GREAT TRAIN STORE CO
10QSB, 1998-08-14
HOBBY, TOY & GAME SHOPS
Previous: CHS ELECTRONICS INC, 10-Q, 1998-08-14
Next: IMSCO INC /MA/, NT 10-Q, 1998-08-14





                     U.S. SECURITIES AND EXCHANGE COMMISSION
                              Washington, DC 20549


                                   FORM 10-QSB


Quarterly  report under  Section 13 or 15(d) of the  Securities  Exchange Act of
1934 for the twenty-six week period ended July 4, 1998.

                         Commission file number 1-13158


                          The Great Train Store Company
        (Exact Name of Small Business Issuer as Specified in Its Charter)


            Delaware                                    75-2539189
(State or Other Jurisdiction of                      (I.R.S. Employer
Incorporation or Organization)                      Identification No.)


14180 Dallas Parkway, Suite 618, Dallas, Texas              75240
       (Address of Principal Executive Offices)           (Zip Code)

                                 (972) 392-1599
                (Issuer's Telephone Number, Including Area Code)


Check whether the Issuer:  (1) filed all reports required to be filed by Section
13 or 15(d) of the  Securities  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

State the number of shares outstanding of each of the Issuer's classes of common
equity, as of the latest practicable date:

                                              Number of Shares Outstanding
Title of Class                                       as of July 4, 1998
- ------------------                                  -------------------

Common Stock $0.01 par value                               4,415,764


<PAGE>

                          THE GREAT TRAIN STORE COMPANY


           QUARTERLY REPORT TO THE SECURITIES AND EXCHANGE COMMISSION

                          FOR THE FISCAL QUARTER ENDED
                                  July 4, 1998



                         PART I - FINANCIAL INFORMATION


ITEM 1.  Financial Statements                                       Page

    Unaudited Consolidated Balance Sheet as of  July 4, 1998          3

    Unaudited Consolidated Statements of Operations 
    for the thirteen and twenty-six weeks ended June 28, 1997 
    and July 4, 1998                                                  4

    Unaudited Consolidated Statements of Cash Flows for the 
    twenty-six weeks ended June 28, 1997 and July 4, 1998             5

    Notes to Unaudited Consolidated Financial Statements              6

ITEM 2.  Management's Discussion and Analysis                         8


                           PART II - OTHER INFORMATION

ITEM 5.  Other Information                                           11

ITEM 6.  Exhibits and Reports on Form 8-K                            13

SIGNATURE PAGE                                                       14

EXHIBIT INDEX                                                        15


<PAGE>
                 THE GREAT TRAIN STORE COMPANY AND SUBSIDIARIES

                           CONSOLIDATED BALANCE SHEET
                                   (Unaudited)

                                     ASSETS
                                                               July 4, 1998
                                                             -----------------
CURRENT ASSETS:
      Cash and cash equivalents                                     $ 219,085
      Merchandise inventories                                       8,011,406
      Accounts receivable and other current assets                    641,931
                                                             -----------------

                Total current assets                                8,872,422

PROPERTY AND EQUIPMENT:
      Store construction and leasehold improvements                 5,572,387
      Furniture, fixtures, and equipment                            2,934,481
                                                             -----------------
                                                                    8,506,868
      Less accumulated depreciation and amortization               (2,311,092)
                                                             -----------------

                Property and equipment, net                         6,195,776

DEFERRED TAXES                                                      1,591,190
OTHER ASSETS, net                                                     644,898
                                                             -----------------

                Total assets                                     $ 17,304,286
                                                             =================


                      LIABILITIES AND STOCKHOLDERS' EQUITY

CURRENT LIABILITIES:
      Accounts payable and accrued liabilities                    $ 1,522,278
      Sales taxes payable                                             144,559
      Current portion of capital lease obligations                    177,818
                                                             -----------------

                Total current liabilities                           1,844,655

CAPITAL LEASE OBLIGATIONS, net of current portion                     364,259
LINE OF CREDIT PAYABLE                                              1,272,049
DEFERRED RENT AND OTHER LIABILITIES                                1,063,404
SUBORDINATED DEBENTURES                                             2,842,231
                                                             -----------------

                Total liabilities                                   7,386,598
                                                             -----------------

COMMITMENTS

STOCKHOLDERS' EQUITY:
      Preferred stock; $.01 par value; 2,000,000 shares
           authorized; none issued
      Common stock; $.01 par value; 18,000,000 shares
          authorized; 4,415,764 shares issued and outstanding          44,158
      Additional paid-in capital                                   10,444,765
      Warrants                                                         76,006
      Accumulated deficit                                            (647,241)
                                                             -----------------

                Total stockholders' equity                          9,917,688
                                                             -----------------

                Total liabilities and stockholders' equity       $ 17,304,286
                                                             =================


The accompanying notes are an integral part of these consolidated financial 
statements.
<PAGE>
<TABLE>

                 THE GREAT TRAIN STORE COMPANY AND SUBSIDIARIES

                      CONSOLIDATED STATEMENTS OF OPERATIONS
                                   (Unaudited)
<CAPTION>

                                           For the Thirteen Weeks Ended           For the Twenty-Six Weeks Ended
                                           June 28, 1997    July 4, 1998          June 28, 1997   July 4, 1998
                                         --------------------------------        -------------------------------
<S>                                       <C>             <C>                   <C>             <C>
NET SALES                                    $ 4,015,005     $ 5,132,035           $ 7,905,126     $ 10,498,921

COST OF SALES                                  2,106,807       2,939,243             4,170,516        6,428,006
                                         ----------------   -------------        --------------   --------------
         Gross profit                          1,908,198       2,192,792             3,734,610        4,070,915
                                         ----------------   -------------        --------------   --------------

OPERATING EXPENSES:
     Store operating expenses                    897,143       1,292,769             1,859,717        2,607,670
     Occupancy expenses                          830,377       1,208,699             1,629,521        2,360,532
     Selling, general and 
       administrative expenses                   911,393         874,444             1,627,321        1,826,773
     Depreciation and amortization 
       expenses                                  197,742         258,926               361,477          494,671
                                         ----------------   -------------        --------------   --------------
         Total operating expenses              2,836,655       3,634,838             5,478,036        7,289,646
                                         ----------------   -------------        --------------   --------------

OPERATING LOSS                                  (928,457)     (1,442,046)           (1,743,426)      (3,218,731)
                                         ----------------   -------------        --------------   --------------
OTHER INCOME (EXPENSE):
     Interest expense                            (37,403)       (126,194)              (71,500)        (261,776)
     Interest income                              11,922           3,661                44,346            9,040
     Other income (expense)                        2,496          (1,101)                6,404            7,858
                                         ----------------   -------------        --------------   --------------
         Total other expense, net                (22,985)       (123,634)              (20,750)        (244,878)
                                         ----------------   -------------        --------------   --------------
LOSS BEFORE INCOME TAXES                        (951,442)     (1,565,680)           (1,764,176)      (3,463,609)

INCOME TAX BENEFIT                              (352,033)       (572,612)             (652,745)      (1,274,846)
                                         ----------------   -------------        --------------   --------------
NET LOSS                                      $ (599,409)     $ (993,068)         $ (1,111,431)    $ (2,188,763)
                                         ================   =============        ==============   ==============
BASIC EARNINGS PER SHARE                         $ (0.14)        $ (0.22)              $ (0.25)         $ (0.50)
                                         ================   =============        ==============   ==============

DILUTED EARNINGS PER SHARE                       $ (0.14)        $ (0.22)              $ (0.25)         $ (0.50)
                                         ================   =============        ==============   ==============

WEIGHTED AVERAGE SHARES OUTSTANDING            4,399,601       4,415,764             4,398,160        4,415,764

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

<PAGE>
<TABLE>

                 THE GREAT TRAIN STORE COMPANY AND SUBSIDIARIES
<CAPTION>

                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                                   (Unaudited)


                                                                               For the Twenty-Six Weeks Ended
                                                                          June 28, 1997            July 4, 1998
                                                                         -----------------       ------------------
<S>                                                                    <C>                      <C> 
CASH FLOWS FROM OPERATING ACTIVITIES:

       Net Loss                                                           $   (1,111,431)          $  (2,188,763)
       Adjustments to reconcile net loss to net cash used in 
         operating activites:
              Depreciation and amortization                                       361,477                494,671
              Deferred income taxes                                              (652,744)            (1,274,846)
              Amortization of unearned compensation - restricted stock              4,125                      -
              Changes in assets and liabilities:
                   Merchandise inventories                                       (523,541)               967,383
                   Accounts receivable and other current assets                   844,139                840,315
                   Other assets                                                  (188,999)              (130,578)
                   Accounts payable and accrued liabilities                    (1,363,632)            (4,521,821)
                   Sales taxes payable                                           (297,498)              (515,988)
                   Income taxes payable                                          (272,106)              (241,716)
                   Other long term liabilities                                    122,006                110,732
                                                                             --------------       ---------------

                   Net cash used in operating activities                       (3,078,204)            (6,460,611)
                                                                             --------------       ---------------


CASH FLOWS FROM INVESTING ACTIVITIES:

       Purchases of property and equipment                                       (898,467)              (814,773)
                                                                             --------------       ---------------

                   Net cash used in investing activities                         (898,467)              (814,773)
                                                                         -----------------       ----------------

CASH FLOWS FROM FINANCING ACTIVITIES:

       Net proceeds from stock options exercised                                  63,738                       -
       Net proceeds from line of credit                                                -               1,272,049
       Net proceeds from subordinated debentures and warrants                          -               2,791,161
       Repayment of notes payable and capital leases                             (69,896)                (59,462)
                                                                         -----------------       ----------------

                   Net cash provided by (used in) financing activities            (6,158)              4,003,748
                                                                         -----------------       ----------------

NET DECREASE IN CASH AND CASH EQUIVALENTS                                     (3,982,829)             (3,271,636)

CASH AND CASH EQUIVALENTS, beginning of period                                 4,864,539               3,490,721
                                                                         -----------------       ----------------

CASH AND CASH EQUIVALENTS, end of period                                  $      881,710         $       219,085
                                                                         =================       ===============

SUPPLEMENTAL NONCASH INVESTING AND FINANCING ACTIVITIES:

       Assets acquired through capital lease transactions                 $            -          $      300,000
       Interest paid                                                      $       32,528          $      171,989
       Income taxes paid                                                  $      272,106          $      241,716


</TABLE>

The accompanying notes are an integral part of these consolidated financial 
statements.
<PAGE>

                 THE GREAT TRAIN STORE COMPANY AND SUBSIDIARIES

              NOTES TO CONSOLIDATED UNAUDITED FINANCIAL STATEMENTS


The accompanying  unaudited consolidated financial statements of The Great Train
Store Company and  subsidiaries  (the  "Company") as of and for the thirteen and
twenty-six  week periods ended June 28, 1997 and July 4, 1998 have been prepared
in accordance  with the rules and  regulations  of the  Securities  and Exchange
Commission  ("SEC")  and do not  include all of the  information  and  footnotes
required by generally  accepted  accounting  principles  for complete  financial
statements.

In the  opinion  of  management,  all  adjustments  (consisting  only of  normal
recurring  adjustments)  considered  necessary  for a fair  presentation  of the
results of the interim  periods have been  included.  Operating  results for any
interim  period  are not  necessarily  indicative  of the  results  that  may be
expected for the entire fiscal year. The Company's business is heavily dependent
on fourth  quarter sales.  Historically,  the fourth quarter has accounted for a
significantly  disproportionate share of the Company's sales and earnings. These
statements should be read in conjunction with the financial statements and notes
thereto for the year ended January 3, 1998 included in the Company's 1997 Annual
Report on Form 10-KSB as filed with the SEC.

Prior year balances include certain  reclassifications to conform to the current
year presentation.

