned  understands  that the Preferred  Stock,  Warrants and
Conversion  Stock have not been, and will not be,  registered under the 1933 Act
(except in accordance with Section 7 of this  Subscription  Agreement) by reason
of a specific  exemption from the  registration  provisions of the 1933 Act, the
availability of which depends upon, among other things,  the bona fide nature of
the investment intent and the accuracy of the undersigned's  representations  as
expressed  herein  and in the  Suitability  Questionnaire,  attached  hereto  as
Exhibit C.

     3.3 Restricted Securities.  The undersigned acknowledges that the Preferred
Stock,  Warrants  and the  Conversion  Stock  must be held  indefinitely  unless
subsequently  registered  under the 1933 Act, or unless an  exemption  from such
registration  is available.  The  undersigned is aware of the provisions of Rule
144  promulgated  under  the 1933 Act,  which  permit  limited  resale of shares
purchased  in a  private  placement  subject  to  the  satisfaction  of  certain
conditions,  including, among other things, the existence of a public market for
the shares,  the  availability of certain current public  information  about the
Company,  the  resale  occurring  not less  than  two  years  after a party  has
purchased and paid for the security to be sold, the sale being effected  through
a "broker's  transaction" or in transactions  directly with a "market maker" and
the number of shares  being sold  during any  three-month  period not  exceeding
specified limitations.

     3.4 No Public Market. The undersigned  understands and acknowledges that no
public market exists for the Preferred Stock or the Warrants to be issued by the
Company and that the Company has made no  assurances  that a public  market will
ever exist for the Preferred Stock or the Warrants.

     3.5  Access  to  Information.  The  undersigned  acknowledges  that  he has
received and reviewed the Company's  Prospectus,  issued in connection  with the
Company's initial public offering in 1993 (the "IPO"),  and all of the Company's
Annual Reports to Shareholders,  Proxy Statements,  Forms 10-QSB and 10-KSB sent
to shareholders or filed with the Securities and Exchange  Commission  since the
IPO, and its Business Plan, and that the  undersigned  has had an opportunity to
discuss the  Company's  business,  management  and  financial  affairs  with the
Company's  management.  The  undersigned  has  also  had an  opportunity  to ask
questions of and receive answers from the Company's officers.

     3.6 Authorization.  This Subscription Agreement when executed and delivered
by the undersigned  shall  constitute a valid and legally binding  obligation of
the undersigned, enforceable in accordance with its terms.

     3.7  Indemnification.  The  undersigned  acknowledges  that the undersigned
understands  the  meaning  and legal  consequences  of the  representations  and
warranties  contained in this Section, and agrees to indemnify and hold harmless
the Company and its directors,  officers, employees and agents, past, present or
future, from and against any and all loss, damage or liability due to or arising
out of a breach of any such representation or warranty made by the undersigned.

     3.8  Survival.  The  undersigned  acknowledges  that  the  representations,
warranties  and  agreements  made by the  undersigned  herein shall  survive the
execution and delivery of this Agreement and the Closing.


                                    SECTION 4
                    Company's Representations and Warranties

     4.1  Organization  and  Standing;  Articles and  By-Laws.  The Company is a
corporation duly organized and existing under, and by virtue of, the laws of the
State of New York and is in good  standing  under such  laws.  The  Company  has
requisite  corporate  power and authority to own and operate its  properties and
assets,  and to carry on its business as presently  conducted and as proposed to
be conducted.  The Company is qualified to do business as a foreign  corporation
in the State of Vermont.

     4.2  Corporate  Power.  The  Company  will  have at the  Closing  Date  all
requisite  legal and  corporate  power and authority to execute and deliver this
agreement,  to sell and issue the Units hereunder, to issue the Conversion Stock
upon conversion of the Preferred  Stock and/or exercise of the Warrants,  and to
carry out and perform its obligations under the terms of this Agreement.

     4.3  Authorization.  All corporate  action on the part of the Company,  its
directors and shareholders necessary for the authorization,  execution, delivery
and  performance  of this  Agreement by the Company,  the  authorization,  sale,
issuance and delivery of the Units and the Conversion  Stock and the performance
of all of the  Company's  obligations  hereunder has been taken or will be taken
prior to the  Closing.  This  Agreement,  when  executed  and  delivered  by the
Company,  shall  constitute  a valid  and  binding  obligation  of the  Company,
enforceable in accordance with its terms.  The Units,  when issued in compliance
with the provisions of this Agreement,  will be validly  issued,  fully paid and
nonassessable and will have the rights,  preferences and privileges described in
Exhibits  A and B,  attached  hereto;  the  Conversion  Stock have been duly and
validly  reserved  and, when issued in  compliance  with the  provisions of this
Agreement,  will be validly issued, fully paid and nonassessable;  and the Units
and  Conversion  Stock will be subject to  restrictions  on transfer under state
and/or federal securities laws as set forth herein. Issuance of the Units is not
subject to any preemptive rights or rights of first refusal.

     4.4  Capitalization  and  Voting  Rights.  As  of  the  Closing  Date,  the
authorized capital of the Company consists of:

          (i)  Preferred  Stock.  One Million  (1,000,000)  shares of  Preferred
               Stock (the "Preferred  Stock"),  Ninety (90) of which shares have
               been designated Series A Preferred Stock (the "Series A Preferred
               Stock") and all of which have been issued. The rights, privileges
               and  preferences of the Series A Preferred Stock are as stated in
               the  Company's   Certificate  of  Incorporation.   Three  Hundred
               Seventy-Five  Thousand  (375,000)  shares of Preferred Stock have
               been designated Series B Convertible Preferred Stock (the "Series
               B Preferred  Stock")  and a portion of which,  as  determined  in
               Section  1 of this  Agreement,  will be issued  pursuant  to this
               Agreement. The rights, privileges and preferences of the Series B
               Preferred  Stock will be as stated in the  Company's  Amended and
               Restated Certificate of Incorporation, attached hereto as Exhibit
               A. The remaining shares of preferred stock are undesignated.

          (ii) Common Stock. Twenty Million  (20,000,000) shares of common stock
               ("Common  Stock"),  of which  5,160,750  shares  are  issued  and
               outstanding.

     4.5 Governing  Documents.  Except for  amendments  necessary to satisfy the
representations  and  warranties or conditions  contained  herein,  the Restated
Certificate of Incorporation  and Bylaws of the Company are in the form attached
as Schedule 4.5.

     4.6 Financial Statements.  The Company has delivered to the undersigned its
audited  financial  statements  (balance  sheet and profit  and loss  statement,
statement of stockholders'  equity and statement of cash flows,  including notes
thereto)  at December  31, 1994 and for the fiscal year then ended,  at June 30,
1995,  and for the  transition  period then ended,  and its unaudited  financial
statements  (balance  sheet and  profit  and loss  statement)  as at and for the
nine-month  period  ended  March 31,  1996  (the  "Financial  Statements").  The
Financial  Statements have been prepared in accordance  with generally  accepted
accounting  principles  applied on a  consistent  basis  throughout  the periods
indicated and with each other,  except that unaudited  Financial  Statements may
not contain all footnotes required by generally accepted accounting  principles.
The Financial  Statements  fairly present the financial  condition and operating
results of the Company as of the dates, and for the periods,  indicated therein,
subject in the case of unaudited  Financial  Statements to normal year-end audit
adjustments. Except as set forth in the Financial Statements, the Company has no
material  liabilities,  contingent  or  otherwise,  other  than (i)  liabilities
incurred in the ordinary  course of business  subsequent to March 31, 1996,  and
(ii) obligations under contracts and commitments incurred in the ordinary course
of business and not required under generally accepted  accounting  principles to
be reflected in the Financial Statements,  which, in both cases, individually or
in the  aggregate,  are not  material to the  financial  condition  or operating
results of the Company.  There has been no material  adverse  change since March
31, 1996, in the business, operations, assets, prospects or condition (financial
or otherwise) of the Company.  Except as disclosed in the Financial  Statements,
the Company is not a guarantor or  indemnitor of any  indebtedness  of any other
person, firm or corporation. The Company maintains and will continue to maintain
a standard system of accounting  established and administered in accordance with
generally accepted accounting principles.

     4.7 No Violation or Defaults. As of the Closing Date, the Company is not in
violation  or  default  of  any  provision  of  its  Restated   Certificate   of
Incorporation or Bylaws, or in any material respect of any instrument, judgment,
order,  writ, decree or contract to which it is a party or by which it is bound,
or,  of any  provision  of any  federal  or state  statute,  rule or  regulation
applicable to the Company which  violation  would have a material  effect on the
Company's  operations or business.  The execution,  delivery and  performance of
this Agreement,  and the  consummation of the transactions  contemplated  hereby
will not result in any such violation or be in conflict with or constitute, with
or without the passage of time and giving of notice,  either a default under any
such provision,  instrument,  judgment,  order,  writ,  decree or contract or an
event that results in the creation of any lien,  charge or encumbrance  upon any
assets of the Company or the suspension,  revocation, impairment, forfeiture, or
nonrenewal  of  any  material  permit,  license,   authorization,   or  approval
applicable  to the Company,  its business or  operations or any of its assets or
properties.

     4.8 Broker's  Fees.  Except for a finders fee payable to Equinox  Ventures,
Inc.,  to  consist  of (i) a cash  payment  equal to 5% of the  total  aggregate
purchase price of the Units  purchased at the Closing and (ii) a Warrant for the
purchase of the number of shares of the Company's Common Stock equal to the Cash
Payment  divided by the purchase  price per Unit, the Company is not liable for,
nor is it aware of, any broker's fee or other compensation payable in connection
with the transactions contemplated by this Agreement. The Company will indemnify
and hold the undersigned  harmless against any and all liability with respect to
any such commission,  fee or other  compensation  which may be payable or deemed
payable in connection with the transactions contemplated by this Agreement.

     4.9 Absence of Undisclosed Liabilities.  Except as disclosed in information
furnished  pursuant to Section  3.5,  the  financial  statements  referred to in
Section  4.6  hereof,  or arising in the  ordinary  course of  business  and for
obligations  created  pursuant to this  Agreement,  as of the Closing Date,  the
Company  will have no  material  liabilities  and will be subject to no material
obligations under any contract or commitment of any kind.

     4.10  Litigation.  As of  the  Closing  Date,  there  is no  action,  suit,
proceeding or investigation  pending or currently threatened against the Company
that  questions  the  validity of this  Agreement or the right of the Company to
enter into such agreements,  or to consummate the  transactions  contemplated by
this Agreement,  or that might result,  either individually or in the aggregate,
in any material adverse changes in the assets,  condition,  affairs or prospects
of the Company,  financially  or otherwise,  or any change in the current equity
ownership  of  the  Company.  The  Company  is not a  party  or  subject  to the
provisions of any order,  writ,  injunction,  judgment or decree of any court or
government agency or instrumentality.  There is no action,  suit,  proceeding or
investigation  by the Company  currently  pending or that the Company intends to
initiate.

     4.11  Consents.  No  consent,  approval,  order  or  authorization  of,  or
registration,  qualification,  designation,  declaration  or  filing  with,  any
federal,  state or local  governmental  authority  on the part of the Company is
required in connection with the consummation of the transactions contemplated by
this Agreement, except for the filing of Form D with the Securities and Exchange
Commission and the waiver of the application of 9 V.S.A.  [SECTION]  4204a(a)(9)
by  the  Commissioner  of  the  Vermont  Department  of  Banking,   Insurance  &
Securities, which waiver has been granted.