In January 1998, the Company entered into a $15,000,000 revolving line of credit
with BankAmerica Business Credit, Inc. The initial term of the facility is three
years and  borrowings  are secured by certain  assets of the Company,  primarily
inventory.  Outstanding borrowings bear interest at BankAmerica Business Credit,
Inc.'s base lending rate plus 0.25% and a commitment fee of 0.375% is charged on
the  unused  portion.  The  revolving  credit  facility  provides  a  source  of
additional  liquidity to manage cash flow and provide capital for expansion.  As
of July 4, 1998 there was approximately  $1,272,000 outstanding on the revolving
line of credit.

In June 1998,  the Company sold  $3,000,000  aggregate  principal  amount of 12%
subordinated  debentures due 2003 and warrants to purchase 175,000 shares of the
Company's  common  stock  at an  exercise  price of $3.75  per  share to  Tandem
Capital.  The  warrants  were  allocated an imputed fair value of $76,006 on the
date of  issuance,  resulting  in a discount in face amount of the  subordinated
debentures,  using the  Black-Sholes  Option  pricing  model with the  following
weighted  average  assumptions:  dividend  yield of 0%;  expected  volatility of
40.0%;  risk free interest rate of 5.04%; an expected life of four years;  and a
block  trading  discount.  Net  proceeds to the  Company  from the sale of these
securities were approximately  $2,790,000 and are expected to be used to support
new store openings in 1998 and 1999 and for general  working  capital  purposes.
The subordinated  debentures are secured by certain assets,  primarily  fixtures
and equipment. Upon satisfaction of certain conditions,  the Company was granted
the right to require  Tandem to  purchase  an  additional  $2,000,000  aggregate
principal  amount of such debentures and warrants to purchase  116,667 shares of
common stock at an exercise  price based on the fair market value of such shares
on the date of  issuance.  The Company  has the right to repay the  subordinated
debentures at any time without penalty.  If not previously  repaid,  Tandem will
receive  additional  warrants  at the end of each year,  exercisable  at a price
based on the fair  market  value of such  shares  on the date of  issuance.  The
warrants anticipated to be issued in the future periods have been recorded at an
aggregate fair value of $83,376 using the Black-Sholes Option pricing model with
the following  weighted  average  assumptions:  dividend  yield of 0%;  expected
volatility of 40.0%;  risk free interest rate of 5.04%; an expected life of four
years; and a block trading discount.  The aggregate fair value of these warrants
is reflected  on the balance  sheet in deferred  financing  charges and deferred
rent and other liabilities.  Prior to their issuance, the fair value assigned to
these  warrants  will be adjusted to reflect their then current  estimated  fair
value.

During  1998,  the Company has opened four new stores,  the most recent of which
opened on July 2 in Virginia Beach,  Virginia.  The three additional stores were
opened  in  Palisades  Center  in West  Nyack,  New  York;  in  Hamilton  Place,
Chattanooga,  Tennessee;  and in  Woodland  Hills Mall in Tulsa,  Oklahoma.  The
Company  has also  opened a The Great Train  Store  Express  temporary  store at
Faneuil Hall Marketplace in Boston, Massachusetts.  In addition, the Company has
signed leases for  additional  new stores to open in 1998 in Scottsdale  Fashion
Square,  Scottsdale,  Arizona;  Smith Haven  Mall,  Lake  Grove,  New York;  The
Westchester,  White Plains, New York; Fairfield Commons,  Dayton, Ohio; Glendale
Galleria,  Glendale,  California;  and Newport  Fashion  Island,  Newport Beach,
California.  The  Company has also signed a lease for a store to open in 1999 in
Providence Place, Providence, Rhode Island. Additional leases for stores to open
in 1998 and 1999 are expected to be signed soon.

The AICPA has issued  Statement  of  Position  98-5  "Reporting  on the Costs of
Start-up  Activities"  ("SOP 98-5") which is required for fiscal years beginning
after  December 15, 1998.  The Company has considered the impact of SOP 98-5 and
does not  anticipate  the adoption of this statement will have any effect on the
Company's financial statements.

The  Financial  Accounting  Standards  Board  has  issued  Financial  Accounting
Standards  No.  133,   "Accounting   for  Derivative   Instruments  and  Hedging
Activities"  ("SFAS 133") which becomes  effective  for all fiscal  quarters and
fiscal years  beginning after June 15, 1999. The Company does not anticipate the
adoption  of this  statement  will have any  effect on the  Company's  financial
statements.

Earnings Per Share

The  Company  adopted  Statement  of  Financial  Accounting  Standards  No. 128,
"Earnings Per Share" ("SFAS 128") which became effective on a retroactive  basis
with the issuance of the Company's  consolidated financial statements for fiscal
1997.  Accordingly,  the Company has restated its prior year  earnings per share
data to conform with SFAS 128.

Basic  earnings  per share is computed by  dividing  net income by the  weighted
average  number of common  shares  outstanding.  Diluted  earnings  per share is
computed by dividing net income by the weighted  average number of common shares
plus the number of additional  shares that would have resulted from  potentially
dilutive  securities.  There were no  potentially  dilutive  securities  for the
quarters ended June 28, 1997 or July 4, 1998.

ITEM 2. Management's Discussion and Analysis

Actual results may differ materially from any  "forward-looking"  statements due
to a number of important factors. Those factors include possible difficulties in
opening new stores when expected or at all,  successfully  operating such stores
in accordance with the Company's new operating  initiatives  including attaining
sales and gross profit  objectives  and in general,  controlling  the  Company's
central overhead and producing  overall  profitability as well as satisfying the
various requirements of the Company's financial arrangements. These risk factors
and others, are more fully discussed in Exhibit 99.1 attached hereto.

Results of Operations

Operating  results for any interim period are not necessarily  indicative of the
results that may be expected for the entire fiscal year. The Company's  business
is heavily  dependent on fourth quarter sales which  historically have accounted
for a  significantly  disproportionate  share of the Company's  annual sales and
earnings.  The  results of  operations  in any  particular  quarter  also may be
significantly impacted by the opening of new stores. Prior year balances include
certain  reclassifications  to conform to the  current  year  presentation.  The
following table sets forth, for the periods  indicated,  selected  statements of
operations data expressed as a percentage of net sales:

<TABLE>
<CAPTION>

                                                         For the Thirteen              For the Twenty-six
                                                           Weeks Ended                     Weeks Ended
                                                   June 28, 1997    July 4, 1998  June 28, 1997     July 4, 1998
                                                   -------------    ------------  -------------     ------------
<S>                                               <C>              <C>            <C>              <C>

Net Sales                                              100.0%          100.0%         100.0%           100.0%
Cost of Sales                                           52.5            57.3            52.8            61.2
                                                    ---------       ---------        --------          ------
        Gross Profit                                    47.5            42.7            47.2            38.8
Stores operating expenses                               22.3            25.2            23.5            24.8
Occupancy expenses                                      20.7            23.6            20.6            22.5
Selling, general and administrative expenses            22.7            17.0            20.6            17.4
Depreciation and amortization expenses                   4.9             5.0             4.6             4.7
                                                     --------       --------         -------           -----
        Operating loss                                 (23.1)          (28.1)          (22.1)          (30.6)
Interest expense                                        (0.9)           (2.5)           (0.9)           (2.5)
Interest income                                          0.3             0.1             0.6             0.1
Other income (expense)                                   0.1             0.0             0.1             0.1
                                                     --------        --------         -------           -----
        Loss before income taxes                       (23.6)%         (30.5)%         (22.3)%         (32.9)%
Income tax benefit                                       8.8            11.2             8.3            12.1
                                                     --------       ---------        --------          ------
        Net loss                                       (14.8)%         (19.3)%         (14.0)%         (20.8)%
                                                      =======     ===========         =======         =======

</TABLE>

Comparison of  the Thirteen Week Period Ended June 28, 1997 to the Thirteen Week
Period Ended July 4, 1998

Net sales increased  approximately  $1,117,000 or 27.8%,  for the thirteen weeks
ended July 4, 1998,  compared with the  corresponding  period last year. Of this
increase,  approximately  $1,342,000 was  attributable to net sales generated by
stores  which  were not  open  for both  periods  compared.  This  increase  was
partially  offset by a  decrease  in  comparable  store  sales of  approximately
$225,000  or 6.0%.  Comparable  store sales are  calculated  based on the stores
open  in  all  periods  for  both  fiscal  years.   The  Company  experienced  a
significant problem which began in 1997 and continued into 1998 related to stock
outages of some of the Company's best and fastest selling merchandise.  This was
further exacerbated by a timing problem caused by a licensor (Britt Allcroft) of
the very  popular  Thomas  the Tank  Engine  merchandise  who  canceled  certain
licenses  which  were held by  vendors  before  new  licenses  were in place and
producing  properly and a similar abrupt change in the method of distribution of
a major vendor (Tomy) which  resulted in a hiatus in  shipments.  The new Thomas
licenses are now in place and beginning to ship adequate supplies of the product
as well  as new  and  expanded  product  lines,  and  Tomy's  U.S.  distribution
arrangements have been favorably resolved.  However, in the interim, this hiatus
in  availability,   although  primarily  related  to  only  four  vendors,   was
significant to the Company. If the sales in the prior period of merchandise from
the vendors  involved are excluded from the  calculation,  all other  comparable
store sales  increased by  approximately  $10,000 or 0.3% in the thirteen  weeks
ended July 4, 1998. The Company  continues to implement  significant  changes in
its merchandise programs and believes it has made much progress in ensuring more
timely  replenishment,  regionally  realigning  the  merchandise  carried in its
various stores,  obtaining new and exciting product (much of it exclusive to The
Great Train Stores) and developing  important new relationships with many of its
vendors.

Gross profit increased  approximately  $285,000 or 14.9%, for the thirteen weeks
ended July 4, 1998,  compared  with the  corresponding  period  last year.  As a
percentage of net sales,  gross profit decreased to 42.7% for the thirteen weeks
ended July 4, 1998 compared with 47.5% for the  corresponding  period last year.
The decrease in gross margin was primarily  related to significant  markdowns of
certain product lines and the costs  associated  with a regional  realignment of
the Company's  inventory.  In an effort to improve the Company's  inventory turn
and to increase sales by improving the in-stock  position in key product for all
stores,  the Company  significantly  refined product  selection during the first
part  of  1998,   balancing  its  overall   inventories  among  the  stores  and
significantly   reducing  slow  moving  items.  The  Company  also  initiated  a
comprehensive program to reallocate the existing inventory,  primarily rail-line
specific merchandise such as train hobby merchandise, books, videos and apparel,
to the appropriate region of the country where the rail line is indigenous. This
involved significant transfer costs and certain markdowns where necessary.  This
process has already  successfully  resulted in a 15.5% decrease in average store
inventory as of July 4, 1998 when  compared to the  inventory  level at June 28,
1997.

Store operating  expenses  increased  approximately  $396,000 or 44.1%,  for the
thirteen weeks ended July 4, 1998,  compared with the corresponding  period last
year.  The  increase  was  primarily  due to  approximately  $366,000  of  store
operating  expense  for the stores  which were not open in both  periods  and an
increase of approximately  $30,000 in comparable store expenses. As a percentage
of net sales, store operating expenses increased to 25.2% for the thirteen weeks
ended July 4, 1998, compared with 22.3% for the corresponding  period last year.
The  increase  as a  percentage  of  sales  was  primarily  due  to  lower  than
anticipated sales.

Occupancy expenses increased  approximately $378,000, or 45.6%, for the thirteen
weeks  ended July 4, 1998,  compared  with the  corresponding  period last year.
Approximately $336,000 of the increase in occupancy expenses was attributable to
the  stores  which  were  not  open  for both  periods  compared.  In  addition,
approximately  $42,000 of the  increase  was  related to  comparable  store rent
expense.  As a percentage of net sales,  overall occupancy expenses increased to
23.6% for the  thirteen  weeks ended July 4, 1998,  compared  with 20.7% for the
corresponding  period  last year.  The  increase  as a  percentage  of sales was
primarily due to lower than anticipated sales.

Selling, general and administrative expenses decreased approximately $37,000, or
4.1%, for the thirteen weeks ended July 4, 1998, compared with the corresponding
period last year. The decrease in selling,  general and administrative  expenses
was  primarily  due to the  Company's  ability to operate  efficiently  with the
elimination  of several  positions  by  automating  processes  and  streamlining
functions.  As a percentage of net sales,  selling,  general and  administrative
expenses  decreased to 17.0% for the second quarter of 1998,  from 22.7% for the
same period in 1997.  The Company  anticipates  that, as  additional  stores are
opened,  selling,  general and administrative expenses will continue to increase
but at a slower rate than the rate of sales  growth,  resulting  in a continuing
decline in selling,  general and  administration  expenses  as a  percentage  of
sales.

Depreciation and amortization expense increased approximately $61,000, or 30.9%,
for the  thirteen  weeks  ended July 4, 1998,  compared  with the  corresponding
period last year. The increase was primarily due to $74,000 of depreciation  and
amortization for the stores not open for both periods compared and a decrease of
$13,000 for comparable  stores.  As a percentage of net sales,  depreciation and
amortization  expense  increased  slightly to 5.0% for the thirteen  weeks ended
July 4, 1998, from 4.9% for the corresponding period in 1997.

Interest expense increased  approximately  $89,000, for the thirteen weeks ended
July 4, 1998,  compared with the  corresponding  period last year.  The increase
resulted  from  increased  borrowings  on the line of credit due to seasonal net
losses for  additional  open stores in 1998  compared to the same period in 1997
and amortization of closing costs for the BankAmerica Business Credit, Inc. line
of credit.

The  Company's  pretax loss  increased to 30.5% of sales for the thirteen  weeks
ended July 4, 1998 from 23.6% of sales for the  corresponding  period last year.
The Company  recorded an income tax benefit of  approximately  $573,000 based on
the Company's effective tax rate of 37%.

As a result of the foregoing,  the Company  recorded a net loss of approximately
$993,000 for the thirteen weeks ended July 4, 1998,  compared with a net loss of
approximately  $599,000  for the  corresponding  period  last year.  The Company
anticipates  that it will continue to incur seasonal net losses during the third
quarter of the year. As the Company's  stores  typically lose money in the first
part of the year,  the  losses in the first  half of the year most  likely  will
increase as more  stores are  opened.  As a  percentage  of net sales,  net loss
increased to 19.3% from 14.8% of sales for the corresponding period last year.

Comparison of the Twenty-six Week Period Ended June 28, 1997 to the Twenty-six 
Week Period Ended July 4, 1998

Net sales increased approximately  $2,594,000 or 32.8%, for the twenty-six weeks
ended July 4, 1998  compared  with the  corresponding  period last year. Of this
increase,  approximately  $2,859,000 was  attributable to net sales generated by
stores  which  were not  open  for both  periods  compared.  This  increase  was
partially offset by a decrease of  approximately  $265,000 or 3.5% in comparable
store sales.  Comparable  store sales are calculated  based on the stores opened
during  both of the entire  years being  compared.  The  Company  experienced  a
significant problem which began in 1997 and continued into 1998 related to stock
outages of some of the Company's best and fastest selling merchandise.  This was
further exacerbated by a timing problem caused by a licensor (Britt Allcroft) of
the very  popular  Thomas  the Tank  Engine  merchandise  who  canceled  certain
licenses  which  were held by  vendors  before  new  licenses  were in place and
producing  properly and a similar abrupt change in the method of distribution of
a major  vendor  (Tomy)  which has  resulted in a hiatus in  shipments.  The new
Thomas licenses are now in place and beginning to ship adequate  supplies of the
product as well as new and expanded product lines, and Tomy's U.S.  distribution
arrangements have been favorably resolved.  However, in the interim, this hiatus
in  availability,   although  primarily  related  to  only  four  vendors,   was
significant to the Company. If the sales in the prior period of merchandise from
the vendors  involved are excluded from the  calculation,  all other  comparable
store sales increased by  approximately  $78,000 or 1.1% in the first twenty-six
weeks of 1998.  The Company  continues to implement  significant  changes in its
merchandise  programs  and believes it has made much  progress in ensuring  more
timely  replenishment,  regionally  realigning  the  merchandise  carried in its
various stores,  obtaining new and exciting product (much of it exclusive to The
Great Train Stores) and developing  important new relationships with many of its
vendors.

Gross profit increased approximately $336,000, or 9.0%, for the twenty-six weeks
ended July 4, 1998,  compared  with the  corresponding  period  last year.  As a
percentage  of net sales,  gross profit  decreased  to 38.8% for the  twenty-six
weeks ended July 4, 1998 compared to 47.2% of sales in the corresponding  period
last year.  The decrease in gross margin was  primarily  relates to  significant
markdowns  of certain  product  lines and the costs  associated  with a regional
realignment  of the Company's  inventory.  In an effort to improve the Company's
inventory turn and to increase  sales by improving the in-stock  position in key
product for all stores,  the Company  significantly  refined  product  selection
during the first  part of 1998,  balancing  its  overall  inventories  among the
stores and significantly  reducing slow moving items. The Company also initiated
a  comprehensive  program  to  reallocate  the  existing  inventory,   primarily
rail-line specific  merchandise such as train hobby merchandise,  books,  videos
and apparel,  to the  appropriate  region of the country  where the rail line is
indigenous. This involved significant transfer costs and certain markdowns where
necessary. This process has already successfully resulted in a 15.5% decrease in
average store  inventory as of July 4, 1998 when compared to the inventory level
at June 28, 1997.

Store operating expenses  increased  approximately  $748,000,  or 40.2%, for the
twenty-six weeks ended July 4, 1998, compared with the corresponding period last
year.  Approximately $735,000 of the increase resulted from the operation of the
stores  which  were not  open  for both  periods  compared  and an  increase  in
comparable store operating expenses of approximately $13,000. As a percentage of
net sales,  store operating expenses increased to 24.8% for the twenty-six weeks
ended July 4, 1998, compared with 23.5% for the corresponding  period last year.
The  increase  as a  percentage  of  sales  was  primarily  due  to  lower  than
anticipated sales.

Occupancy  expenses  increased   approximately   $731,000,  or  44.9%,  for  the
twenty-six weeks ended July 4, 1998, compared with the corresponding period last
year.   Approximately  $696,000  of  the  increase  in  occupancy  expenses  was
attributable  to the stores which were not open for both periods  compared,  and
approximately  $35,000  related to  comparable  stores.  As a percentage  of net
sales,  overall occupancy  expenses  increased to 22.5% for the twenty-six weeks
ended  July 4, 1998,  from 20.6% for the  corresponding  period  last year.  The
increase as a percentage of sales was  primarily  due to lower than  anticipated
sales.

Selling, general and administrative expenses increased approximately $199,000 or
12.3%,  for  the  twenty-six  weeks  ended  July  4,  1998,  compared  with  the
corresponding period last year. As a percentage of net sales,  selling,  general
and  administrative  expenses  decreased to 17.4% for the twenty-six weeks ended
July 4, 1998, from 20.6% for the corresponding period last year. The decrease in
selling,  general and administrative expenses was primarily due to the Company's
ability to operate  efficiently  with the  elimination  of several  positions by
automating processes and streamlining functions. The Company anticipates that as
additional stores are opened, selling,  general and administrative expenses will
continue  to  increase  but at a slower  rate  than  the  rate of sales  growth,
resulting  in a  continuous  decrease  in selling,  general  and  administrative
expenses as a percentage of net sales.

Depreciation and  amortization  expense  increased  approximately  $133,000,  or
36.9%,  for  the  twenty-six  weeks  ended  July  4,  1998,  compared  with  the
corresponding period last year.  Approximately $143,000 of this increase was the
result of depreciation  of assets in stores not open for both periods  compared.
The increase was partially offset by a decrease of $10,000 in comparable stores.
As a percentage of net sales,  depreciation and amortization  expense  increased
slightly to 4.7% for the twenty-six  weeks ended July 4, 1998, from 4.6% for the
corresponding period last year.

Interest  expense  increased  approximately  $190,000,  for the twenty-six weeks
ended  July 4, 1998,  compared  with the  corresponding  period  last year.  The
increase  resulted  from  increased  borrowings  on the  line of  credit  due to
seasonal  net losses for  additional  open  stores in 1998  compared to the same
period in 1997, as well as, amortization of the closing cost for the BankAmerica
Business  Credit,  Inc. line of credit,  and a fee related to the termination of
the  Company's  previous  line of credit  which was  replaced  during  the first
quarter of 1997.

The Company's  pretax loss increased to 32.9% of sales for the twenty-six  weeks
ended July 4, 1998 from 22.3% of sales for the  corresponding  period last year.
The Company recorded an income tax benefit of approximately  $1,275,000 based on
the Company's effective tax rate of 37%.

As a result of the foregoing,  the Company  recorded a net loss of approximately
$2,189,000 for the twenty-six weeks ended July 4, 1998, compared with a net loss
of approximately  $1,111,000 for the corresponding period last year. The Company
anticipates  that it will continue to incur seasonal net losses during the third
quarter of the year. As the Company's  stores  typically lose money in the first
part of the year,  the  losses in the first  half of the year most  likely  will
increase as more  stores are  opened.  As a  percentage  of net sales,  net loss
increased to 20.8% for the first half of 1998,  from 14.0% for the first half of
1997.

Liquidity and Capital Resources

The  Company's  primary uses of cash have been for new store  openings,  capital
expenditures and funding anticipated seasonal operating losses.

For the  twenty-six  weeks  ended  July 4,  1998,  net  cash  used in  operating
activities was approximately $6,461,000 compared to approximately $3,078,000 for
the  corresponding  period last year. The increase in net cash used in operating
activities  primarily  resulted  from the timing of payments  and the  increased
activity due to the larger number of stores, a payment of approximately $242,000
in income taxes, and seasonal net losses as adjusted for non-cash items.

In January 1998, the Company entered into a $15,000,000 revolving line of credit
with BankAmerica Business Credit, Inc. The initial term of the facility is three
years and is secured  by certain  assets of the  Company,  primarily  inventory.
Outstanding borrowings bear interest at BankAmerica Business Credit, Inc.'s base
lending rate plus 0.25% and a commitment  fee of 0.375% is charged on the unused
portion. The revolving credit facility provides a source of additional liquidity
to manage cash flow and provide capital for expansion.  As of July 4, 1998 there
was approximately $1,272,000 outstanding on the revolving line of credit.

In June 1998,  the Company sold  $3,000,000  aggregate  principal  amount of 12%
subordinated  debentures due 2003 and warrants to purchase 175,000 shares of the
Company's  common  stock  at an  exercise  price of $3.75  per  share to  Tandem
Capital.  Net  proceeds to the Company  from the sale of these  securities  were
approximately  $2,790,000  and are  expected  to be used to  support  new  store
openings  in 1998  and  1999  and for  general  working  capital  purposes.  The
subordinated  debentures are secured by certain assets,  primarily  fixtures and
equipment.  Under  the  terms of  purchase,  and upon  satisfaction  of  certain
conditions,  the Company was granted the right to require  Tandem to purchase an
additional $2,000,000 aggregate principal amount of such debentures and warrants
to purchase  116,667  shares of common  stock at an exercise  price based on the
fair market  value of such shares on the date of  issuance.  The Company has the
right to repay  the  subordinated  debentures  at any  time.  If not  previously
repaid,  Tandem  will  receive  additional  warrants  at the end of  each  year,
exercisable at a price based on the fair market value of such shares on the date
of issuance.