     4.12 Trademark, Licenses. The Company has sufficient title and ownership of
all  trademarks,   service  marks,  trade  names,  copyrights,   trade  secrets,
information,  proprietary  rights,  licenses  and  processes  necessary  for its
business as now conducted and as proposed to be conducted  without,  to the best
of the Company's  knowledge,  any conflict with or infringement of the rights of
others;  provided,  however,  that the  Company has  entered  into a  collateral
assignment of its pending and registered  trademarks (the  "Trademarks")  to the
Vermont National Bank ("VNB"),  in connection with VNB's term loan of $3,500,000
and revolving line of credit in the maximum  amount of  $1,000,000.  Pursuant to
this  collateral  assignment,  the  Company  has an  exclusive,  nontransferable
license to use the Trademarks and a license to grant sublicenses with respect to
the Trademarks.  The Company has not received any  communications  alleging that
the Company has violated  or, by  conducting  its  business as  proposed,  would
violate any of the trademarks,  service marks, trade names,  copyrights or trade
secrets or other proprietary rights of any other person or entity.

     4.13 Subsidiaries.  The Company does not presently own or control, directly
or  indirectly,  any interest in any other  corporation,  association,  or other
business entity, except that the Company owns all of the stock in VTB Marketing,
Inc.,  a  Vermont  corporation,  which  currently  has  minimal  capital  and no
operations. The Company is not a participant in any joint venture,  partnership,
or similar arrangement.

     4.14 Title to  Properties,  Liens and  Encumbrances.  The Company  owns its
property  and  assets  free  and  clear  of  all  mortgages,  liens,  loans  and
encumbrances,  except  such  encumbrances  and liens that arise in the  ordinary
course of business and do not materially  impair the Company's  ownership or use
of such  property or assets.  With respect to the property and assets it leases,
the Company is in compliance with such leases and, to the best of its knowledge,
holds a valid leasehold interest free of any liens, claims or encumbrances.

     4.15 Environmental  Compliance.  As of the Closing Date, the Company is not
in  violation  of any  applicable  statute,  law or  regulation  relating to the
environment or  occupational  health and safety,  which  violation  would have a
materially  adverse effect on the Company's  business or operations,  and to the
best of its knowledge, no material expenditures are or will be required in order
to comply with any such existing statute, law or regulation.

     4.16  Exempt  Offering.  Subject in part to the truth and  accuracy  of the
undersigned's  representations  set forth in  Section 3 of this  Agreement,  the
offer,  sale and issuance of the Units and Conversion  Shares as contemplated by
this  Agreement are exempt from the  registration  requirements  of the Act, and
neither the Company nor any authorized  agent acting on its behalf will take any
action  hereafter that would cause the loss of such  exemption.  The Company has
complied  with and will  comply  with all  applicable  state  "blue sky" laws in
connection  with the offer,  sale and  issuance of the Units and the  Conversion
Stock.

     4.17  Disclosure.  The Company has fully provided the undersigned  with all
the  information  that he has  requested  for  deciding  whether to purchase the
Units. The information  furnished to the undersigned  pursuant to Section 3.5 is
true and correct and  discloses  all  information  required to be  disclosed  by
applicable  securities law. Neither this Agreement,  nor any other  information,
statements or certificates made or delivered in connection herewith contains any
untrue  statement of a material fact or omits to state a material fact necessary
to make the statements herein not misleading.

     4.18 Agreement Affecting Capital Stock. As of the Closing Date, the Company
is not a party to any agreements affecting its Capital Stock, with the exception
of (i) an  agreement  by and  between  the  Company and the holder of all of the
Ninety (90) shares of the Series A Preferred  Stock (the "Series A Holder"),  by
which Agreement the Series A Holder has agreed to forego her cumulated dividends
through June 30, 1996,  in exchange for a warrant for the purchase of 43,826.087
shares of the  Company's  Common Stock at a purchase  price of $2.875 per share,
(ii) the  Company's  Incentive  Stock Option  Plan,  and (iii) a warrant for the
purchase  of up to 20,000  shares of the  Company's  Common  Stock at a purchase
price of $3.375 per share, held by Green Mountain Capital, Ltd. A description of
the options currently issued and outstanding under the Company's Incentive Stock
Option Plan is attached as Schedule 4.18.


                                    SECTION 5
                               Company's Covenant

     5.1  Protective  Covenant.  The Company  hereby  agrees not to authorize or
issue any additional  shares of Series A Preferred  Stock or the Preferred Stock
or any other series of preferred  stock that would have rights or preferences at
parity  with  or  superior  to the  Preferred  Stock  as to  redemption  rights,
dividends or  distribution  of assets in  liquidation,  or to otherwise alter or
amend any of the rights or  privileges  of the  Preferred  Stock  without  first
obtaining the written approval of at least Sixty Percent (60%) of the holders of
the Preferred Stock.

     5.2 Information  Rights. The Company shall provide the undersigned with all
reports,  including  financial  statements,  sent to holders of the Common Stock
and/or the Company's  Series A Preferred  Stock, by mailing such  information to
the  undersigned  on the same date that such  information is mailed to any other
shareholder of the Company.


                                    SECTION 6
                         Company's Conditions to Closing

     The  Company's  obligation to issue and sell on the Closing Date is, at the
option of the Company,  subject to the fulfillment as of the Closing Date of the
following conditions:

     6.1 Minimum  Investment.  There  shall be  subscriptions  for a  sufficient
number of Units having an aggregate purchase price of not less than $450,000.

     6.2 Representations. The representations made by the undersigned in Section
3 of the  Subscription  Agreement shall be true and correct when made, and shall
be true and correct on the Closing Date.

     6.3  Suitability  Questionnaire.  The  undersigned  shall have executed and
delivered to the Company a Suitability Questionnaire,  acceptable to counsel for
the Company.

     6.4 Compliance  with Federal and State  Securities  Laws. The Company shall
have  obtained  all  permits  and  qualifications  required  by the any state or
federal  government  for the  offer  and sale of the  Units  and the  Conversion
Shares, or shall have the availability of exemptions therefrom. Upon sale of the
Units,  the Company  shall file a Form D with the United States  Securities  and
Exchange Commission in a timely manner.

     6.5 Amended  Certificate of Incorporation.  The Company shall have filed an
Amended  Certificate of Incorporation in the form of Exhibit A, attached hereto,
with the New York  Department of State,  pursuant to Section 805 of the New York
Business Corporation Law.

     6.6 Legal Matters.  All material matters of a legal nature which pertain to
this  Agreement,  and the  transactions  contemplated  hereby,  shall  have been
reasonably approved by counsel to the Company.


                                    SECTION 7
                       Undersigned's Conditions to Closing

     The undersigned's  obligation to purchase the Units on the Closing Date is,
at the option of the  undersigned,  subject to the fulfillment as of the Closing
Date of the following conditions:

     7.1  Representations.  The representations made by the Company in Section 4
of the Subscription  Agreement shall be true and correct when made, and shall be
true  and  correct  on the  Closing  Date.  The  Company  shall  deliver  to the
undersigned  at the  Closing an  officer's  certificate  acknowledging  that the
representations by the Company in Section 4 are true and correct.

     7.2 Certified  Documents.  The Company shall deliver to the  undersigned at
the  Closing  copies  of  resolutions  of  the  Company's   Board  of  Directors
authorizing  the  issuance  of the  Units  and  the  Conversion  Shares  and the
execution of this  Agreement,  the Company's  Certificate of  Incorporation  and
Bylaws,  an  incumbency   certificate  regarding  the  Company's  officers,  all
certified by the Company's  Secretary and Certificates of Good Standing from the
Secretary of State of New York and Vermont.

     7.3 Opinion of Counsel. The Company shall deliver to the undersigned at the
Closing a copy of the opinion of Dinse, Erdmann, Knapp & McAndrew, P.C., counsel
to the Company, substantially in the form attached hereto as Exhibit D.


                                    SECTION 8
         Restrictions on Transferability; Compliance with the 1933 Act;
                               Registration Rights

     8.1  Restrictions  on  Transferability.  The Preferred  Stock,  Warrants or
Conversion  Stock (the  "Restricted  Securities")  shall not be sold,  assigned,
transferred  or pledged except in accordance  with the  conditions  specified in
this  Section 8, which  conditions  are intended to ensure  compliance  with the
provisions of the 1933 Act. The undersigned  will cause any proposed  purchaser,
assignee,  transferee, or pledgee of the Preferred Stock, Warrants or Conversion
Stock of the  undersigned to agree to take and hold such  securities  subject to
the provisions and conditions of this Section 8.

     8.2 Restrictive  Legend.  Each  certificate  representing (i) the Preferred
Stock,  (ii) the Warrants,  and (iii) the Conversion  Stock,  and (iv) any other
securities  issued in respect of the Preferred  Stock or Warrants upon any stock
split, stock dividend, recapitalization, merger, consolidation or similar event,
shall  (unless  otherwise  permitted by the  provisions of Section 8.3 below) be
stamped or otherwise  imprinted with a legend in the following form (in addition
to any legend required under applicable state securities laws):

       THE  SHARES   REPRESENTED  BY  THIS  CERTIFICATE  HAVE  NOT  BEEN
       REGISTERED  UNDER THE SECURITIES ACT OF 1933, SUCH SHARES MAY NOT
       BE SOLD, OFFERED FOR SALE, PLEDGED OR HYPOTHECATED IN THE ABSENCE
       OF AN EFFECTIVE REGISTRATION STATEMENT AS TO THE SECURITIES UNDER
       SAID ACT OR AN OPINION OF COUNSEL SATISFACTORY TO THE CORPORATION
       OR ITS TRANSFER  AGENT THAT SUCH  REGISTRATION  IS NOT  REQUIRED.
       COPIES OF THE AGREEMENT COVERING THE PURCHASE OF THESE SHARES AND
       RESTRICTING  THEIR TRANSFER MAY BE OBTAINED AT NO COST BY WRITTEN
       REQUEST MADE BY THE HOLDER OF RECORD OF THIS  CERTIFICATE  TO THE
       SECRETARY OF THE CORPORATION AT THE PRINCIPAL  EXECUTIVE  OFFICES
       OF THE CORPORATION.

     The  undersigned  consents to the Company  making a notation on its records
and giving  instructions to any transfer agent of the Preferred Stock,  Warrants
or  Conversion  Stock  in  order  to  implement  the  restrictions  on  transfer
established in this Section 8. Upon registration of the Conversion Stock and the
request of the  undersigned,  the  Company  shall  authorize  the removal of the
restrictive  legend from the  certificates of stock  representing the Conversion
Stock  registered,  and shall  provide  its  transfer  agent with any opinion of
counsel necessary to effect the removal of the restrictive legend.

     8.3  Notice  of  Proposed   Transfers.   The  holder  of  each  certificate
representing  Restricted Securities,  by acceptance thereof, agrees to comply in
all respects  with the  provisions  of this  Section 8.3.  Prior to any proposed
sale,  assignment,  transfer or pledge of any Restricted  Securities (other than
(i)  transfers   not  involving  a  change  in  beneficial   ownership  or  (ii)
transactions  involving the  distribution  without  consideration  of Restricted
Securities by the undersigned to any of its partners, or retired partners, or to
the estate of any of its  partners  or  retired  partners),  unless  there is in
effect  a  registration  statement  under  the 1933 Act  covering  the  proposed
transfer,  the holder  thereof shall give written  notice to the Company of such
holder's  intention to effect such transfer,  sale,  assignment or pledge.  Each
such  notice  shall  describe  the  manner  and  circumstances  of the  proposed
transfer,  sale,  assignment  or  pledge  in  sufficient  detail,  and  shall be
accompanied,  at such  holder's  expense  by either (i) an  unqualified  written
opinion  of legal  counsel  who shall  be,  and whose  legal  opinion  shall be,
reasonably  satisfactory to the Company addressed to the Company,  to the effect
that the proposed transfer of the Restricted  Securities may be effected without
registration  under  the  1933  Act,  or (ii) a "no  action  "  letter  from the
Securities and Exchange  Commission  (the  "Commission")  to the effect that the
transfer  of  such  securities  without   registration  will  not  result  in  a
recommendation  by the staff of the Commission that action be taken with respect
thereto, whereupon the holder of such Restricted Securities shall be entitled to
transfer such  Restricted  Securities in accordance with the terms of the notice
delivered  by the  holder  to  the  Company.  Each  certificate  evidencing  the
Restricted  Securities  transferred as above provided shall bear, except if such
transfer is made pursuant to Rule 144, the  appropriate  restrictive  legend set
forth in Section  8.2 above,  except that such  certificate  shall not bear such
restrictive  legend if in the opinion of counsel for such holder and the Company
such legend is not required in order to establish  compliance with any provision
of the 1933 Act.