During  1998,  the Company has opened four new stores,  the most recent of which
opened on July 2 in Virginia Beach,  Virginia.  The three additional stores were
opened  in  Palisades  Center  in West  Nyack,  New  York;  in  Hamilton  Place,
Chattanooga,  Tennessee;  and in  Woodland  Hills Mall in Tulsa,  Oklahoma.  The
Company  has also  opened a The Great Train  Store  Express  temporary  store at
Faneuil Hall Marketplace in Boston, Massachusetts.  In addition, the Company has
signed leases for  additional  new stores to open in 1998 in Scottsdale  Fashion
Square,  Scottsdale,  Arizona;  Smith Haven  Mall,  Lake  Grove,  New York;  The
Westchester,  White Plains, New York; Fairfield Commons,  Dayton, Ohio; Glendale
Galleria,  Glendale,  California;  and Newport  Fashion  Island,  Newport Beach,
California.  The  Company has also signed a lease for a store to open in 1999 in
Providence Place, Providence, Rhode Island. Additional leases for stores to open
in 1998 and 1999 are expected to be signed soon.

Year 2000

The Company is actively evaluating plans to deal with the "Year 2000 problem" to
ensure its computer systems will be Year 2000 compliant. The computer systems in
use  today at The Great  Train  Stores  are made up  entirely  of  PC-compatible
microcomputers and do not include any mini or mainframe computers.  On August 2,
1998,  the  Company  upgraded  its  point  of sale  software,  which is the core
software in use at the  central  office and all store  locations,  and it is now
Year 2000  compliant.  In addition,  the Company has verified that a substantial
portion of its  hardware and software is ready for the Year 2000 and the Company
is scheduled to have the remaining conversion efforts completed by the middle of
1999.  The Company does not  anticipate  that these efforts will have a material
effect on the financial statements.  All costs are expected to be funded through
operating cash flows and/or the Company's line of credit or possible  additional
equipment financing. The Company is also engaging in discussion with each of its
vendors to ensure that the vendors  will have  resolved the Year 2000 issues for
any system which  interoperates  with that of The Great Train  Stores.  The Year
2000 problem is the result of computer  programs  being written using two digits
rather than four to define the applicable year.

PART II - OTHER INFORMATION

Item 5.          Other Information

Unless otherwise required by law, under applicable regulations of the Securities
and Exchange Commission, proxies solicited by the Company in connection with its
1999 annual  meeting of  shareholders  shall confer upon the  individuals  named
therein  discretionary  voting  authority to vote on matters the Company did not
receive notice of by February 3, 1999.

Item 6.           Exhibits and Reports on Form 8-K

                  (A)      See Exhibit Index.

                  (B)      No current reports on Form 8-K have been filed during
                           the twenty-six week period ended July 4, 1998.


<PAGE>

                                   SIGNATURES

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


                                    THE GREAT TRAIN STORE COMPANY



                                     /s/ Cheryl A. Taylor
                                    --------------------------------------------
Date   August 14, 1998              Cheryl A. Taylor
                                    Vice President - Finance and Administration,
                                    Principal Financial Officer



<PAGE>

                                  EXHIBIT INDEX



Exhibit No.          Description                                      Page

      4.5     Stock Purchase Warrants with Tandem Capital
     10.15    Initial Debenture with Tandem Capital
     27.      Financial Data Schedule
     99.1     Cautionary Statement Identifying Important Factors
              that Could Cause the Company's Actual Results
              to Differ from those Projected in Forward 
              Looking Statements





THE SECURITIES REPRESENTED HEREBY HAVE BEEN ACQUIRED FOR INVESTMENT AND HAVE NOT
BEEN REGISTERED UNDER THE SECURITIES ACT OF 1933, AS AMENDED,  OR ANY APPLICABLE
STATE  SECURITIES  LAW. THESE  SECURITIES  MAY NOT BE  TRANSFERRED  WITHOUT SUCH
REGISTRATION OR EXEMPTION THEREFROM.


                             STOCK PURCHASE WARRANT
                                [Initial Warrant]

         This Warrant is issued this __________ day of __________, _____, by THE
GREAT TRAIN STORE COMPANY,  a Delaware  corporation (the  "Company"),  to SIRROM
CAPITAL  CORPORATION  d/b/a  TANDEM  CAPITAL,  a Tennessee  corporation  (SIRROM
CAPITAL  CORPORATION  and any  subsequent  assignee  or  transferee  hereof  are
hereinafter  referred to  collectively  as "Holder" or  "Holders").  Capitalized
terms not defined  herein  shall have the  meanings  assigned  by the  Debenture
Purchase Agreement referred to in Section 1.

                                   Agreement:

         1.  Issuance  of  Warrant;  Term.  For and in  consideration  of Sirrom
Capital  Corporation d/b/a Tandem Capital  purchasing from the Company and other
Borrowers a  Subordinated  Debenture in the original  principal  amount of Three
Million Dollars  ($3,000,000.00)  (the  "Debenture")  pursuant to the terms of a
Debenture  Purchase  Agreement  dated  ___________  ____,  1998 (the  "Debenture
Purchase Agreement"), and other good and valuable consideration, the receipt and
sufficiency  of which are hereby  acknowledged,  the  Company  hereby  grants to
Holder the right to purchase  at any time and from time to time,  in whole or in
part,  on or after  ________  ___,  1998,  up to175,000  shares of the Company's
common stock,  $.01 par value (the "Common  Stock").  The shares of Common Stock
issuable  upon  exercise  of this  Warrant  are  hereinafter  referred to as the
"Shares."  This Warrant shall be  exercisable  at any time and from time to time
from _________ , 1998, until ___________ ____, 20___ .

         2. Exercise Price. The exercise price (the "Exercise  Price") per share
for which all or any of the Shares may be purchased shall be equal to an initial
Exercise Price of $3.75 per share, adjusted as provided by Section 7.

         3.  Exercise.  This Warrant may be exercised by the Holder hereof as to
all or any  increment or  increments of 100 Shares (or the balance of the Shares
if less than such number), upon delivery of written notice of intent to exercise
to the Company at the address set forth in the Debenture Purchase Agreement,  or
such other  address as the Company  shall  designate in a written  notice to the
Holder  hereof,  together  with this  Warrant  and payment to the Company of the
aggregate Exercise Price of the Shares so purchased. The Exercise Price shall be
payable,  at the option of the Holder,  (i) by certified or bank check,  (ii) by
the  surrender  of the  Debenture  or  portion  thereof  having  an  outstanding
principal  balance  equal  to the  aggregate  Exercise  Price,  or  (iii) by the
surrender of a portion of this  Warrant  where the excess of (A) the Fair Market
Value of the Shares  subject to the portion of this Warrant that is  surrendered
(the  "Surrendered  Shares"),  over  (B) the  aggregate  Exercise  Price  of the
Surrendered  Shares, is equal to the aggregate  Exercise Price for the Shares to
be issued.  Upon payment of the Exercise Price, the Holder shall be deemed to be
the  holder of record of the  Shares,  notwithstanding  that the stock  transfer
books of the Company may then be closed or that  certificates  representing such
Shares may not then be actually  delivered to the Holder.  The Company  shall as
promptly as practicable thereafter,  and in any event within 15 days thereafter,
execute and deliver to the Holder of this Warrant a certificate or  certificates
for the total number of whole  Shares for which this Warrant is being  exercised
in such names and denominations as are requested by such Holder. If this Warrant
shall be exercised with respect to less than all of the Shares, the Holder shall
be entitled upon surrender of the old Warrant to receive a new Warrant  covering
the  number of Shares  in  respect  of which  this  Warrant  shall not have been
exercised,  which new Warrant  shall in all other  respects be identical to this
Warrant.  The Company covenants and agrees that it will pay when due any and all
state and federal issue taxes which may be payable in respect of the issuance of
this Warrant or the issuance of any Shares upon exercise of this Warrant.

         4.  Covenants,  Conditions,  and Repurchase.  The above  provisions are
subject to the following:

         4.1 Restrictive  Legend . Each  certificate  representing  Shares shall
bear the following legend:

                  THE  SECURITIES  REPRESENTED  HEREBY  HAVE BEEN  ACQUIRED  FOR
                  INVESTMENT AND HAVE NOT BEEN  REGISTERED  UNDER THE SECURITIES
                  ACT OF 1933, AS AMENDED,  OR ANY APPLICABLE  STATE  SECURITIES
                  LAW.  THESE  SECURITIES  MAY NOT BE  TRANSFERRED  WITHOUT SUCH
                  REGISTRATION OR EXEMPTION THEREFROM.

         4.2 Validity;  Reservation of Shares . The Company covenants and agrees
that all Shares  which may be issued upon  exercise of this Warrant  will,  upon
issuance and payment  therefor  pursuant to this Warrant,  be validly issued and
outstanding,  fully paid and nonassessable,  free from all taxes, liens, charges
and preemptive  rights, if any, with respect thereto or to the issuance thereof.
The Company shall at all times reserve and keep  available for issuance upon the
exercise of this Warrant such number of authorized but unissued shares of Common
Stock as will be sufficient to permit the exercise in full of this Warrant.

         4.3 Repurchase. The Company may at any time upon 10 Business Days prior
notice  repurchase  all or less than all of the then  outstanding  Warrants at a
price of $0.01 per Share issuable upon exercise of such Warrants,  provided that
on the date notice is given (i) the Common Stock  issuable  upon exercise of the
Warrants  shall be  subject to an  effective  registration  statement  under the
Securities  Act of 1933,  and (ii) the  average  closing  bid price (or,  if the
Common Stock is not then listed for trading on the NASDAQ National  Market,  the
Fair Market  Value) of the Common Stock for the 20 preceding  trading days shall
be at least 200% of the Exercise Price of the Warrants to be repurchased. On and
after the date the  indebtedness  evidenced by the  Debentures  has been paid in
full, the Company may upon 10 Business Days prior notice  repurchase all or less
than all of the then  outstanding  Warrants  at a price  equal to the  aggregate
Exercise Price of the shares  issuable upon exercise of such Warrants,  provided
that on the date notice is given the Common Stock  issuable upon exercise of the
Warrants  shall be  subject to an  effective  registration  statement  under the
Securities  Act of 1933.  Provided  further,  that in either case, the holder of
Warrants may during the ten Business  Days  following  the date of notice,  give
notice of exercise of the  Warrants  called for  repurchase,  in which event the
Company's  right to  repurchase  the Warrants  shall be suspended for the period
provided for closing of the purchase of Common Stock  issuable  upon exercise of
the Warrants.

         5. Transfer and  Replacement  of Warrant.  Subject to the provisions of
Section 4, this  Warrant may be  transferred,  in whole or in part,  but only in
multiples of 10,000 Shares, to any person or business entity, by presentation of
the Warrant to the Company with written instructions for such transfer; provided
that the transferee is an accredited  investor as defined in Regulation D of the
Securities Act of 1933, and in compliance with all applicable  federal and state
securities laws. Upon such presentation for transfer, the Company shall promptly
execute  and deliver a new Warrant or Warrants in the form hereof in the name of
the  transferee  or  transferees  and in the  denominations  specified  in  such
instructions. Upon receipt by the Company of evidence reasonably satisfactory to
it of the loss,  theft or  destruction  of this  Warrant,  and of  indemnity  or
security  reasonably  satisfactory  to it, or upon  surrender of this Warrant if
mutilated,  the  Company  will make and  deliver a new  Warrant  of like  tenor,
bearing the restrictive  legend set forth above,  in lieu of this Warrant.  This
Warrant shall be promptly  canceled by the Company upon the surrender  hereof in
connection with any transfer or replacement.  The Company shall pay all expenses
incurred by it in  connection  with the  preparation,  issuance  and delivery of
Warrants under this Section.

         6. Warrant Holder Not Shareholder;  Rights Offering; Preemptive Rights.
Except as  otherwise  provided  herein,  this  Warrant  does not confer upon the
Holder,  as  such,  any  right  whatsoever  as a  shareholder  of  the  Company.
Notwithstanding  the  foregoing,  if  the  Company  should  offer  to all of the
Company's shareholders the right to purchase any securities of the Company, then
all shares of Common Stock that are then  issuable upon exercise of this Warrant
shall be deemed to be  outstanding  and owned by the Holder and the Holder shall
be entitled to participate in such rights offering.  The Company shall not grant
any preemptive  rights with respect to any of its Common Stock without the prior
written consent of the Holder.

         7. Adjustment of Number of Shares and Exercise Price.

         7.1  Recapitalizations -- Adjustment of Number of Shares. If all or any
portion of this Warrant  shall be exercised  subsequent  to any  transaction  in
which  the  Company  shall  (i)  pay  a  stock  dividend  or  otherwise  make  a
distribution or distributions on shares of its Common Stock payable in shares of
its capital stock  (whether  payable in shares of its Common Stock or of capital
stock of any other class),  (ii)  subdivide  outstanding  shares of Common Stock
into a larger number of shares, (iii) combine outstanding shares of Common Stock
into a smaller  number of shares,  (iv) issue by  reclassification  of shares of
Common Stock any shares of capital stock of the Company, or (v) otherwise change
its capital  structure,  occurring  after the date hereof,  as a result of which
shares of Common Stock shall be changed  into the same or a different  number of
shares of the same or another  class or classes of  securities  of the  Company,
then the Holder  exercising this Warrant shall receive,  for the aggregate price
paid upon such exercise, the aggregate number and class of shares and such other
securities  which such  Holder  would have  received  if this  Warrant  had been
exercised immediately prior to the record date for such transaction.

         7.2  Mergers,  Etc. --  Adjustment  of Number of Shares.  If all or any
portion  of  this  Warrant   shall  be  exercised   subsequent  to  any  merger,
consolidation, exchange of shares, separation, reorganization, or liquidation of
the Company,  or other  similar  event,  occurring  after the date hereof,  as a
result of which  Shares  of Common  Stock  shall be  changed  into the same or a
different number of shares of the same or another class or classes of securities
of the Company or another entity, or the holders of Common Stock are entitled to
receive cash or other  property,  then the Holder  exercising this Warrant shall
receive,  for the aggregate price paid upon such exercise,  the aggregate number
and class of  shares,  cash or other  property  which  such  Holder  would  have
received if this Warrant had been  exercised  immediately  prior to such merger,
consolidation, exchange of shares, separation, reorganization or liquidation, or
other similar event.

         7.3  Adjustment of Exercise  Price Upon  Issuance of Shares,  Warrants,
Rights, Etc.

         (a) Initial  Exercise Price.  The initial Exercise Price shall be $3.75
per share.

         (b)  Recapitalizations.  If the  Company,  at  any  time  prior  to the
expiration of this Warrant,  shall (i) pay a stock  dividend or otherwise make a
distribution or distributions on shares of its Common Stock payable in shares of
its capital stock  (whether  payable in shares of its Common Stock or of capital
stock of any class),  (ii) subdivide  outstanding  shares of Common Stock into a
larger number of shares, (iii) combine outstanding shares of Common Stock into a
smaller  number of shares,  (iv) issue by  reclassification  of shares of Common
Stock any shares of capital stock of the Company,  or (v)  otherwise  change its
capital structure, then the Exercise Price then in effect shall be multiplied by
a fraction of which the numerator  shall be the number of shares of Common Stock
of the Company  outstanding before such event and of which the denominator shall
be the  number of shares of Common  Stock  outstanding  after such  event.  Such
adjustment shall become effective  immediately after the record date in the case
of a dividend or distribution and shall become effective  immediately  after the
effective date in the case of a subdivision, combination or reclassification.

         (c) [Reserved].

         (d) Issuance of Warrants,  Rights,  or  Convertible  Securities at Less
Than Exercise Price. If the Company, at any time prior to the expiration of this
Warrant,  shall issue (i) options or warrants  entitling the holder to subscribe
for or  purchase  shares  of Common  Stock at an  exercise  price  less than the
Exercise Price, or (ii) securities convertible into Common Stock at a conversion
price less than the Exercise Price, then the Exercise Price then in effect shall
be reset at such lower amount.  Provided,  that the adjustment  provided by this
Section  7.3(d) shall not apply to issuance of  securities  pursuant to options,
warrants,  or conversion rights  outstanding on the date this Warrant is issued,
plus  up to a  maximum  of  100,000  additional  shares  issuable  to  officers,
directors,  or employees (but not consultants or independent  contractors) under
the Company's 1994 Incentive Compensation Plan, 1994 Director Stock Option Plan,
or other stock based compensation plan which may be approved by the stockholders
of the Company. Such adjustment shall be made whenever such options, warrants or
convertible  securities are issued at an exercise or conversion  price less than
the Exercise Price, and such adjustment shall become effective immediately after
the date on which such options,  warrants or convertible  securities are issued.
Provided,  that upon the  expiration  of any right or  warrant  to  purchase  or
convert into Common Stock the issuance of which resulted in an adjustment in the
Exercise Price pursuant to this Section  7.3(d),  if such right or warrant shall
expire and shall not have been exercised,  the Exercise Price shall  immediately
upon  such  expiration  be  recomputed  and  effective   immediately  upon  such
expiration  be increased  to the price which it would have been (but  reflecting
any other  adjustments  in the Exercise Price made pursuant to the provisions of
this Section 7 after the issuance of such rights or warrants) had the adjustment
of the  Exercise  Price made upon the  issuance of such rights or warrants  been
made on the basis of offering for  subscription  or purchase only that number of
shares of Common Stock actually  purchased or obtained upon the exercise of such
rights or warrants actually exercised.

         (e) Distributions of Other Property.  If the Company, at any time prior
to the  expiration  of this Warrant,  shall  distribute to all holders of Common
Stock (and not to holders of Warrants on an as-exercised basis) evidences of its
indebtedness,  or any of its assets,  or rights or warrants to subscribe  for or
purchase any security (excluding those referred to in Section 7.3(d) above), the
Exercise Price at which this Warrant shall  thereafter be  exercisable  shall be
determined by multiplying  the Exercise Price in effect prior to the record date
fixed for determination of stockholders entitled to receive such distribution by
a fraction of which (x) the denominator shall be the per share Fair Market Value
of Common Stock  determined as of the record date mentioned  above, and of which
(y) the numerator  shall be such per share Fair Market Value of the Common Stock
on such record  date less the then fair market  value at such record date of the
portion of such  evidence  of  indebtedness,  assets,  or rights or  warrants so
distributed  applicable to one outstanding  share of Common Stock, as determined
by the Board of Directors of the Company in good faith;  provided,  however that
in the event of a  distribution  exceeding  ten percent of the net assets of the
Company,  then  such fair  market  value  shall be  determined  by a  nationally
recognized  or major  regional  investment  banking firm or firm of  independent
certified public accountants of recognized  standing (which may be the firm that
regularly  examines the financial  statements  of the Company) (an  "Appraiser")
selected in good faith by the  Holders of majority in interest of the  Warrants;
and provided,  further, that the Company,  after receipt of the determination by
such Appraiser shall have the right to select an additional Appraiser,  in which
case the fair market value shall be equal to the average of the determination by
each such Appraiser.  Provided,  that no such adjustment shall be made which has
the effect of  increasing  the Exercise  Price.  In either case the  adjustments
shall be  described  in a statement  provided to all Holders of  Warrants.  Such
adjustment shall be made whenever any such distribution is made and shall become
effective immediately after the record date mentioned above.

         7.4 Other Adjustments, Etc.

         (a) Rounding.  All  calculations  under this Section 7 shall be made to
the nearest cent or the nearest 1/100th of a share, as the case may be.

         (b) Notice of  Adjustments.  Whenever  the  Exercise  Price is adjusted
pursuant to this Section 7, the Company  shall  promptly  mail to each holder of
Warrants,  a notice setting forth the Exercise  Price after such  adjustment and
setting forth a brief statement of the facts requiring such adjustment.

         (c) Exercise After Reclassification, Merger, Share Exchange, or Sale of
Assets. In case of any  reclassification  of the Common Stock, any consolidation
or merger of the Company  with or into another  person,  any sale or transfer of
all or substantially  all of the assets of the Company,  or any compulsory share
exchange  pursuant to which share  exchange the Common  Stock is converted  into
other securities,  cash or property, then the holders of Warrants shall have the
right  thereafter  to purchase  upon exercise of such Warrants only the kind and
amount of shares of stock and other  securities and property  receivable upon or
deemed to be held following such reclassification,  consolidation, merger, sale,
transfer,  or share  exchange  by a holder of the number of shares of the Common
Stock which the holder of this Warrant would have received upon exercise of this
Warrant immediately prior to such reclassification, consolidation, merger, sale,
transfer, or share exchange.  The terms of any such consolidation,  merger, sale
transfer or share exchange shall include such terms so as to continue to give to
the holder of this Warrant the right to receive the  securities  or property set
forth in this Section  7.4(c) upon any exercise  following  such  consolidation,
merger, sale, transfer, or share exchange.  This provision shall similarly apply
to successive reclassifications,  consolidations,  mergers, sales, transfers, or
share exchanges.

         (d) Procedure  for Other  Adjustments.  In case at any time  conditions
shall arise by reason of action taken by the Company which in the opinion of the
Board of  Directors  of the  Company  are not  adequately  covered  by the other
provisions  hereof and which might materially and adversely affect the rights of
the  holders  of  Warrants  (different  than or  distinguished  from the  effect
generally on the rights of holders of any  securities of the Company) or in case
at any time any such  conditions  are  expected  to arise in the  opinion of the
Board of  Directors of the Company by reason of any action  contemplated  by the
Company,  an Appraiser  selected by the holders of more than 50% of the Warrants
shall give its opinion as to the adjustment,  if any (not  inconsistent with the
standards  established in this Section 7), of the Exercise Price (including,  if
necessary,  any  adjustment  as to the  securities  which may be  acquired  upon
exercise) and any distribution which is or would be required to preserve without
diluting the rights of the holders of the Warrants;  provided, however, that the
Company,  after receipt of the  determination by such Appraiser,  shall have the
right to select an additional  Appraiser,  in which case the adjustment shall be
equal to the average of the adjustments recommended by each such Appraiser.  The
Board  of  Directors  of the  Company  shall  make  the  adjustment  recommended
forthwith upon the receipt of such opinion or opinions or the taking of any such
action  contemplated,  as the  case  may  be;  provided,  however,  that no such
adjustment  of the  Exercise  Price  shall be made  which in the  opinion of the
Appraiser(s)  giving  the  aforesaid  opinion  or  opinions  would  result in an
increase of the Exercise Price then in effect.

         (e) No  Double  Counting.  Notwithstanding  anything  to  the  contrary
contained in this Warrant,  to the extent that any  adjustment is made under the
terms of this Section 7 to the Exercise  Price or the number of shares  issuable
hereunder,   no  further   adjustment   shall  be  made  with   respect  to  the
recapitalization,  issuance of securities, or distribution requiring adjustment.
No  adjustment  shall be made with  respect to the issuance of Common Stock upon
the exercise of rights for which an adjustment was made under Section 7.4(d), or
for any securities issued in connection with the Debenture Purchase Agreement or
the exercise of any such securities.  (f) Definition of Fair Market Value. "Fair
Market  Value"  per share of common  stock  means (i) in the case of a  security
listed or  admitted to trading on any  national  securities  exchange,  the last
reported sale price, regular way (as determined in accordance with the practices
of such  exchange),  on each day, or if no sale takes place on any day, the last
reported sale price, regular way) as determined in accordance with the practices
of such exchange) on the immediately preceding trading day (and in the case of a
security  traded on more than one national  securities  exchange,  at such price
upon the exchange on which the volume of trading  during the last  calendar year
was the greatest), (ii) in the case of a security not then listed or admitted to
trading on any national  securities  exchange,  the average closing bid price of
the security for the 20 trading days  preceding such day, (iii) in the case of a
security not then listed or admitted to trading on any  securities  exchange and
as to which no such reported  sale price or bid and asked prices are  available,
the  average  of the  reported  high bid and low asked  prices  on such day,  as
reported by a reputable  quotation  service,  or The Wall Street Journal,  or if
there are no bids and asked  prices on such day, the average of the high bid and
low asked prices, as so reported,  on the most recent day (not more than 30 days
prior to the date in question) for which prices have been so reported,  and (iv)
in the case of a security  determined by the Company's Board of Directors as not
having an active quoted market or in the case of other  property,  if the Common
Stock is no longer  publicly  traded the fair market  value of a share of Common
Stock or other  property as  determined  by an Appraiser  (as defined in Section
7.3(e)  above)  selected  in good  faith  by the  holders  more  than 50% of the
Warrants;   provided,   however,   that  the  Company,   after  receipt  of  the
determination  by such  Appraiser,  shall have the right to select an additional
Appraiser, in which case, the fair market value shall be equal to the average of
the determinations by each such Appraiser.