     8.4 Requested  Registration.  The holders of the Units shall be entitled to
two (2) demand  registrations  as  follows:  (i) the  holders of at least  sixty
percent  (60%) of the  Preferred  Stock,  or  Conversion  Stock  into  which the
Preferred  Stock is  convertible,  or has been  converted,  may  request one (1)
resale  registration of the Conversion  Stock;  and (ii) the holders of at least
sixty percent (60%) of the  Warrants,  or Conversion  Stock which may be, or has
been,  purchased  upon  exercise  of the  Warrants,  may  request one (1) resale
registration  of the Conversion  Stock.  Upon receipt by the Company of a proper
request of at least sixty percent (60%) of the holders of the Preferred Stock or
the Warrants, and the Conversion Stock, as the case may be (the "Holders"),  the
Company will:

          a.  promptly  give notice of the proposed  registration  to all of the
Holders,  who shall then have  twenty (20) days to notify the Company in writing
of their  interest  in  participating  in the  registration;  provided  that any
Holders who fail or decline to participate in the resale registrations  provided
under this Section 8.4 shall not have a right to request any  additional  resale
registrations; and

          b.  as  soon  as  practicable,  the  Company  shall  effect  a  resale
registration  of all of the Conversion  Stock  (including,  without  limitation,
appropriate  compliance with applicable blue sky or other state  securities laws
and appropriate compliance with applicable regulations issued under the 1933 Act
and any other  governmental  requirements or regulations) as may be so requested
and as would permit or facilitate  the sale and  distribution  of the Conversion
Stock;  provided,  however  that the Company  shall not be obligated to take any
action to effect any such registration pursuant to this Section 8.4:

               (i) Prior to twelve  (12) months or later than  seventy-two  (72)
months after the issuance of the Units; or

               (ii) If the Company shall furnish to the requesting  shareholders
a certificate  signed by the  President of the Company  stating that in the good
faith  judgment of the Board of  Directors  of the Company it would be seriously
detrimental to the Company or its shareholders  for a registration  statement to
be filed in the near future, in which case the Company's  obligation to register
under this  Section  8.4 shall be  deferred  for a period not to exceed 120 days
from  the  date  of  receipt  of  the  written   request  from  the   requesting
shareholders.

     The  Holders  shall  be  entitled  to  request  registration  only  once in
connection with the Conversion  Stock  underlying the Preferred  Stock, and only
once in connection with the Conversion  Stock  underlying the Warrants,  and any
Holders that do not join in the demand registrations shall have no further right
to  registration,  except for the  piggyback  registration  rights  described in
Section 8.5 below.

     8.5 Company Registration.

          a. Notice of  Registration.  If at any time, or from time to time, the
Company shall  determine to register any of its  securities,  either for its own
account  or  the  account  of  a  security  holder  or  holders,  other  than  a
registration  relating  solely  to  employee  benefit  plans  or a  registration
relating solely to a Commission Rule 145 transaction, the Company will:

               (i) promptly give to each Holder written notice thereof; and

               (ii) include in such registration (and any related  qualification
under  blue sky  laws or other  compliance),  and in any  underwriting  involved
therein,  all the Conversion  Stock  specified in a written request or requests,
made  within  twenty  (20) days after  receipt of such  written  notice from the
Company, by any Holder.

          b. Underwriting. If the registration of which the Company gives notice
is for a registered public offering involving an underwriting, the Company shall
so advise the Holders as a part of the written  notice given pursuant to Section
8.5(a)(i).  In such event,  the right of any Holder to registration  pursuant to
this Section 8.5 shall be conditioned  upon such Holder's  participation in such
underwriting  and  the  inclusion  of  such  Holder's  Conversion  Stock  in the
underwriting to the extent provided herein.  All Holders proposing to distribute
their securities  through such underwriting shall (together with the Company and
other  shareholders  distributing  their securities  through such  underwriting)
enter  into an  underwriting  agreement  in  customary  form  with the  managing
underwriter  selected for such underwriting by the Company.  Notwithstanding any
other provision of this Section 8.5, if the managing underwriter determines that
marketing   factors  require  a  limitation  of  the  number  of  shares  to  be
underwritten,  the managing  underwriter  may limit the  Conversion  Stock to be
included in such  registration.  The Company shall so advise all Holders and the
numbers of shares of Conversion  Stock that may be included in the  registration
and underwriting  shall be allocated among all Holders in proportion,  as nearly
as  practicable,  to the  respective  amounts of  Conversion  Stock held by such
Holders at the time of filing the  registration  statement.  To  facilitate  the
allocation of shares in accordance  with the above  provisions,  the Company may
round the number of shares  allocated to any Holder or other  shareholder to the
nearest 100 shares. If any Holder or other shareholder  disapproves of the terms
of any such  underwriting,  he may elect to withdraw therefrom by written notice
to the  Company  and  the  managing  underwriter.  Any  securities  excluded  or
withdrawn from such underwriting shall be withdrawn from such registration,  and
shall not be  transferred  in a public  distribution  prior to 90 days after the
effective date of the registration  statement  relating  thereto,  or such other
shorter period of time as the underwriters may require.  The Company may include
shares of Common Stock held by shareholders other than Holders in a registration
statement  pursuant  to this  Section  8.5 and to the extent  that the amount of
Conversion Stock otherwise  includible in such registration  statement would not
thereby be diminished.

          c. Right to Terminate  Registration.  The company shall have the right
to terminate or withdraw any registration initiated by it under this Section 8.5
prior to the  effectiveness of such  registration  whether or not any Holder has
elected to include securities in such registration.

     8.6  Limitations  on  Subsequent  Registration  Rights.  From and after the
Closing Date, the Company shall not enter into any agreement granting any holder
or prospective holder of any securities of the Company  registration rights with
respect  to such  securities  unless  such new  registration  rights,  including
standoff obligations, are subordinate to the registration rights granted Holders
hereunder.

     8.7 Expenses of Registration. All Registration Expenses, except for Selling
Expenses relating to securities registered on behalf of the Holders, incurred in
connection with (i) two (2) registrations  pursuant to Section 8.4, and (ii) all
registrations  pursuant to Section 8.5,  shall be borne by the  Company.  Unless
otherwise  stated,  all Selling  Expenses  relating to securities  registered on
behalf of the Holders shall be borne by the Holders of such  securities pro rata
on the basis of the  number of shares  so  registered.  "Registration  Expenses"
shall include all  registration  and filing fees,  printing  expenses,  fees and
disbursements  of counsel and  independent  public  accountants for the Company,
fees and expenses, including counsel fees, incurred in connection with complying
with state  securities or "blue sky" laws,  fees of the National  Association of
Securities   Dealers,   Inc.,  transfer  taxes,  fees  of  transfer  agents  and
registrars.  "Selling  Expenses"  shall include all  underwriting  discounts and
selling  commissions  applicable to the  registration and sale of any securities
held by the Holders.

     8.8   Registration   Procedures.   In  the   case  of  each   registration,
qualification or compliance  effected by the Company pursuant to this Section 8,
the Company  will keep each Holder  advised in writing as to the  initiation  of
each  registration,  qualification  and  compliance  and  as to  the  completion
thereof. At its expense the Company will:

          a. Prepare and file with the Commission a registration  statement with
respect to such  securities and use its best efforts to cause such  registration
statement  to become and remain  effective  for at least  ninety (90) days,  and
prepare  and file  with the  Commission  such  amendments  to such  registration
statement  and  supplements  to  the  prospectus  contained  therein  as  may be
necessary to keep such registration statement effective for at least ninety (90)
days,  provided that no such registration  shall constitute a shelf registration
under Rule 415 promulgated by the Commission under the Securities Act;

          b. Enter into a written  underwriting  agreement in customary form and
substance  reasonably  satisfactory to the Company, the Holders and the managing
underwriter or underwriters of the public  offering of such  securities,  if the
offering is to be underwritten in whole or in part;

          c. Furnish to the Holders  participating  in such  registration and to
the underwriters of the securities  being  registered such reasonable  number of
copies of the registration statement,  preliminary prospectus,  final prospectus
and such other documents as such underwriters may reasonably request in order to
facilitate the public offering of such securities;

          d. Use its best efforts to register or qualify the securities  covered
by such  registration  statement under such state securities or blue sky laws of
such jurisdictions as such  participating  Holders may reasonably request within
ten (10)  days  prior to the  original  filing of such  registration  statement,
except  that the  Company  shall not for any  purpose be  required  to execute a
general  consent to service of process or to qualify to do business as a foreign
corporation in any jurisdiction where it is not so qualified;

          e. Notify the Holders (or if they have appointed an  attorney-in-fact,
such  attorney-in-fact)  participating in such  registration,  promptly after it
shall receive notice thereof,  of the time when such registration  statement has
become  effective  or a  supplement  to any  prospectus  forming  a part of such
registration statement has been filed;

          f.  Notify  such  Holders or their  attorney-in-fact  promptly  of any
request by the Commission for the amending or supplementing of such registration
statement or prospectus or for additional information;

          g. Prepare and file with the  Commission  promptly upon the request of
any such Holders,  any amendments or supplements to such registration  statement
or prospectus which, in the reasonable  opinion of counsel for such Holders,  is
required  under  the  1933  Act or  the  rules  and  regulations  thereunder  in
connection with the distribution of the Conversion Stock by such Holders;

          h. Prepare and promptly file with the Commission,  and promptly notify
such  Holders or their  attorney-in-fact  of the filing of,  such  amendment  or
supplement to such  registration  statement or prospectus as may be necessary to
correct any  statements or omissions if, at the time when a prospectus  relating
to such securities is required to be delivered under the 1933 Act, any event has
occurred as the result of which any such  prospectus or any other  prospectus as
then in effect would  include an untrue  statement of a material fact or omit to
state any material fact necessary to make the statements  therein not misleading
in light of the circumstances in which they were made;

          i. In case any of such Holders or any underwriter for any such Holders
is required to deliver a prospectus at a time when the prospectus then in effect
may no longer be used under the 1933 Act,  prepare  promptly  upon  request such
amendment or amendments to such registration  statement and such prospectuses as
may be necessary to permit compliance with the requirements of the 1933 Act;

          j. Advise such Holders or their  attorney-in-fact,  promptly  after it
shall receive notice or obtain  knowledge  thereof,  of the issuance of any stop
order  by the  Commission  suspending  the  effectiveness  of such  registration
statement or the  initiation or  threatening  of any proceeding for that purpose
and  promptly  use its best efforts to prevent the issuance of any stop order or
to obtain its withdrawal if such stop order should be issued; and

          k. At the request of any such Holder, furnish on the effective date of
the registration  statement and, if such  registration  includes an underwritten
public offering, at the closing provided for in the underwriting agreement,  (i)
an opinion,  dated each such date, of the counsel  representing  the Company for
the purposes of such registration, addressed to the underwriters, if any, and to
the Holder or Holders making such request, covering such matters with respect to
the  registration  statement,  the  prospectus  and each amendment or supplement
thereto,  proceedings  under state and federal  securities  laws,  other matters
relating to the Company,  the securities being registered and the offer and sale
of such  securities  as are  customarily  the  subject of  opinions  of issuer's
counsel provided to underwriters in underwritten  public offerings,  and (ii) to
the extent the  Company's  accounting  firm is willing to do so, a letter  dated
each  such  date,  from  the  independent  public  accountants  of the  Company,
addressed to the underwriters,  if any, and to the Holder or Holders making such
request, stating that they are independent public accountants within the meaning
of the  1933 Act and  that in the  opinion  of such  accountants  the  financial
statements and other financial data of the Company  included in the registration
statement or the prospectus or any amendment or supplement thereto comply in all
material respects with the applicable  accounting  requirements of the 1933 Act,
and additionally covering such other financial matters, including information as
to the period  ending not more than five (5) business  days prior to the date of
such letter with respect to the  registration  statement and prospectus,  as the
underwriters or such requesting Holder or Holders may reasonably request.