         8. Certain  Notices.  If at any time the Company  shall  propose to (i)
declare any cash dividend upon its Common Stock;  (ii) declare any dividend upon
its  Common  Stock  payable  in  stock  or make any  special  dividend  or other
distribution to the holders of its Common Stock; (iii) offer for subscription to
the  holders of any of its Common  Stock any  additional  shares of stock in any
class or other rights;  (iv) reorganize,  or reclassify the capital stock of the
Company,  or  consolidate,  merge  or  otherwise  combine  with,  or sell all or
substantially  all of its  assets to another  corporation;  (v)  voluntarily  or
involuntarily dissolve, liquidate or wind up the affairs of the Company; or (vi)
redeem or purchase  any shares of its capital  stock or  securities  convertible
into its  capital  stock,  then the  Company  shall  give to the  Holder of this
Warrant,  by certified or registered  mail,  (i) at least 10 days' prior written
notice  of the date on which the books of the  Company  shall  close or a record
shall be taken for such dividend,  distribution  or  subscription  rights or for
determining   rights   to  vote  in   respect   of  any   such   reorganization,
reclassification,  consolidation,  merger,  sale,  dissolution,  liquidation  or
winding  up,  and  (ii) in the  case of such  reorganization,  reclassification,
consolidation, merger, sale, dissolution, liquidation or winding up, at least 15
days'  prior  written  notice of the date when the same  shall take  place.  Any
notice  required  by clause  (i)  shall  also  specify,  in the case of any such
dividend,  distribution or subscription rights, the date on which the holders of
Common Stock shall be entitled  thereto,  and any notice required by clause (ii)
shall specify the date on which the holders of Common Stock shall be entitled to
exchange their Common Stock for securities or other  property  deliverable  upon
such reorganization, reclassification, consolidation, merger, sale, dissolution,
liquidation or winding up, as the case may be.

         9.  Article  and  Section  Headings.  Numbered  and titled  article and
section  headings  are for  convenience  only  and  shall  not be  construed  as
amplifying or limiting any of the provisions of this Warrant.

         10.  Notice.  Any and all notices,  elections  or demands  permitted or
required to be made under this Warrant shall be in writing,  signed by the party
giving  such  notice,  election  or demand  and shall be  delivered  personally,
telecopied,  telexed,  or sent by  certified  mail or overnight  via  nationally
recognized  courier service,  to the other party at the address set forth below,
or at such other  address as may be supplied in writing and of which receipt has
been acknowledged in writing. The date of personal delivery or telecopy;  or the
date  two  business  days  after  the date of  mailing,  or the date of the next
business day after delivery to a courier  service,  as the case may be, shall be
deemed to be the date of such notice, election or demand.

To the Holder:             Sirrom Capital Corporation d/b/a Tandem Capital
                           500 Church Street
                           Suite 200
                           Nashville, Tennessee 37219
                           Attention: Craig Macnab
                           Facsimile No.: (615) 242-0842

with a copy to:            C. Christopher Trower, Esq.
                           3159 Rilman Road, N.W.
                           Atlanta, Georgia  30327-1503
                           Facsimile No.:  (404) 816-6854

To the Company:            The Great Train Store Company
                           14180 Dallas Parkway-- Suite 618
                           Dallas, Texas 75240
                           Attention: President
                           Facsimile No. 972-392-1698

with a copy to:            Douglas J. Bates, Esq.
                           Gallop, Johnson & Neuman, L.C.
                           Interco Corporate Tower-- Suite 1600
                           101 South Hanley Road
                           St. Louis, Missouri 63105
                           Facsimile No.: 314-862-1219

         11.  Severability.  If any provision of this Warrant or the application
thereof to any person or circumstances  shall be invalid or unenforceable to any
extent,  the remainder of this Warrant and the application of such provisions to
other  persons  or  circumstances  shall not be  affected  thereby  and shall be
enforced to the greatest extent permitted by law.

         12.  Entire  Agreement.  This  Warrant  between  the Company and Holder
represents  the entire  agreement  between  the parties  concerning  the subject
matter hereof, and all oral discussions and prior agreement are merged herein.

         13.  Governing Law and Amendments.  This Warrant shall be construed and
enforced  under the laws of the State of Missouri  applicable to contracts to be
wholly  performed in such State.  No amendment or  modification  hereof shall be
effective except in a writing executed by each of the parties hereto.

         14.  Counterparts.  This  Warrant  may be  executed  in any  number  of
counterparts and by different parties to this Warrant in separate  counterparts,
each of which  when so  executed  shall be deemed to be an  original  and all of
which taken together shall constitute one and the same Warrant.

         15.   Jurisdiction   and  Venue.   The  Company   hereby   consents  to
jurisdiction,  service  of  process,  and  venue in the  courts  of the State of
Tennessee  or the State of Texas,  for the purpose of any action  arising out of
any of its obligations  under this Warrant,  and expressly waives jury trial and
any and all objections it may have as to jurisdiction,  service of process,  and
venue in such courts.

         16. Equity Participation. This Warrant is issued in connection with the
Debenture  Purchase  Agreement.  It is intended that this Warrant  constitute an
equity  participation  under and pursuant to T.C.A.  ss.47-24-101,  et. seq. and
that equity  participation  be permitted  under said statutes and not constitute
interest on the Debenture. If under any circumstances whatsoever, fulfillment of
any obligation of this Warrant,  the Debenture Purchase Agreement,  or any other
agreement  or  document  executed  in  connection  with the  Debenture  Purchase
Agreement, shall violate the lawful limit of any applicable usury statute or any
other  applicable  law with regard to  obligations of like character and amount,
then the obligation to be fulfilled shall be reduced to such lawful limit,  such
that in no event shall there occur,  under this Warrant,  the Debenture Purchase
Agreement,  or any other document or instrument  executed in connection with the
Debenture  Purchase  Agreement,  any  violation of such lawful  limit,  but such
obligation  shall be fulfilled to the lawful  limit.  If any sum is collected in
excess of the lawful limit, such excess shall be applied to reduce the principal
amount of the Debenture.

<PAGE>

         IN  WITNESS  WHEREOF,  the  parties  hereto  have  executed  this Stock
Purchase Warrant this ____________ day of _______________, ____.


COMPANY:                        THE GREAT TRAIN STORE COMPANY


                                By:      _______________________________________

                                Title:   _______________________________________



HOLDER:                         SIRROM CAPITAL CORPORATION
                                           d/b/a TANDEM CAPITAL


                                  By:      _____________________________________

                                  Title:   _____________________________________



                      
DPA.exe.doc
                                TABLE OF CONTENTS



     1.     Sale and Purchase of Debentures and Warrants.                 1
                1.1      Debentures.                                      1
                1.2      Optional Redemption.                             2
                1.3      Warrants.                                        2
                1.4      Commitment; Closing Dates.                       3
                1.5      Processing Fee.                                  4

2.     Representations and Warranties of the Borrowers.                   4
                2.1      Corporate Status.                                4
                2.2      Capitalization.                                  5 
                2.3      Authorization.                                   6
                2.4      Validity and Binding Effect.                     6
                2.5      Contracts and Other Commitments.                 6
                2.6      Litigation.                                      6
                2.7      Financial Statements.                            7
                2.8      SEC Reports.                                     7
                2.9      Absence of Changes.                              7
                2.10     No Defaults.                                     7
                2.11     Compliance With Law.                             8
                2.12     Taxes.                                           8
                2.13     Certain Transactions.                            8
                2.14     Title to Property.                               8
                2.15     Intellectual Property.                           9
                2.16     Environmental Matters.                           10
                2.17     Accounting Matters.                              10
                2.18     Distributions to Company.                        10
                2.19     Prior Sales.                                     11
                2.20     Regulatory Compliance.                           11
                2.21     Margin Regulations.                              11
                2.22     1940 Act Compliance.                             11
                2.23     Limited Offering.                                11
                2.24     Registration Obligations.                        11
                2.26     Governmental Consents.                           12
                2.27     Employees                                        12
                2.28     ERISA                                            12
                2.29     Fees/Commissions                                 13
                2.30     Survival.                                        13

3.     Representations and Warranties of Purchaser                        13
                3.1      Corporate Status.                                13
                3.2      Authorization.                                   13
                3.3      Validity and Binding Effect                      13
                3.4      Accredited Investor, Investment Intent           14
                3.5      Survival                                         14

4.     Conditions Precedent to the Obligations of Purchaser               14
                4.1      Representations and Warranties                   14
                4.2      Officer's Certificate                            14
                4.3      Satisfactory Proceedings and Secretary's 
                         Certificate                                      14
                4.4      Legal Opinion                                    15
                4.5      Authorization Agreement                          15
                4.6      Existence and Authority                          15
                4.7      Delivery of Operative Documents-- 
                         First Closing                                    15
                4.8      Delivery of Operative Documents-- 
                         Second Closing.                                  15
                4.9      Required Consents                                16
                4.10     Waiver of Conditions                             16

5.     Covenants of the Borrowers.                                        16
                5.1      Use of Proceeds                                  16
                5.2      Corporate Existence, Etc                         17
                5.3      Maintenance of Properties, Etc.                  17
                5.4      Nature of Business                               17
                5.5      Insurance                                        17
                5.6      Taxes, Claims for Labor and Materials.           17
                5.7      Compliance with Laws, Agreements, Etc            17
                5.8      ERISA Matters                                    18
                5.9      Books and Records: Rights of Inspection          18
                5.10     Reports                                          18
                5.11     Limitations on Debt and Obligations.             19
                5.12     Guaranties                                       20
                5.13     Limitation on Liens                              20
                5.14     Restricted Payments                              21
                5.15     Investments                                      22
                5.16     Mergers, Consolidations and Sales of Assets      22
                5.17     Transactions with Affiliates                     24
                5.18     Notice                                           24
                5.19     Board of Directors Observer Rights.              25
                5.20     Annual Plan.                                     25
                5.21     Further Assurances.                              25

6.     Subordination of Debentures                                        25
                6.1      Subordination.                                   25
                6.2      Subrogation.                                     25
                6.3      Borrowers' Obligations Not Impaired.             26

7.     [Reserved].                                                        26

8.     Restrictions on Transfer; Registration Rights.                     26
                8.1      Legends; Restrictions on Transfer.               26
                8.2      Registration Rights.                             26

9.     Events of Default; Remedies                                        26
                9.1      Events of Default                                26
                9.2      Remedies Upon Default                            29
                9.3      Acceleration of Maturities                       29
                9.4      Joint and Several Obligations                    30

10.    Amendments, Waivers and Consents                                   30
                10.1     Consent Required.                                30
                10.2     Solicitation of Debenture Holders                30
                10.3     Effect of Amendment or Waiver                    30

11.    Interpretation of Agreement; Definitions                           30
                11.1     Definitions.                                     30
                11.2     Accounting Principles                            34
                11.3     Directly or Indirectly                           34

12.    Miscellaneous                                                      34
                12.1     Expenses, Stamp Tax Indemnity                    34
                12.2     Powers and Rights Not Waived; 
                         Remedies Cumulative                              34
                12.3     Notices                                          35
                12.4     Assignments                                      35
                12.5     Survival of Covenants and Representations        36
                12.6     Severability.                                    36
                12.7     Governing Law; Jurisdiction and Venue.           36
                12.8     Captions; Counterparts.                          36
                12.9     Confidentiality.                                 36
                12.10    Publicity.                                       37
<PAGE>


                          DEBENTURE PURCHASE AGREEMENT

                                     BETWEEN

                           SIRROM CAPITAL CORPORATION
                                      d/b/a
                                 TANDEM CAPITAL

                                       AND

                         THE GREAT TRAIN STORE COMPANY,

                      THE GREAT TRAIN STORE PARTNERS, L.P.,

                               GTS PARTNER, INC.,

                            GTS LIMITED PARTNER, INC.