     8.9  Information  by Holder.  The Holder or  Holders  of  Conversion  Stock
included  in  any  registration  shall  furnish  the  Company  such  information
regarding  such Holder or  Holders,  the  Conversion  Stock held by them and the
distribution  proposed  by such  Holder or Holders as the Company may request in
writing  and  as  shall  be  required  in  connection  with  any   registration,
qualification or compliance referred to in this Section 8.

     8.10 Transfer of  Registration  Rights.  The rights to cause the Company to
register  securities  granted  Purchasers  under  Sections  8.4  and  8.5 may be
assigned to a transferee  or assignee  reasonably  acceptable  to the Company in
connection  with any transfer or assignment of the Units or Conversion  Stock by
the  undersigned  provided  that: (i) such transfer may otherwise be effected in
accordance with applicable securities laws, and (ii) such assignee or transferee
acquires all of the Units and/or  Conversion Stock  (appropriately  adjusted for
Recapitalizations)  held by the transferor.  Notwithstanding the foregoing,  the
rights to cause the  Company  to  register  securities  may be  assigned  to any
constituent partner of the undersigned, without compliance with item (ii) above,
provided written notice thereof is promptly given to the Company.

     8.11 Indemnification.  In the event any Conversion Shares are included in a
registration statement under this Section 8:

          (a)  To the extent  permitted by law, the Company will  indemnify  and
               hold harmless  each Holder,  any  underwriter  (as defined in the
               1933 Act) for such Holder and each  person,  if any, who controls
               such Holder or underwriter  within the meaning of the 1933 Act or
               the 1934 Act, against any losses, claims, damages, or liabilities
               (joint or  several)  to which they may become  subject  under the
               Act,  the 1934 Act or other  federal or state law insofar as such
               losses,  claims,  damages,  or liabilities (or actions in respect
               thereof)  arise  out of or are  based  upon any of the  following
               statements, omissions or violations (collectively a "Violation"):
               (i)  any  untrue  statement  or  alleged  untrue  statement  of a
               material fact contained in such registration statement, including
               any preliminary  prospectus or final prospectus contained therein
               or any  amendments or supplements  thereto,  (ii) the omission or
               alleged  omission to state therein a material fact required to be
               stated therein,  or necessary to make the statements  therein not
               misleading,  or (iii) any  violation or alleged  violation by the
               Company of the 1933 Act, the 1934 Act, any state  securities  law
               or any rule or  regulation  promulgated  under the 1933 Act,  the
               1934 Act or any state securities law; and the Company will pay to
               each such Holder, underwriter or controlling person, as incurred,
               any  legal  or  other  expenses  reasonably  incurred  by them in
               connection with  investigating or defending any such loss, claim,
               damage,   liability,   or  action;  provided  however,  that  the
               indemnity  agreement  contained in this subsection  8.11(a) shall
               not apply to amounts paid in settlement of any such loss,  claim,
               damage,  liability,  or action  if such  settlement  is  effected
               without the consent of the Company  (which  consent  shall not be
               unreasonably  withheld),  nor shall the  Company be liable in any
               such case for any such loss, claim, damage,  liability, or action
               to the extent  that it arises out of or is based upon a Violation
               which  occurs in reliance  upon and in  conformity  with  written
               information  furnished  expressly for use in connection with such
               registration  by any  such  Holder,  underwriter  or  controlling
               person.

          (b)  To  the  extent  permitted  by  law,  each  selling  Holder  will
               indemnify and hold harmless the Company,  each of its  directors,
               each of its officers who has signed the  registration  statement,
               each person,  if any, who controls the Company within the meaning
               of the 1933  Act,  any  underwriter,  any  other  Holder  selling
               securities in such  registration  statement  and any  controlling
               person  of any such  underwriter  or other  Holder,  against  any
               losses,  claims,  damages,  or liabilities  (joint or several) to
               which any of the foregoing  persons may become  subject under the
               1933 Act, the 1934 Act or other federal or state law,  insofar as
               such  losses,  claims,  damages,  or  liabilities  (or actions in
               respect thereto) 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  by  such  Holder  expressly  for  use  in
               connection with such  registration;  and each such if holder will
               pay, as incurred, any legal or other expenses reasonably incurred
               by  any  person  intended  to be  indemnified  pursuant  to  this
               subsection 8.11(b), in connection with investigating or defending
               any such loss, claim,  damage,  liability,  or action;  provided,
               however,   that  the,  indemnity   agreement  contained  in  this
               subsection  8.l1(b) shall not apply to amounts paid in settlement
               of any such  loss,  claim,  damage,  liability  or action if such
               settlement is effected  without the consent of the Holder,  which
               consent shall not be unreasonably withheld; provided, that, in no
               event shall any indemnity  under this  subsection  8.11(b) exceed
               the gross proceeds from the offering received by such Holder.

          (c)  Promptly after receipt by an indemnified party under this Section
               8.11 of notice of the  commencement of any action  (including any
               governmental  action), such indemnified party will, if a claim in
               respect  thereof is to be made  against  any  indemnifying  party
               under this  Section  8.11,  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  the  defense
               thereof  with  counsel  mutually  satisfactory  to  the  parties;
               provided,  however,  that an indemnified party (together with all
               other  indemnified  parties  which  may  be  represented  without
               conflict  by one  counsel)  shall  have the right to  retain  one
               separate  counsel,  with the fees and  expenses to be paid by the
               indemnifying  party, if  representation of such indemnified party
               by the  counsel  retained  by the  indemnifying  party  would  be
               inappropriate  due to actual  or  potential  differing  interests
               between such indemnified party and any other party represented by
               such counsel in such  proceeding.  The failure to deliver written
               notice to the indemnifying  party within a reasonable time of the
               commencement of any such action, if prejudicial to its ability to
               defend such action,  shall relieve such indemnifying party of any
               liability to the  indemnified  party under this Section 8.11, but
               the  omission so to deliver  written  notice to the  indemnifying
               party will not  relieve it of any  liability  that it may have to
               any indemnified party otherwise than under this Section 8.11.

          (d)  If the indemnification  provided for in this Section 8.11 is held
               by a court of  competent  jurisdiction  to be  unavailable  to an
               indemnified  party with  respect to any loss,  liability,  claim,
               damage,  or expense  referred to therein,  then the  indemnifying
               party, in lieu of indemnifying  such indemnified party hereunder,
               shall   contribute   to  the  amount  paid  or  payable  by  such
               indemnified  party as a result of such  loss,  liability,  claim,
               damage,  or  expense  in such  proportion  as is  appropriate  to
               reflect the relative fault of the  indemnifying  party on the one
               hand and of the indemnified party on the other in connection with
               the   statements  or  omissions   that  resulted  in  such  loss,
               liability,  claim,  damage,  or  expense  as  well  as any  other
               relevant  equitable  considerations.  The  relative  fault of the
               indemnifying   party  and  of  the  indemnified  party  shall  be
               determined  by  reference  to,  among other  things,  whether the
               untrue or alleged  untrue  statement  of a  material  fact or the
               omission to state a material fact relates to information supplied
               by the  indemnifying  party or by the  indemnified  party and the
               parties' relative intent, knowledge,  access to information,  and
               opportunity to correct or prevent such statement or omission.

          (e)  Notwithstanding the foregoing,  to the extent that the provisions
               on indemnification and contribution contained in the underwriting
               agreement entered into in connection with the underwritten public
               offering  are in  conflict  with the  foregoing  provisions,  the
               provisions in the underwriting agreement shall control.

          (f)  The  obligations  of the Company and Holders  under this  Section
               8.11 shall  survive the  completion of any offering of Conversion
               Shares in a  registration  statement  under  this  Section 8, and
               otherwise.


                                    SECTION 9
             Preferred Stock Conversion and Warrant Exercise Rights

     The holders of the Preferred  Stock and the Warrants shall have  conversion
and exercise  rights as  described  in the  Company's  Amdended  Certificate  of
Incorporation,  attached  hereto  as  Exhibit  A,  and the form of  Warrant,  as
attached hereto as Exhibit B, respectively.


                                   SECTION 10
              Right to Participate in Subsequent Private Placements

     In the event that the Company shall make any private offering of securities
subsequent to the offering  contemplated  by this  Subscription  Agreement,  the
Company  shall  provide the  undersigned  with at least thirty (30) days written
notice  of  the  offering  and  shall,  thereby,  provide  the  undersigned  the
opportunity  to  participate,  on the same  terms  and  conditions,  in any such
offering,  provided such  participation  will not  interfere  with the Company's
ability to proceed with such offering.  The undersigned shall have ten (10) days
from the date of the Company's  notice to indicate in writing whether he desires
to participate  in the offering and the dollar amount of his desired  investment
or the number of securities  that he desires to purchase.  In the event that any
such offering is  oversubscribed  as a result of this  participation  right, the
Holders shall be entitled to  participate in the offering on a pro rata basis in
proportion to their indicated degree of desired participation.


                                   SECTION 11
                                    Expenses

     The Company shall be responsible  for, and shall pay, all expenses  related
to this  private  placement  of the Units  and the  subsequent  issuance  of the
Conversion Shares,  including the reasonable out-of-pocket costs incurred by the
purchasers  of the  Units,  including  the  legal  fees of a law firm  acting as
special  counsel  retained by one or more of the  purchasers on behalf of all of
the  purchasers,  up to $5,000 (or up to $7,500  upon  mutual  agreement  of the
parties and upon advance notice of the status of such expenses).


                                   SECTION 12
                                  Miscellaneous

     12.1 Governing Law. This Agreement shall be governed in all respects by the
laws of the State of Vermont.

     12.2 Survival.  The representations,  warranties,  covenants and agreements
made herein shall  survive any  investigation  made by the  undersigned  and the
closing of the transactions contemplated hereby.

     12.3  Successors  and Assigns.  Except as otherwise  provided  herein,  the
provisions  hereof  shall  inure to the  benefit  of, and be binding  upon,  the
successors,  assigns, heirs, executors and administrators of the parties hereto,
provided,  however,  that the rights of the  undersigned  to purchase  the Units
shall not be assignable without the consent of the Company.

     12.4 Entire  Agreement:  Amendment.  This Agreement and the other documents
delivered  pursuant  hereto  at the  Closing  constitute  the  full  and  entire
understanding  and  agreement  between the parties  with regard to the  subjects
hereof and thereof,  and no party shall be liable or bound to any other party in
any  manner  by  any  warranties,   representations   or  covenants   except  as
specifically set forth herein or therein.  Except as expressly  provided herein,
neither this Agreement nor any term hereof may be amended, waived, discharged or
terminated other than by a written  instrument  signed by the party against whom
enforcement of any such amendment, waiver, discharge or termination is sought.

     12.5  Notices,  etc.  All  notices  and other  communications  required  or
permitted  hereunder  shall be in writing and shall be mailed by  registered  or
certified mail postage  prepaid or otherwise  delivered by hand or by messenger,
addressed (a) if to the undersigned at:

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

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

     with a copy to:     H. Kenneth Merritt, Esq.

                         Merritt & Merritt
                         112 Lake Street
                         P.O. Box 5839
                         Burlington, Vermont 05402-5839

or at such other address as such  Purchaser  shall have furnished to the Company
in writing,  or (b) if to any other holder of any Units or Conversion  Stock, at
such  address as such holder  shall have  furnished  the Company in writing,  or
until any such holder so furnishes an address to the Company, then to and at the
address  of the last  holder  of such  Shares  or  Conversion  Stock  who has so
furnished an address to the Company,  or (c) if to the Company,  one copy should
be sent to its  address  set  forth  on the  cover  page of this  Agreement  and
addressed to the attention of the Corporate Secretary,  or at such other address
as the Company shall have furnished to the Purchasers

     with a copy to:     Spencer R. Knapp, Esq.
                         Dinse, Erdmann, Knapp & McAndrew, P.C.
                         209 Battery Street
                         P.O. Box 988
                         Burlington, Vermont 05402-0988.

     Each such notice or other  communication  shall,  for all  purposes of this
Agreement,  be treated as  effective  or having  been  given when  delivered  if
delivered  personally,  or, if sent by mail, at the earlier of its receipt or 72
hours after the same has been deposited in a regularly maintained receptacle for
the deposit of the United States mail, addressed and mailed as aforesaid.

     12.6  Counterparts.  This  Agreement  may  be  executed  in any  number  of
counterparts,  each of which shall be enforceable  against the parties  actually
executing such  counterparts,  and all of which  together  shall  constitute one
instrument.

     12.7  Severability.  In the  event  that any  provision  of this  Agreement
becomes or is  declared  by a court of  competent  jurisdiction  to be  illegal,
unenforceable  or void,  this Agreement  shall continue in full force and effect
without said provision.

     12.8 Titles and Subtitles.  The titles and subtitles used in this Agreement
are  used  for  convenience  only  and  are  not  considered  in  construing  or
interpreting this Agreement.

     DATED at __________________, Vermont, this _____ day of June, 1996.


                                        ________________________________________
                                        (Signature)


                                        ________________________________________
                                        (Please print name)


ACCEPTED BY:
THE VERMONT TEDDY BEAR CO., INC.



By: __________________________________
         Its Duly Authorized Agent




<PAGE>


                                    EXHIBIT A

                    AMENDMENT TO CERTIFICATE OF INCORPORATION


<PAGE>


                                    EXHIBIT B

                                 FORM OF WARRANT


<PAGE>


                                    EXHIBIT C

                            SUITABILITY QUESTIONNAIRE



<PAGE>


                                    EXHIBIT D

                            FORM OF OPINION OF DEK&M





April 12, 1996

Ms. Elisabeth Robert
Chief Financial Officer
The Vermont Teddy Bear Co., Inc.
2236 Shelburne Road
Shelburne, Vermont 05482

Dear Liz:

I understand that on June 30, 1996, The Vermont Teddy Bear Co., Inc. (the 
"Company") shall have accrued $126,000 in dividends on my Series A Preferred 
Stock (the "Accrued Dividends") as more fully described in Attachment A.

I hereby agree to waive any and all claims on the Accrued Dividends in exchange 
for a 5 year warrant to purchase 43,826.087 shares of the Company's common 
stock at the current market price of $2.875 per share.

Sincerely,

/s/ Joan H. Martin
Joan H. Martin

                                                                 Attachment A

                         HISTORY OF PREFERRED STOCK

05/07/93            The Company issued 72 shares of no par, 12% cumulative 
                    preferred stock, with a liquidation value of $10,000 per 
                    share, as full payment of the outstanding debenture payable 
                    to Joan Martin.

06/30/93            The Company accrued $12,782 in dividends on preferred 
                    shares.

08/18/93            The Company issued 18 shares of no par, 12% cumulative 
                    preferred stock, with a liquidation value of $10,000 per 
                    share, as partial payment of the outstanding interest 
                    payable to Joan Martin.  (The balance of accrued interest, 
                    $69,167, was paid with a portion of the proceeds of the 
                    IPO.)

09/15/93            The 90 shares of preferred stock outstanding were converted 
                    to 90 shares of 8% Series A preferred.

09/30/93            The Company accrued $22,832 in dividends on preferred 
                    shares.

12/31/93            The first quarterly dividend ($18,000) was declared on 
                    Series A preferred stock.

03/31/94            The second quarterly dividend ($18,000) was declared on 
                    Series A preferred stock.

05/12/94            The dividends declared 06/30/93, 09/30/93, 12/31/93, and 
                    03/31/94 (totalling $71,614) were paid.

Schedule of Dividends
From April 1, 1994, forward
- ---------------------------
Incurred On         Amount       Paid On

06/30/94            $18,000      05/31/95
09/30/94            $18,000      05/31/95
12/31/94            $18,000
03/31/95            $18,000
06/30/95            $18,000
09/30/95            $18,000
12/31/95            $18,000
 





                   NEITHER THE WARRANTS REPRESENTED
                   BY THIS CERTIFICATE NOR THE SHARES
                   ISSUABLE UPON EXERCISE HEREOF HAVE 
                   BEEN REGISTERED UNDER THE SECURITIES 
                   ACT OF 1933, AS AMENDED.  NEITHER THE
                   WARRANTS NOR SUCH SHARES MAY BE OFFERED
                   OR SOLD EXCEPT PURSUANT TO AN EFFECTIVE
                   REGISTRATION STATEMENT UNDER SUCH ACT, 
                   OR AN EXEMPTION FROM REGISTRATION UNDER
                   SUCH ACT.


                      THE VERMONT TEDDY BEAR CO., INC.


             WARRANT FOR THE PURCHASE OF SHARES OF COMMON STOCK
                          par value $.05 per share

April 12, 1996                                              43,826.087 Shares

      THIS CERTIFIES that, for good and valuable consideration, the receipt of 
which is hereby acknowledged, Joan Hixon Martin (the "Holder") is entitled to 
subscribe for and purchase from The Vermont Teddy Bear Co., Inc., a New York 
corporation (the "Company"), upon the terms and conditions set forth herein, at 
any time or from time to time after the date hereof, and before 5:00 P.M. on 
April 12, 2001, New York time or such earlier time as set forth herein (the 
"Exercise Period"), 43,826.087 shares of the Company's Common Stock, par value 
$.05 per share ("Common Stock"), at a price of  $2.875 per share (the "Exercise 
Price").  As used herein the term "this Warrant" shall mean and include this 
Warrant and any Warrant or Warrants hereafter issued as a consequence of the 
exercise or transfer of this Warrant in whole or in part.

      The number of shares of Common Stock issuable upon exercise of this 
Warrant (the "Warrant Shares") and the Exercise Price may be adjusted from time 
to time as hereinafter set forth.

      l. This Warrant may be exercised during the Exercise Period, as to the 
whole or any lesser number of the respective whole Warrant Shares, by the 
surrender of this Warrant (with the election at the end hereof duly executed) 
to the Company at its office as set forth in the form of election attached 
hereto, or at such other place as is designated in writing by the Company, 
together with a certified or bank cashier's check payable to the order of the 
Company in an amount equal to the Exercise Price multiplied by the number of 
the respective Warrant Shares for which this Warrant is being exercised.

      2. Upon each exercise of the Holder's rights to purchase Warrant Shares 
and payment of the Exercise Price, the Holder shall be deemed to be the holder 
of record of the Warrant Shares issuable upon such exercise, notwithstanding 
that the transfer books of the Company shall then be closed or certificates 
representing such Warrant Shares shall not then have been actually delivered to 
the Holder. As soon as practicable after each such exercise of this Warrant and 
payment of the Exercise Price, the Company shall issue and deliver to the 
Holder a certificate or certificates for the Warrant Shares issuable upon such 
exercise, registered in the name of the Holder or her designee. If this Warrant 
should be exercised in part only, the Company shall, upon surrender of this 
Warrant for cancellation, execute and deliver a new Warrant evidencing the 
right of the Holder to purchase the balance of the Warrant Shares (or portions 
thereof) subject to purchase hereunder.

      3. This Warrant shall be transferable only on the books of the Company 
upon delivery thereof duly endorsed by the Holder or by her duly authorized 
attorney or representative, or accompanied by proper evidence of succession, 
assignment, or authority to transfer. In all cases of transfer by an attorney, 
executor, administrator, guardian, or other legal representative, duly 
authenticated evidence of his or her authority shall be produced. Upon any 
registration of transfer, the Company shall deliver a new Warrant or Warrants 
to the person entitled thereto. This Warrant may be exchanged, at the option of 
the Holder thereof, for another Warrant, or other Warrants of different 
denominations, of like tenor and representing in the aggregate the right to 
purchase a like number of Warrant Shares (or portions thereof), upon surrender 
to the Company or its duly authorized agent. Notwithstanding the foregoing, the 
Company shall have no obligation to cause Warrants to be transferred on its 
books to any person if, in the opinion of counsel to the Company, such transfer 
does not comply with the provisions of the Securities Act of 1933, as amended 
(the "Act"), and the rules and regulations thereunder.

      4. The Company shall at all times reserve and keep available out of its 
authorized and unissued Common Stock, solely for the purpose of providing for 
the exercise of the rights to purchase all Warrant Shares granted pursuant to 
this Warrant, such number of shares of Common Stock as shall, from time to 
time, be sufficient therefor. The Company covenants that all shares of Common 
Stock issuable upon exercise of this Warrant, upon receipt by the Company of 
the full Exercise Price therefor, shall be validly issued, fully paid, 
nonassessable, and free of preemptive rights.

      5. (a) In case the Company shall at any time after the date this Warrant 
was first issued (i) declare a dividend on the outstanding Common Stock payable 
in shares of its capital stock, (ii) subdivide the outstanding Common Stock, 
(iii) combine the outstanding Common Stock into a smaller number of shares, or 
(iv) issue any shares of its capital stock by reclassification of the Common 
Stock (including any such reclassification in connection with a consolidation 
or merger in which the Company is the continuing corporation), then, in each 
case, the Exercise Price, and the number of Warrant Shares issuable upon 
exercise of this Warrant, in effect at the time of the record date for such 
dividend or of the effective date of such subdivision, combination, or 
reclassification, shall be proportionately adjusted so that the Holder after 
such time shall be entitled to receive the aggregate number and kind of shares 
which, if this Warrant had been exercised immediately prior to such time, she 
would have owned upon such exercise and been entitled to receive by virtue of 
dividend, subdivision, combination, or reclassification.  Such adjustment shall 
be made successively whenever any event listed above shall occur.