                                  AS BORROWERS


                          _________________, ____ 1998


<PAGE>

                          DEBENTURE PURCHASE AGREEMENT


         This DEBENTURE  PURCHASE  AGREEMENT (the "Agreement ") entered into the
___________ day of  _______________,  1998, by and between THE GREAT TRAIN STORE
COMPANY, a Delaware corporation (the "Company"),  GTS PARTNER,  INC., a Missouri
corporation (a "Co-Maker"), GTS LIMITED PARTNER, INC., a Missouri corporation (a
"Co-Maker"),   THE  GREAT  TRAIN  STORE  PARTNERS,   L.P.,  a  Missouri  limited
partnership (a "Co-Maker"), and SIRROM CAPITAL CORPORATION d/b/a TANDEM CAPITAL,
a Tennessee corporation (the "Purchaser").

                              W I T N E S S E T H:

         WHEREAS,   the  Company  and  each  Co-Maker  (each  a  "Borrower"  and
collectively the "Borrowers")  desires to obtain  additional  capital for use in
connection with its business  through the issue and sale of certain  securities,
and Purchaser is willing to purchase such  obligations from the Company and each
Co-Maker, on the terms and conditions set forth herein.  Capitalized terms shall
have the meanings assigned by Section 11 unless otherwise defined herein.

         NOW,  THEREFORE,  in  mutual  consideration  of the  premises  and  the
respective  representations,  warranties,  covenants  and  agreements  contained
herein, the parties agree as follows:

         1. Sale and Purchase of Debentures and Warrants.

         1.1 Debentures. The Borrowers have authorized the issue and sale of (i)
Three  Million  Dollars  ($3,000,000.00)  aggregate  principal  amount  of 12.0%
Subordinated  Debentures  due June 30, 2003 (the  "Initial  Debentures"),  to be
dated the date of issue,  to bear  interest  from such date at the rate of 12.0%
per annum,  with interest payable  quarterly by automatic debit on the first day
of each March, June, September,  and December in each year, commencing September
1, 1998,  and at maturity,  to mature on June 30,  2003,  and to bear such other
terms as are set forth in the form attached  hereto as Exhibit A-1, and (ii) Two
Million Dollars ($2,000,000.00) aggregate principal amount of 12.0% Subordinated
Debentures due June 30, 2003 (the "Additional Debentures"), to be dated the date
of issue,  to bear interest from such date at the rate of 12.0% per annum,  with
interest  payable  quarterly by automatic  debit on the first day of each March,
June, September,  and December in each year, commencing on the first day of such
month following the Second Closing (as defined in Section 1.4), and at maturity,
to mature on June 30, 2003, and to bear such other terms as are set forth in the
form  attached  hereto as  Exhibit  A-2.  Interest  on the  Debentures  shall be
computed on the basis of a 360-day year of twelve 30-day  months.  The Borrowers
may prepay the indebtedness  evidenced by the Debentures  without penalty and as
provided by Section 1.2. The term  "Debenture"  and  "Debentures" as used herein
includes  the  Initial  Debenture  in the form of Exhibit  A-1,  the  Additional
Debenture in the form of Exhibit A-2, and any other Debenture delivered pursuant
to this Agreement.

         1.2 Optional Redemption.

         (a) The Debentures may be redeemed,  at the Borrowers' option, in whole
at any time or in part from time to time, provided that in case of each optional
redemption,  the Company shall give written notice (the "Redemption  Notice") to
each  holder of a  Debenture  to be  redeemed  not less than 10 nor more than 20
Business  Days  prior to the date  fixed for such  redemption  (the  "Redemption
Date").  The Redemption  Notice shall specify the Redemption Date, the aggregate
principal  amount of the Debentures to be redeemed on the  Redemption  Date, the
principal  amount of Debentures held by such holder to be redeemed on such date,
and the Redemption  Price,  which shall be equal to the sum of (A) the aggregate
principal amount of the Debentures  called for redemption,  plus (B) all accrued
but unpaid interest on such  Debentures,  plus (C) interest on (i) any principal
payment not paid when due,  and (ii) any accrued  but unpaid  interest  not paid
when due, at an annual rate of 19% (or, if less,  the maximum rate  permitted by
applicable  law),  plus (D) any  expenses  or costs of  collection  to which the
holder of the  Debentures  is  entitled  pursuant to the  Debentures.  After the
Redemption  Notice is mailed,  Debentures called for redemption shall become due
and payable on the Redemption Date at the Redemption Price.

         (b) Neither the Borrowers  nor any Affiliate of any Borrower,  directly
or  indirectly,  may  repurchase or make any offer to repurchase  any Debentures
unless  the offer has been made to  repurchase  Debentures,  pro rata,  from all
holders  of the  Debentures  at the same  time and upon the same  terms.  If any
Debentures are redeemed or otherwise  acquired by the Borrowers or any Affiliate
of any Borrower, such Debentures shall be deemed to be no longer outstanding for
purposes of any provisions of this Agreement.

         1.3  Warrants.  In  consideration  of  the  Purchaser's  commitment  to
purchase the  Debentures,  the Company  shall grant to Purchaser  the  following
Warrants.

         (a) First  Closing.  At the First  Closing (as defined in Section 1.4),
the  Company  shall  grant,  issue,  and deliver to  Purchaser a Stock  Purchase
Warrant,  dated the First Closing  Date, in the form attached  hereto as Exhibit
A-3 (the "Initial Warrant"),  entitling  Purchaser to purchase,  at any time and
from time to time during the five year  period  beginning  on the First  Closing
Date, up to 175,000 Shares of the Company's  Common Stock at an initial Exercise
Price of $3.75  per  share.  Until the  indebtedness  evidenced  by the  Initial
Debenture has been paid in full, on the anniversary of the First Closing Date of
each year  beginning on the  anniversary  of the First Closing Date,  1999,  the
Company shall grant,  issue, and deliver to Purchaser  additional Stock Purchase
Warrants,  in the form of Exhibit A-4  ("Contingent  Warrants"),  each entitling
Purchaser to purchase up to 90,000  Shares of Common Stock at an Exercise  Price
equal to the average closing bid price of the Company's Common Stock (or, if the
Common Stock is not then listed for trading on the NASDAQ National  Market,  the
Fair Market Value,  as defined in Section 11) for the 20 trading days  preceding
such  anniversary  date,  at any time and from time to time during the lesser of
(i) the five  year  period  beginning  on the  date of issue of such  Contingent
Warrant,  or (ii) the two year  period  beginning  on the date the  indebtedness
evidenced by the Initial Debenture has been paid in full.

         (b) Second  Closing.  At the Second  Closing,  the Company shall grant,
issue,  and deliver to  Purchaser  a Stock  Purchase  Warrant,  dated the Second
Closing  Date,  in the form  attached  hereto as  Exhibit  A-5 (the  "Additional
Warrant"), entitling Purchaser to purchase up to 116,667 Shares of the Company's
Common Stock at an Exercise Price equal to the average  closing bid price of the
Company's  Common  Stock (or, if the Common Stock is not then listed for trading
on the NASDAQ National Market,  the Fair Market Value, as defined in Section 11)
for the 20 trading days  preceding the Second Closing Date, at any time and from
time to time during the five year period  beginning on the Second  Closing Date.
Until the  indebtedness  evidenced by the Additional  Debenture has been paid in
full, on the  anniversary  of the Second  Closing Date of each year beginning on
the  anniversary  of the Second  Closing  Date,  2000,  the Company shall grant,
issue, and deliver to Purchaser additional Stock Purchase Warrants,  in the form
of Exhibit A-4 ("Contingent Warrants"),  each entitling Purchaser to purchase up
to 60,000  Shares of Common  Stock at an  Exercise  Price  equal to the  average
closing bid price of the Company's  Common Stock (or, if the Common Stock is not
then listed for trading on the NASDAQ National Market, the Fair Market Value, as
defined in Section 11) for the 20 trading days preceding such anniversary  date,
at any time and from time to time  during the lesser of (i) the five year period
beginning on the date of issue of such Contingent  Warrant, or (ii) the two year
period  beginning  on the  date the  indebtedness  evidenced  by the  Additional
Debenture has been paid in full.

         (c)  Repurchase  of  Warrants.  The  Company  may at any  time  upon 10
Business  Days  prior  notice  repurchase  all or  less  than  all  of the  then
outstanding  Warrants at a price of $0.01 per Share  issuable  upon  exercise of
such  Warrants,  provided  that on the date notice is given (i) the Common Stock
issuable  upon  exercise  of the  Warrants  shall  be  subject  to an  effective
registration  statement  under the  Securities Act of 1933, and (ii) the average
closing bid price (or, if the Common Stock is not then listed for trading on the
NASDAQ  National  Market,  the Fair Market Value) of the Common Stock for the 20
preceding  trading  days  shall be at least  200% of the  Exercise  Price of the
Warrants to be repurchased.  On and after the date the indebtedness evidenced by
the  Debentures  has been paid in full,  the Company  may upon 10 Business  Days
prior notice repurchase all or less than all of the then outstanding Warrants at
a price  equal to the  aggregate  Exercise  Price of the  shares  issuable  upon
exercise of such Warrants,  provided that on the date notice is given the Common
Stock  issuable upon  exercise of the Warrants  shall be subject to an effective
registration  statement under the Securities Act of 1933. Provided further, that
in either  case,  the  holder of  Warrants  may  during  the ten  Business  Days
following the date of notice, give notice of exercise of the Warrants called for
repurchase,  in which event the Company's right to repurchase the Warrants shall
be suspended for the period provided for closing of the purchase of Common Stock
issuable upon exercise of the Warrants.  1.4 Commitment;  Closing Dates. Subject
to the terms and conditions hereof and on the basis of the  representations  and
warranties  hereinafter  set forth,  (i) the Company agrees to issue and sell to
Purchaser,  and  Purchaser  agrees to  purchase  from the  Company,  the Initial
Debentures  in  the  aggregate   principal   amount  of  Three  Million  Dollars
($3,000,000.00)  at a  purchase  price  equal  to 100% of the  principal  amount
thereof, at the First Closing, and (ii) at the Company's option, the Company may
issue and sell to Purchaser,  and Purchaser agrees to purchase from the Company,
the  Additional  Debentures  in the  aggregate  principal  amount of Two Million
Dollars  ($2,000,000.00)  at a  purchase  price  equal to 100% of the  principal
amount thereof,  at the Second Closing.  Delivery of the Initial  Debenture (the
"First  Closing")  shall  be  made  at the  offices  of  Tandem  Capital,  Inc.,
Nashville, Tennessee, against payment therefor by federal funds wire transfer in
immediately  available funds and to the accounts and in the amounts set forth in
the Company's wire  instructions in the form of Exhibit B hereto, at 10:00 A.M.,
Nashville time, on _______________ ____, 1998, or such later date as the Company
and Purchaser shall agree (the "First Closing Date").  If the Company  exercises
its  option to issue  the  Additional  Debentures,  delivery  of the  Additional
Debentures  (the  "Second  Closing")  shall  be made at the  offices  of  Tandem
Capital, Inc., Nashville,  Tennessee,  against payment therefor by federal funds
wire  transfer in  immediately  available  funds and to the  accounts and in the
amounts set forth in the Company's  wire  instructions  in the form of Exhibit B
hereto,  at 10:00 A.M.,  Nashville time, not later than five Business Days after
the release of the Company's  audited  financial  statements for its fiscal year
ended  January 2, 1999,  or such later date as the Company and  Purchaser  shall
agree (the "Second  Closing Date").  Provided,  that (i) Purchaser shall have no
obligation whatsoever to purchase the Additional Debentures unless the Company's
operating  income  determined in accordance  with GAAP for its fiscal year ended
January  2, 1999  shall be  greater  than  $1,500,000.00,  and (ii)  Purchaser's
obligation  to purchase  the  Additional  Debentures  shall expire at 5:00 P.M.,
Nashville  time,  on the  Second  Closing  Date.  The  Debentures  delivered  to
Purchaser on the Closing  Dates shall be delivered to Purchaser in the form of a
single  Debenture for the full amount of such purchase  price (unless  different
denominations  are  specified  by  Purchaser),  registered  on the  books of the
Company in  Purchaser's  name or in the name of such  nominee as  Purchaser  may
specify  and,  with  appropriate  insertions,  in the forms  attached  hereto as
Exhibit  A-1 and Exhibit  A-2,  all as  Purchaser  may specify at least 24 hours
prior to the date fixed for delivery.