      (b) In case the Company shall issue or fix a record date for the issuance 
to all holders of Common Stock of rights, options, or warrants to subscribe for 
or purchase Common Stock (or securities convertible into or exchangeable for 
Common Stock) at a price per share (or having a conversion or exchange price 
per share, if a security convertible into or exchangeable for Common Stock) 
less than the Exercise Price per share of Common Stock on such record date, 
then, in each case, the Exercise Price shall be adjusted by multiplying the 
Exercise Price in effect immediately prior to such record date by a fraction, 
the numerator of which shall be the number of shares of Common Stock 
outstanding on such record date plus the number of shares of Common Stock which 
the aggregate offering price of the total number of shares of Common Stock so 
to be offered (or the aggregate initial conversion or exchange price of the 
convertible or exchangeable securities so to be offered) would purchase at such 
current Exercise Price and the denominator of which shall be the number of 
shares of Common Stock outstanding on such record date plus the number of 
additional shares of Common Stock to be offered for subscription or purchase 
(or into which the convertible or exchangeable securities so to be offered are 
initially convertible or exchangeable). Such adjustment shall become effective 
at the close of business on such record date; provided, however, that, to the 
extent the shares of Common Stock (or securities convertible into or 
exchangeable for shares of Common Stock) are not delivered, the Exercise Price 
shall be readjusted after the expiration of such rights, options, or warrants 
(but only with respect to that portion of this Warrant exercised after such 
expiration), to the Exercise Price which would then be in effect had the 
adjustments made upon the issuance of such rights, options, or warrants been 
made upon the basis of delivery of only the number of shares of Common Stock 
(or securities convertible into or exchangeable for shares of Common Stock) 
actually issued. In case any subscription price may be paid in a consideration 
part or all of which shall be in a form other than cash, the value of such 
consideration shall be as determined in good faith by the Company's Board of 
Directors, whose determination shall be conclusive absent manifest error. 
Shares of Common Stock owned by or held for the account of the Company or any 
majority-owned subsidiary shall not be deemed outstanding for the purpose of 
any such computation.

      (c) In case the Company shall distribute to all holders of Common Stock 
(including any such distribution made to the stockholders of the Company in 
connection with a consolidation or merger in which the Company is the 
continuing corporation) evidences of its indebtedness or assets (other than 
cash dividends or distributions and dividends payable in shares of Common 
Stock), or rights, options, or warrants to subscribe for or purchase Common 
Stock, or securities convertible into or exchangeable for shares of Common 
Stock (excluding those with respect to the issuance of which an adjustment of 
the Exercise Price is provided pursuant to Section 5(b) hereof), then, in each 
case, the Exercise Price shall be adjusted by multiplying the Exercise Price in 
effect immediately prior to the record date for the determination of 
stockholders entitled to receive such distribution by a fraction, the numerator 
of which shall be the Exercise Price per share of Common Stock on such record 
date, less the fair market value (as determined in good faith by the Company's 
Board of Directors, whose determination shall be conclusive absent manifest 
error) of the portion of the evidences of indebtedness or assets so to be 
distributed, or of such rights, options, or warrants or convertible or 
exchangeable securities, applicable to one share, and the denominator of which 
shall be such current Exercise Price per share of Common Stock. Such adjustment 
shall be made whenever any such distribution is made, and shall become 
effective on the record date for the determination of shareholders entitled to 
receive such distribution.

      (d) In case the Company shall issue shares of Common Stock or rights, 
options, or warrants to subscribe for or purchase Common Stock, or securities 
convertible into or exchangeable for Common Stock (excluding shares, rights, 
options, warrants, or convertible or exchangeable securities issued or issuable 
(i) in any of the transactions with respect to which an adjustment of the 
Exercise Price is provided pursuant to Sections 5(a), 5(b), or 5(c) above or 
(ii) upon exercise of this Warrant), at a price per share (determined, in the 
case of such rights, options, warrants, or convertible or exchangeable 
securities, by dividing (x) the total amount received or receivable by the 
Company in consideration of the sale and issuance of such rights, options, 
warrants, or convertible or exchangeable securities, plus the minimum aggregate 
consideration payable to the Company upon exercise, conversion, or exchange 
thereof, by (y) the maximum number of shares covered by such rights, options, 
warrants, or convertible or exchangeable securities) lower than the Exercise 
Price per share of Common Stock in effect immediately prior to such issuance, 
then the Exercise Price shall be reduced on the date of such issuance to a 
price (calculated to the nearest cent) determined by multiplying the Exercise 
Price in effect immediately prior to such issuance by a fraction, (iii) the 
numerator of which shall be an amount equal to the sum of (A) the number of 
shares of Common Stock outstanding immediately prior to such issuance plus (B) 
the quotient obtained by dividing the consideration received by the Company 
upon such issuance by such current Exercise Price, and (iv) the denominator of 
which shall be the total number of shares of Common Stock outstanding 
immediately after such issuance. For the purposes of such adjustments, the 
maximum number of shares which the holders of any such rights, options, 
warrants, or convertible or exchangeable securities shall be entitled to 
initially subscribe for or purchase or convert or exchange such securities into 
shall be deemed to be issued and outstanding as of the date of such issuance, 
and the consideration received by the Company therefor shall be deemed to be 
the consideration received by the Company for such rights, options, warrants, 
or convertible or exchangeable securities, plus the minimum aggregate 
consideration or premiums stated in such rights, options, warrants, or 
convertible or exchangeable securities to be paid for the shares covered 
thereby. No further adjustment of the Exercise Price shall be made as a result 
of the actual issuance of shares of Common Stock on exercise of such rights, 
options, or warrants or on conversion or exchange of such convertible or 
exchangeable securities. On the expiration or the termination of such rights, 
options, or warrants, or the termination of such right to convert or exchange, 
the Exercise Price shall be readjusted (but only with respect to that portion 
of this Warrant exercised after such expiration or termination) to such 
Exercise Price as would have obtained had the adjustments made upon the 
issuance of such rights, options, warrants, or convertible or exchangeable 
securities been made upon the basis of the delivery of only the number of 
shares of Common Stock actually delivered upon the exercise of such rights, 
options, or warrants or upon the conversion or exchange of any such securities; 
and on any change of the number of shares of Common Stock deliverable upon the 
exercise of any such rights, options, or warrants or conversion or exchange of 
such convertible or exchangeable securities or any change in the consideration 
to be received by the Company upon such exercise, conversion, or exchange, 
including, but not limited to, a change resulting from the antidilution 
provisions thereof, the Exercise Price, as then in effect, shall forthwith be 
readjusted (but only with respect to that portion of this Warrant exercised 
after such change) to such Exercise Price as would have been obtained had an 
adjustment been made upon the issuance of such rights, options, or warrants not 
exercised prior to such change, or securities not converted or exchanged prior 
to such change, on the basis of such change. In case the Company shall issue 
shares of Common Stock or any such rights, options, warrants, or convertible or 
exchangeable securities for a consideration consisting, in whole or in part, of 
property other than cash or its equivalent, then the "price per share" and the 
"consideration received by the Company" for purposes of the first sentence of 
this Section 5(d) shall be as determined in good faith by the Company's Board 
of Directors, whose determination shall be conclusive absent manifest error. 
Shares of Common Stock owned by or held for the account of the Company or any 
majority-owned subsidiary shall not be deemed outstanding for the purpose of 
any such computation.

      (e) No adjustment in the Exercise Price shall be required if such 
adjustment is less than $.05; provided, however, that any adjustments which by 
reason of this Section 5 are not required to be made shall be carried forward 
and taken into account in any subsequent adjustment. All calculations under 
this Section 5 shall be made to the nearest cent or to the nearest one-
thousandth of a share, as the case may be.

      (f) In any case in which this Section 5 shall require that an adjustment 
in the Exercise Price be made effective as of a record date for a specified 
event, the Company may elect to defer, until the occurrence of such event, 
issuing to the Holder, if the Holder exercised this Warrant after such record 
date, the shares of Common Stock, if any, issuable upon such exercise over and 
above the shares of Common Stock, if any, issuable upon such exercise on the 
basis of the Exercise Price in effect prior to such adjustment; provided, 
however, that the Company shall deliver to the Holder a due bill or other 
appropriate instrument evidencing the Holder's right to receive such additional 
shares upon the occurrence of the event requiring such adjustment.

      (g) Upon each adjustment of the Exercise Price as a result of the 
calculations made in Sections 5(b), 5(c), or 5(d) hereof, this Warrant shall 
thereafter evidence the right to purchase, at the adjusted Exercise Price, that 
number of shares (calculated to the nearest thousandth) obtained by dividing 
(A) the product obtained by multiplying the number of shares purchasable upon 
exercise of this Warrant prior to adjustment of the number of shares by the 
Exercise Price in effect prior to adjustment of the Exercise Price by (B) the 
Exercise Price in effect after such adjustment of the Exercise Price.

      (h) Whenever there shall be an adjustment as provided in this Section 5, 
the Company shall promptly cause written notice thereof to be sent by 
registered mail, postage prepaid, to the Holder, at her then-current address, 
which notice shall be accompanied by an officer's certificate setting forth the 
number of Warrant Shares purchasable upon the exercise of this Warrant and the 
Exercise Price after such adjustment and setting forth a brief statement of the 
facts requiring such adjustment and the computation thereof, which officer's 
certificate shall be conclusive evidence of the correctness of any such 
adjustment absent manifest error.

      6. (a) In case of any consolidation with or merger of the Company with or 
into another corporation (other than a merger or consolidation in which the 
Company is the surviving or continuing corporation), or in case of any sale, 
lease, or conveyance to another corporation of the property and assets of any 
nature of the Company as an entirety or substantially as an entirety, such 
successor, leasing, or purchasing corporation, as the case may be, shall (i) 
execute with the Holder an agreement providing that the Holder shall have the 
right thereafter to receive upon exercise of this Warrant solely the kind and 
amount of shares of stock and other securities, property, cash, or any 
combination thereof receivable upon such consolidation, merger, sale, lease, or 
conveyance by a holder of the number of shares of Common Stock for which this 
Warrant might have been exercised immediately prior to such consolidation, 
merger, sale, lease, or conveyance and (ii) make effective provision in its 
certificate of incorporation or otherwise, if necessary, to effect such 
agreement. Such agreement shall provide for adjustments which shall be as 
nearly equivalent as practicable to the adjustments in Section 5.

      (b) In case of any reclassification or change of the shares of Common 
Stock issuable upon exercise of this Warrant (other than a change in par value, 
or as a result of a subdivision or combination, but including any change in the 
shares into two or more classes or series of shares), or in case of any 
consolidation or merger of another corporation into the Company in which the 
Company is the continuing corporation and in which there is a reclassification 
or change (including a change to the right to receive cash or other property) 
of the shares of Common Stock (other than a change in par value, or as a result 
of a subdivision or combination, but including any change in the shares into 
two or more classes or series of shares), the Holder shall have the right 
thereafter to receive upon exercise of this Warrant solely the kind and amount 
of shares of stock and other securities, property, cash, or any combination 
thereof receivable upon such reclassification, change, consolidation, or merger 
by a holder of the number of shares of Common Stock for which this Warrant 
might have been exercised immediately prior to such reclassification, change, 
consolidation, or merger. Thereafter, appropriate provision shall be made for 
adjustments which shall be as nearly equivalent as practicable to the 
adjustments in Section 5.

      (c) The above provisions of this Section 6 shall similarly apply to 
successive reclassifications and changes of shares of Common Stock and to 
successive consolidations, mergers, sales, leases, or conveyances.

      7. In case at any time the Company shall propose:

      (a) to pay any dividend or make any distribution on shares of Common 
Stock in shares of Common Stock or make any other distribution (other than 
regularly scheduled cash dividends which are not in a greater amount per share 
than the most recent such cash dividend) to all holders of Common Stock; or

      (b) to issue any rights, warrants, or other securities to all holders of 
Common Stock entitling them to purchase any additional shares of Common Stock 
or any other rights, warrants, or other securities; or

      (c) to effect any reclassification or change of outstanding shares of 
Common Stock, or any consolidation, merger, sale, lease, or conveyance of 
property, described in Section 6; or

      (d) to effect any liquidation, dissolution, or winding-up of the Company; 
or

      (e) to take any other action which would cause an adjustment to the 
Exercise Price; 

then, and in any one or more of such cases, the Company shall give written 
notice thereof, by registered mail, postage prepaid, to the Holder at her then-
current address, mailed at least 15 days prior to (i) the date as of which the 
holders of record of shares of Common Stock to be entitled to receive any such 
dividend, distribution, rights, warrants, or other securities are to be 
determined, (ii) the date on which any such reclassification, change of 
outstanding shares of Common Stock, consolidation, merger, sale, lease, 
conveyance of property, liquidation, dissolution, or winding-up is expected to 
become effective, and the date as of which it is expected that holders of 
record of shares of Common Stock shall be entitled to exchange their shares for 
securities or other property, if any, deliverable upon such reclassification, 
change of outstanding shares, consolidation, merger, sale, lease, conveyance of 
property, liquidation, dissolution, or winding-up, or (iii) the date of such 
action which would require an adjustment to the Exercise Price.

      8. Certificates evidencing the Warrant Shares issued upon exercise of the 
Warrants shall bear the following legend:

            "THE SHARES REPRESENTED BY THIS CERTIFICATE HAVE NOT BEEN 
            REGISTERED UNDER THE SECURITIES ACT OF 1933, AS AMENDED. SUCH 
            SHARES MAY NOT BE OFFERED OR SOLD EXCEPT PURSUANT TO AN 
            EFFECTIVE REGISTRATION STATEMENT UNDER SUCH ACT, OR AN 
            EXEMPTION FROM REGISTRATION UNDER SUCH ACT."

      9. Upon receipt of evidence satisfactory to Company of the loss, theft, 
destruction, or mutilation of this Warrant (and upon surrender of this Warrant 
if mutilated), and upon reimbursement of the Company's reasonable incidental 
expenses, the Company shall execute and deliver to the Holder hereof a new 
Warrant of like date, tenor, and denomination.


Dated: April 12, 1996

                                    THE VERMONT TEDDY BEAR CO., INC


                                    By:      /s/ R. PATRICK BURNS
                                    ----------------------------------------
                                    Its Duly Authorized Agent

/s/ SPENCER C. PUTNAM
- --------------------------------
Secretary




                             FORM OF ASSIGNMENT

(To be executed by the Holder if she desires to transfer the attached Warrant.)

FOR VALUE RECEIVED, Joan Hixon Martin hereby sells, assigns, and transfers unto 
_________________________ a Warrant to purchase 43,826.087 shares of Common 
Stock, $.05 par value per share of The Vermont Teddy Bear Co., Inc. (the 
"Company"), together with all right, title, and interest therein, and does 
hereby irrevocably constitute and appoint ___________________________ as her 
attorney to transfer such Warrant on the books of the Company, with full power 
of substitution.

Dated: __________________      __________________________________________
                               Signature 



                                   NOTICE

The signature on the foregoing Assignment must correspond to the name as 
written upon the face of this Warrant in every particular, without alteration 
or enlargement or any change whatsoever.


To:   The Vermont Teddy Bear Co., Inc.
      P.O. Box 965
      2236 Shelburne Road, #5
      Shelburne, Vermont  05482


                            ELECTION TO EXERCISE

The undersigned hereby exercises her rights to purchase 
__________________________ Warrant Shares covered by the within Warrant and 
tenders payment herewith in the amount of $________________ in accordance with 
the terms thereof, and requests that certificates for such securities be issued 
in the name of, and delivered to: _______________________________

______________________________________________________________________________

______________________________________________________________________________

      (Print Name, Address and Social Security or Tax Identification Number)

and, if such number of Warrant Shares shall not be all the Warrant Shares 
covered by the within Warrant, that a new Warrant for the balance of the 
Warrant Shares covered by the within Warrant be prepared in the name of, and 
delivered to, the undersigned at the address stated below.

Dated: __________________      Name:  ________________________________________

Address: 
______________________________________________________________________________

______________________________________________________________________________



                                    ___________________________________________
                                    (Signature)
 




                      The Vermont Teddy Bear Co., Inc.
                          Shelburne, Vermont 05482

                                June 30, 1996

Mr. R. Patrick Burns
Shelburne, VT 05482

Dear Pat:

This letter is to follow up on our recent discussions and confirm our 
agreement concerning the terms of your continued employment by The Vermont 
Teddy Bear Co., Inc. (the "Company"). Except as specifically set forth in 
this letter, this agreement is intended to amend and supersede your existing 
Employment Agreement, dated July 31, 1995 (the "July 31 Agreement"). Our 
agreement is as follows:

      1. Position. You shall continue to be employed as President and Chief 
Executive Officer of the Company and you shall continue to devote all of 
your business time, attention, skill and efforts to the business and affairs 
of the Company, with such duties as shall be assigned to you by the Board of 
Directors. You shall be based at the Company's Shelburne, Vermont offices.

      2. Term. Your employment shall continue for a term ending June 30, 
2000, unless earlier terminated in accordance with this agreement.

      3. Base Salary. Commencing July 1, 1996 and continuing during the 
term, your base salary shall be $187,500. You have agreed to forego the base 
salary payable to you under the July 31 Agreement for the 3-month period 
commencing April 1, 1996 and ending June 30, 1996.

      4. Annual Bonus. You will be entitled to a bonus for each fiscal year 
during the term, based upon the Company's net operating profit, calculated 
and payable as follows:

Fiscal year 1997-10% of operating profit in excess of $500,000 and a 
non-qualified stock option to purchase 15,000 shares of the Company's 
Common Stock at an exercise price of $0.01 per share. The non-
qualified stock option shall be granted by the Company in fiscal year 
1997, vesting as of February 1, 1997.

Fiscal Year 1998-10% of operating profit in excess of $1,000,000.

Fiscal Year 1999-10% of operating profit in excess of $1,500,000.

Fiscal Year 2000-10% of operating profit in excess of $2,000,000.

The options or cash bonus shall be issued or paid as the case may be, within 
sixty (60) days following the end of the fiscal year to which the bonus 
relates.

      5. Stock Options. In addition to the stock options you are entitled to 
receive under the July 31 Agreement, you shall be entitled to receive 
additional incentive stock options, subject to shareholder approval of 
appropriate amendments to the Company's 1993 Incentive Stock Option Plan, to 
purchase 450,000 shares of the Company's common stock. These options shall 
vest one quarter annually on July 1 of each year commencing July 1, 1997.

      6. Benefits. You shall continue to receive all of the Company benefits 
set forth in the July 31 Agreement, including (a) reimbursement of your 
reasonable travel expenses from your home in Maine to Shelburne, (b) rent up 
to $1,450 per month (and related utility expenses of a furnished apartment 
within reasonable commuting distance of the Company's offices, (c) a company 
car of your choice, subject to the Company's approval which shall not be 
unreasonably withheld, and (d) participation in all other benefit plans 
available to senior executive employees of the Company in accordance with 
the policies and procedures currently, or then in effect, as the case may 
be.

      7. Indemnification. The Company shall indemnify you (and your estate) 
in accordance with the Company's by-laws as in effect from time to time. 
This indemnification by the Company shall survive termination or expiration 
of this Agreement.

      8. Termination. This Agreement may be terminated by either you or by 
the Company at any time. If your employment is terminated by (a) you for 
"Good Reason" or (b) the Company, for any reason other than for "Cause" at 
any time, (i) you shall receive, in lieu of any other payment or benefit 
except as set forth in this paragraph, and in a lump sum, an amount equal to 
18 months base salary, plus bonus for the year in which your employment was 
terminated pro rated for the period you were employed, (ii) an amount equal 
to the outstanding amount due to the Company by you under your Loan 
Agreement, dated July 31, 1995; and (iii) all your outstanding stock options 
which were subject to vesting on or prior to the end of the fiscal year in 
which your employment was terminated shall immediately vest and all your 
stock options shall continue to be exercisable for a period of ten years 
after the date of their grant. Upon a termination of employment by the Company
at any time (other than for "Cause") the Company shall provide you with 
reasonable outplacement services. Upon a termination by the Company for 
"Cause" or by you without "Good Reason", you shall not be entitled to 
receive any further payments or benefits following the date of your 
termination.

If your employment is terminated on account of your death or your disability 
which lasts (or is likely, based on reasonable medical evidence, to last) 
for more than six consecutive months and renders you unable to perform your 
duties under this Agreement, all outstanding stock options which were 
subject to vesting on or prior to the end of the fiscal year in which your 
employment was terminated shall immediately vest and all your stock options 
shall continue to be exercisable for a period of ten years after the date of 
their grant. Upon such termination for your death or disability, neither you 
nor your estate shall be entitled to receive the salary continuation 
referred to in clause (i) with respect to a termination by the Company for 
any reason other than "Cause", but you or your estate shall be entitled to 
the lump sum payment referred to in clause (ii) with respect to a 
termination by the Company for any reason other than "Cause" and to such 
further payments or benefits provided under plans or policies of the Company 
in effect from time to time.

In the event that your employment is terminated within ninety days prior to, 
or six months after, a "Change in Control", in addition to the other 
benefits to which you would be entitled in the event of a termination by the 
Company for any reason other than "Cause", all your stock options shall
continue to be exercisable for a period of ten years after the date of their
grant.

For purposes of this Agreement the terms "Good Reason", "Cause" and "Change 
in Control" shall have the meanings defined in the July 31 Agreement.

      9. Covenant Not To Compete. During the term and for a period of 
eighteen (18) months following termination of your employment with the 
Company, you shall not, directly or indirectly, whether as stockholder, 
officer, director, employee, consultant or otherwise (except as a beneficial 
of less than 5% of the number of shares of any publicly traded securities) 
engage in any business that, with respect to 5% or more of its sales,
competes with the Company in the business of marketing and selling stuffed
teddy bears.

      10. Subject to Board and Shareholder Approval. The terms of this 
Agreement are subject to approval by the Company's Board of Directors and, 
as indicated in Section 5, above, the additional incentive stock option is 
subject to shareholder approval of appropriate amendments to the Company's 
1993 Incentive Stock Option Plan. So long as the terms of this Agreement 
receive the approval of the Company's Board of Directors and Shareholders, 
you hereby waive and forever release any claim you may have now or in the 
future against the Company for compensation that you have agreed to forego, 
as described in Section 3, above.

If the foregoing correctly sets forth your understanding of our Agreement, 
please sign and return the enclosed copy of this letter to me.

                                       Sincerely,

                                       THE VERMONT TEDDY BEAR CO., INC.


                                       By: /s/ Fred Marks
                                           Fred Marks, Chairman of the Board

ACKNOWLEDGED AND AGREED TO:


/s/ Patrick Burns
R. Patrick Burns



                      The Vermont Teddy Bear Co., Inc.
                          Shelburne, Vermont 05482

R. Patrick Burns
Shelburne, VT 05482

Dear Pat:

This letter amends our Letter Agreement, dated July 31, 1995 (the "July 31 
Agreement") regarding the terms of a Loan made, and to be made, to you by The 
Vermont Teddy Bear Co., Inc. (the "Company").

Under the July 31 Agreement, the Company agreed to advance the Loan to you in 
an amount up to $100,000 in eight equal monthly installments commencing August 
4, 1995.  With your consent, the Company advanced $75,000 of the Loan, but the 
balance of the Loan has not yet been advanced.  We have agreed that the amount 
of the loan shall be increased to $116,818.18 and that the balance of the Loan, 
$41,818.18, will be advanced to you on or after, at your request, July 1, 1995.

The Loan shall continue to bear interest at the Applicable Federal Rate.

The Loan shall be repaid, and the entire amount of the Loan then outstanding 
shall become immediately due and payable upon demand by the Company, upon the 
termination of your employment with the Company.  However, if you are still in 
the employ of the Company, the Company shall cancel all outstanding principal 
amounts and related interest charges on June 29, 2000.

Except as specifically set forth herein, this Letter Agreement amends and 
supersedes the July 31 Agreement.

If the foregoing correctly sets forth your understanding of our agreement, 
please sign and return the enclosed copy of this letter to me.

                                    Sincerely,


                                    THE VERMONT TEDDY BEAR CO., INC.

                                    By:      /s/ Fred Marks
                                    ------------------------------------------
                                    Fred Marks, Chairman of the Board

ACKNOWLEDGED AND AGREED TO:


/s/ R. Patrick Burns
- ----------------------------------
R. Patrick Burns
 



 

                      The Vermont Teddy Bear Co., Inc. 
                          Shelburne, Vermont 05482 
 
                                July 1, 1996 
 
Ms. Elisabeth B. Robert 
Shelburne, VT 05482 
 
Dear Liz: 
 
      This letter is to follow up on our recent discussions and confirm our 
agreement concerning the terms of your continued employment by The Vermont 
Teddy Bear Co., Inc. (the "Company"). Except as specifically set forth in this 
letter, this agreement is intended to amend and supersede your existing 
Employment Agreement, dated August 28, 1995 (the "August 28 Agreement"). Our 
agreement is as follows: 
 
      1. Position. You shall continue to be employed as Treasurer, Chief 
Financial Officer and Senior Vice-President of the Company and you shall 
continue to devote all of your business time, attention, skill and efforts to 
the business and affairs of the Company, with such duties as shall be assigned 
to you by the Board of Directors. In the absence of R. Patrick Burns, you 
shall act as the Company's President and Chief Executive Officer. You shall be 
based at the Company's Shelburne, Vermont offices. 
 
      2. Term. Your employment shall continue for a term ending June 30, 2001, 
unless earlier terminated in accordance with this agreement. 
 
      3. Base Salary. Commencing July 1, 1996, your base salary shall be 
$100,000, increasing to $110,000 on July 1, 1997, and to $120,000 on July 1, 
1998. For the year commencing on July 1, 1999, and thereafter, your base 
salary shall be renegotiated. 
 
      4. Annual Bonus. In addition to your base salary, you will be entitled 
to a bonus for each fiscal year during the term, based upon the Company's net 
operating profit, calculated and payable as follows: 
 
For the year ended June 30, 1997: 3% of any operating profit in excess of  
                                  $500,000 and a non-qualified stock option  
                                  to purchase 5,000 shares of the Company's  
                                  Common Stock at an exercise price of $0.01  
                                  per share. The non-qualified stock option  
                                  shall be granted by the Company in fiscal  
                                  year 1997, vesting as of February 1, 1997. 
 
For the year ended June 30, 1998: a sum equal to the amount by which 3% of  
                                  any operating profit in excess of  
                                  $1,000,000 exceeds $10,000. 
 
For the year ended June 30, 1999: a sum equal to the amount by which 3% of  
                                  any operating profit in excess of  
                                  $1,500,000 exceeds $20,000. 
 
For the year ended June 30, 2000: 3% of any operating profit in excess of  
                                  $2,000,000. 
 
For the year ended June 30, 2001: 3% of any operating profit in excess of  
                                  $2,500,000. 
 
      The cash bonus shall be paid in cash and within sixty (60) days 
following the end of the fiscal year to which the bonus relates. 
 
      5. Stock Options. In addition to the stock options you are entitled to 
receive under the August 28 Agreement, you shall be entitled to receive one or 
more incentive stock options to purchase a total of 225,000 shares of the 
Company's common stock at a purchase price equal to the market price on the 
date of grant, which is July 1, 1996, under the Company's 1993 Incentive Stock 
Option Plan as currently in effect. These options shall vest one quarter 
annually on July 1 of each year commencing July 1, 1997. 
 
      6. Benefits. You shall continue to receive all of the Company benefits 
set forth in the August 28 Agreement, including (a) a Thirty Thousand Dollar 
($30,000) life insurance policy, (b) a company car of your choice, subject to 
the Company's approval, which shall not be unreasonably withheld, and (c) 
participation in all other benefit plans available to senior executive 
employees of the Company in accordance with the policies and procedures 
currently, or then in effect, as the case may be. 
 
      7. Indemnification. The Company shall indemnify you (and your estate) in 
accordance with the Company's by-laws as in effect from time to time. This 
indemnification by the Company shall survive termination or expiration of this 
Agreement. 
 
      8. Termination. This Agreement may be terminated by either you or by the 
Company at any time. If your employment is terminated by (a) you for "Good 
Reason" or (b) the Company, for any reason other than for "Cause" at any time, 
(i) you shall receive, in lieu of any other payment or benefit except as set 
forth in this paragraph, and in a lump sum, an amount equal to eighteen (18) 
months base salary, plus bonus for the year in which your employment was 
terminated pro rated for the period you were employed, and (ii) all your 
outstanding stock options which were subject to vesting on or prior to the end 
of the fiscal year in which your employment was terminated shall immediately 
vest and all your stock options shall continue to be exercisable for a period 
of ten years after the date of their grant. Upon a termination of employment 
by the Company at any time (other than for "Cause") the Company shall provide 
you with reasonable outplacement services. Upon a termination by the Company 
for "Cause" or by you without "Good Reason", you shall not be entitled to 
receive any further payments or benefits following the date of your 
termination. 
 
      If your employment is terminated on account of your death or your 
disability which lasts (or is likely, based on reasonable medical evidence, to 
last) for more than six consecutive months and renders you unable to perform 
your duties under this Agreement, all outstanding stock options which were 
subject to vesting on or prior to the end of the fiscal year in which your 
employment was terminated shall immediately vest and all your stock options 
shall continue to be exercisable for a period of ten years after the date of 
their grant. Upon such termination for your death or disability, neither you 
nor your estate shall be entitled to receive the salary continuation referred 
to in clause (i) with respect to a termination by the Company for any reason 
other than "Cause". 
 
      In the event that your employment is terminated within ninety days prior 
to, or six months after, a "Change in Control", in addition to the other 
benefits to which you would be entitled in the event of a termination by the 
Company for any reason other than "Cause", all your stock options shall 
continue to be exercisable for a period of ten years after the date of their 
grant. 
 
      For purposes of this Agreement the terms "Good Reason", "Cause" and 
"Change in Control" shall be defined as follows: 
 
"Good Reason" means (a) the breach or contravention by the Company of any 
provision of this agreement, (b) the assignment to you of any duties 
inconsistent your status as a senior officer of the Company or a substantial 
adverse alteration in the nature or status of your responsibilities from those 
in effect on the Commencement Date, (c) a reduction in your annual base salary 
as set forth herein or as the same may be increased from time to time and (d) 
the failure of the company to provide you with the benefits contemplated 
herein. Your continued employment shall not constitute consent to, or a waiver 
of rights with respect to, any act or failure to act constituting Good Reason 
hereunder. 
 
"Cause" means (a) your conviction for, or guilty plea to, any felony, (b) your 
commission of an act of personal dishonesty of breach of fiduciary duty which 
involves personal profit in connection with employment by the Company or (c) 
your material breach or contravention of any material provision of this 
agreement or your commission of an act of gross negligence or willful 
misconduct in the conduct of your duties to the Company; provided, however, 
that in the cases of clauses (b) and (c), the Company shall have given you 
ten business days' notice thereof, a reasonable opportunity to be heard by the 
Board of Directors and, during such ten business day period, an opportunity to 
cure. 
 
"Change of Control" means (a) the Company is merged or consolidated with 
another corporation or entity, (b) one person (together with its affiliates) 
becomes the beneficial owner of 50% or more of the issued and outstanding 
equity securities of the Company or (c) all or substantially all of the assets 
of the Company are acquired by another corporation or entity. 
 
      9. Covenant Not To Compete. During the term and for a period of eighteen 
(18) months following termination of your employment with the Company, you 
shall not, directly or indirectly, whether as stockholder, officer, director, 
employee, consultant or otherwise (except as a beneficial of less than 5% of 
the number of shares of any publicly traded securities) engage in any business 
that, with respect to 5% or more of its sales, competes with the Company in 
the business of marketing and selling stuffed teddy bears. 
 
      10. Subject to Board and Shareholder Approval. The terms of this 
Agreement are subject to approval by the Company's Board of Directors and, if 
necessary, the additional incentive stock options are subject to shareholder 
approval of appropriate amendments to the Company's 1993 Incentive Stock 
Option Plan. 
 
If the foregoing correctly sets forth your understanding of our Agreement, 
please sign and return the enclosed copy of this letter to me. 
 
                                       Sincerely, 
 
                                       THE VERMONT TEDDY BEAR CO., INC. 
 
 
                                       By: /s/ Fred Marks 
                                           Fred Marks, Chairman of the Board 
 
ACKNOWLEDGED AND AGREED TO: 
 
 
/s/ Elisabeth  Robert 
Elisabeth B. Robert


                                                                   Exhibit 23.2

                  Consent of Independent Public Accountants

As independent public accountants, we hereby consent to the incorporation by 
reference of our report, dated August 30, 1996, included in The Vermont 
Teddy Bear Co., Inc.'s Annual Report on Form 10-KSB for the year ended June 
30, 1996, into the Company's previously filed Registration Statement on Form 
S-8 No.33-84586 (filed on September 26, 1995).



                                            Arthur Andersen LLP
                                            /s/ Arthur Anderson LLP

Boston, Massachusetts
September 26, 1996







Consent of Independent Auditors

The Board of Directors
The Vermont Teddy Bear Co., Inc.

We consent to incorporation by reference in the registration statement 
(No. 33-84586) on Form S-8 of The Vermont Teddy Bear Co., Inc. of our 
report dated September 6, 1995, except as to the first two paragraphs of 
Note 5 which is as of September 26, 1995, relating to the balance sheet 
of The Vermont Teddy Bear Co., Inc., as of June 30, 1995 and the related 
statements of operations, stockholders' equity, and cash flows for the 
six months ended June 30, 1995, and the year ended December 31, 1994, 
which report appears in the June 30, 1996 annual report on Form 10-KSB 
of The Vermont Teddy Bear Co., Inc.


                                       /s/ KPMG Peat Marwick LLP

Stamford, Connecticut
September 26, 1996




<TABLE> <S> <C>

<ARTICLE>           5
<LEGEND>
THIS SCHEDULE CONTAINS SUMMARY FINANCIAL INFORMATION EXTRACTED FROM THE JUNE 30,
1996 BALANCE SHEET AND THE TWELVE MONTH STATEMENT OF OPERATIONS ENDED JUNE 30,
1996 FOR THE VERMONT TEDDY BEAR CO., INC. AND IS QUALIFIED IN ITS ENTIRETY BY
REFERENCE TO SUCH FINANCIAL STATEMENTS.
</LEGEND>
       
<S>                             <C>
<PERIOD-TYPE>                   12-MOS
<FISCAL-YEAR-END>                          JUN-30-1996
<PERIOD-END>                               JUN-30-1996
<CASH>                                       1,121,500
<SECURITIES>                                         0
<RECEIVABLES>                                  131,550
<ALLOWANCES>                                         0
<INVENTORY>                                  1,974,731
<CURRENT-ASSETS>                             3,745,868
<PP&E>                                      11,952,044
<DEPRECIATION>                               1,651,726
<TOTAL-ASSETS>                              14,239,272
<CURRENT-LIABILITIES>                        2,131,352
<BONDS>                                      4,109,867
                                0
                                    900,000
<COMMON>                                       258,638
<OTHER-SE>                                   6,805,641
<TOTAL-LIABILITY-AND-EQUITY>                14,239,272
<SALES>                                     17,039,618
<TOTAL-REVENUES>                            17,039,618
<CGS>                                        7,309,038
<TOTAL-COSTS>                                7,309,038
<OTHER-EXPENSES>                             9,178,573
<LOSS-PROVISION>                                     0
<INTEREST-EXPENSE>                             400,054
<INCOME-PRETAX>                                151,953
<INCOME-TAX>                                         0
<INCOME-CONTINUING>                            151,953
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                   151,953
<EPS-PRIMARY>                                     0.03
<EPS-DILUTED>                                     0.03
        

</TABLE>


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