         1.5 Processing  Fee. The Borrowers  shall pay to Purchaser on or before
the First Closing Date a processing fee in an amount equal to $100,000.00.

         2.  Representations  and  Warranties  of  the  Borrowers.  Each  of the
Borrowers hereby represents and warrants to Purchaser as follows:

         2.1 Corporate Status.

         (a) The Company is a corporation  duly organized,  validly existing and
in good standing under the laws of the State of Delaware,  and has the corporate
power  to own and  operate  its  properties,  to carry  on its  business  as now
conducted and to enter into and to perform its obligations under this Agreement,
the  Debentures,  the  Registration  Rights  Agreement,  and any other  document
executed and  delivered by the  Borrowers  in  connection  herewith or therewith
(collectively,  the  "Operative  Documents").  The  Company is  qualified  to do
business and is in good  standing in each state or other  jurisdiction  in which
such  qualification  is necessary under applicable law, except where the failure
to so qualify would not have a Material  Adverse  Effect.  Each Co-Maker is duly
organized,  validly existing and in good standing under the laws of the state of
its organization, and has the corporate power to own and operate its properties,
to carry on its business as now  conducted  and to enter into and to perform its
obligations  under the  Operative  Documents.  Each  Co-Maker is qualified to do
business and is in good  standing in each state or other  jurisdiction  in which
such  qualification  is necessary under applicable law, except where the failure
to so qualify would not have a Material Adverse Effect .

         (b) Schedule  2.1(b) sets forth a complete list of each (i) Subsidiary,
and (ii) corporation,  partnership,  joint venture, limited liability company or
other business  organization which is an Affiliate of the Company,  in which any
Borrower  owns,  directly  or  indirectly,  any  capital  stock or other  equity
interest in excess of $1,000, which list shows the jurisdiction of incorporation
or other  organization  and the percentage of stock or other equity  interest of
each such  entity  owned by the  Company.  Each such  entity is duly  organized,
validly  existing and in good  standing  under the laws of the  jurisdiction  of
incorporation or other  organization as indicated on Schedule  2.1(b),  each has
all requisite power and authority and holds all material  licenses,  permits and
other required  authorizations from government  authorities necessary to own its
properties  and assets and to conduct its business as now being  conducted,  and
each is qualified to do business and is in good  standing in every  jurisdiction
in which such  qualification is necessary under applicable law, except where the
failure to so qualify would not have a Material  Adverse  Effect . Except as set
forth on Schedule  2.1(b),  all of the  outstanding  shares of capital stock, or
other equity interest, of each such entity owned, directly or indirectly, by any
Borrower have been validly  issued,  are fully paid and  nonassessable,  and are
owned by the Borrower free and clear of all liens, charges,  security interests,
or encumbrances.

         2.2 Capitalization.

         (a)  The  authorized  capital  stock  of the  Company  consists  of (i)
2,000,000 shares of Preferred Stock, par value $.01 per share, none of which are
issued and  outstanding  as of the date hereof,  and (ii)  18,000,000  shares of
Common Stock, $.01 par value,  4,415,764 of which were issued and outstanding as
of June 1, 1998. All shares of Common Stock outstanding have been validly issued
and are fully paid and  nonassessable.  Except as set forth on Schedule  2.2(a),
there  are no  statutory  or  contractual  preemptive  rights,  rights  of first
refusal,  antidilution  rights,  or any  similar  rights  held by any party with
respect to the issuance of the Debentures.

         (b) The  Company  has not  granted,  or agreed  to grant or issue,  any
options,  warrants or rights to purchase or acquire  from the Company any shares
of  capital  stock  of the  Company,  there  are no  securities  outstanding  or
committed to be issued by the Company or any  Subsidiary  which are  convertible
into or exchangeable  for any shares of capital stock or other securities of the
Company, and there are no contracts,  commitments,  agreements,  understandings,
arrangements  or restrictions as to which the Company is a party, or by which it
is bound,  relating to any shares of capital  stock or other  securities  of the
Company,  whether or not outstanding  except for (i) the Debentures and Warrants
to be issued  pursuant to this  Agreement,  and (ii) such options,  warrants and
other  rights to acquire  capital  stock of the  Company  set forth on  Schedule
2.2(b).  Except as set forth on Schedule 2.2(b),  all such shares have been duly
reserved for issuance, have been duly and validly authorized,  and upon issuance
in  accordance  with the terms of the  respective  instruments  and  receipt  of
payment therefor, will be validly issued, fully paid, and nonassessable.

         (c) The Common Stock  issuable  upon  exercise of the Warrants has been
duly and validly  reserved for issuance and,  upon issuance in accordance  with,
and  upon  receipt  of the  consideration  required  under,  the  terms  of this
Agreement,  the Debentures,  and the Warrants,  will be duly and validly issued,
fully paid, and nonassessable and will be free of restrictions on transfer other
than restrictions under applicable state and federal securities laws.

         2.3  Authorization.  Except as set forth on Schedule  2.3,  each of the
Borrowers  has full legal right,  power and  authority to enter into and perform
its obligations under the Operative Documents without the consent or approval of
any other person,  firm,  governmental  agency,  or other legal entity,  and any
required  consents  or  approvals  shall have been  obtained  prior to the First
Closing.  The  execution  and  delivery of this  Agreement,  the issuance of the
Debentures  hereunder,  the  execution  and  delivery of each other  document in
connection  herewith or  therewith  to which any  Borrower  is a party,  and the
performance by each Borrower of its  obligations  hereunder or thereunder,  have
been duly authorized by all necessary  corporate  action  properly  taken,  have
received all necessary governmental  approvals, if any were required, and except
as set forth on Schedule 2.3 do not and will not contravene or conflict with (i)
the articles of  incorporation  or partnership or the bylaws or of any Borrower,
(ii) any material  agreement to which any Borrower is a party or by which any of
them or any of their properties is bound, or constitute a default thereunder, or
result in the creation or imposition of any lien, charge,  security interest, or
encumbrance  of any nature upon any of the  property  or assets of any  Borrower
pursuant to the terms of any such agreement or instrument,  or (iii) violate any
provision of law or any applicable judgment,  ordinance,  regulation or order of
any court or governmental  agency.  The officer  executing this  Agreement,  the
Debentures,  and any other  document  executed and  delivered by any Borrower in
connection  herewith or therewith,  is duly  authorized to act on behalf of such
Borrower.

         2.4 Validity and Binding Effect. Each of the Operative Documents is the
legal,  valid and binding obligation of the Borrowers,  enforceable  against the
Borrowers  in  accordance  with  its  terms,  subject  to  such  limitations  on
enforceability as may exist under equitable principles of law or the application
of bankruptcy or insolvency laws.

         2.5 Contracts and Other Commitments. Other than as filed by the Company
with the Securities and Exchange  Commission  ("SEC") as an exhibit  pursuant to
any of the SEC Reports (each such  disclosed or filed  agreement an  "Applicable
Contract"),  none of the  Borrowers  is  bound  by any  material  loans,  liens,
pledges, security interests, agreements, indentures, or instruments defining the
rights of security  holders under any securities or other  financings upon which
any Borrower is obligated or by which any Borrower is bound.

         2.6 Litigation. There is no litigation,  arbitration, claim, proceeding
or  investigation  pending or  threatened  in writing to which any Borrower is a
party or of which any of its  respective  properties  or  assets is the  subject
which,  if determined  adversely to the Borrower,  would  individually or in the
aggregate have a Material Adverse Effect.

         2.7 Financial Statements.  The consolidated financial statements of the
Company for the fiscal years ended  January 3, 1998 and  December 28, 1996;  and
the  unaudited   consolidated  financial  statements  of  the  Company  and  its
Subsidiaries  as of and for the fiscal  quarter  ended  April 4,  1998,  and the
related  notes,  copies  of  which  the  Company  previously  has  delivered  to
Purchaser,  fairly present the financial position,  results of operations,  cash
flows and changes in  stockholders'  equity of the  Company,  at the  respective
dates of and for the periods to which they apply in such  financial  statements,
and  have  been  prepared  in  accordance  with  generally  accepted  accounting
principles  ("GAAP")  consistently  applied  throughout  the periods  indicated,
subject,  in the case of  interim  financial  statements,  to  normal  recurring
year-end  adjustments  (the  effect of which  will not,  individually  or in the
aggregate,  be materially adverse) and the absence of notes (that, if presented,
would not differ  materially  from those  included  in the most  recent  audited
consolidated  financial  statements).  No  financial  statements  of  any  other
person(s)  are  required by GAAP to be included  in the  consolidated  financial
statements of the Company.

         2.8 SEC Reports.  The  Company's  Common Stock is listed for trading on
the NASDAQ  National  Market and has been duly  registered  under the Securities
Exchange Act of 1934, as amended (the "Exchange Act"). The Company has filed all
reports,   registrations,   proxy  or  information  statements,  and  all  other
documents, together with any amendments required to be made thereto, required to
be  filed  with  the  SEC  under  the   Securities  Act  and  the  Exchange  Act
(collectively, the "SEC Reports"). As of their respective dates, the SEC Reports
complied in all material respects with all rules and regulations  promulgated by
the SEC and did not contain any untrue  statement of a material  fact or omit to
state a material  fact  required to be stated  therein or  necessary in order to
make the statements therein, in light of the circumstances under which they were
made, not misleading.

         2.9 Absence of  Changes.  Except as set forth on  Schedule  2.9,  since
January 3, 1998,  (i) none of the  Borrowers  has  incurred any  liabilities  or
obligations,  direct or contingent, or entered into any transactions, not in the
ordinary course of business,  that are material to the Company, (ii) none of the
Borrowers  has purchased any of its  outstanding  capital stock or declared,  or
paid any  dividend  or other  distribution  or payment in respect of its capital
stock,  (iii) there has not been any material change in the authorized or issued
capital stock,  long-term  debt, or short-term  debt of the Borrowers,  and (iv)
there has not been any material  adverse  change in or affecting  the  business,
operations,  properties,  assets,  or condition  (financial or otherwise) of the
Company.

         2.10 No Defaults. Except as set forth on Schedule 2.10 and except where
a default or event of default does not constitute a Material  Adverse Event,  no
default or event of default by any Borrower  exists under this  Agreement or any
of the other Operative  Documents,  or under any Applicable  Contract,  or other
material  instrument  or  agreement to which any Borrower is a party or by which
any Borrower or its respective  properties are bound or, to the knowledge of the
Borrowers, affected, and to the knowledge of the Borrowers no event has occurred
and is  continuing  that  with  notice  or the  passage  of time  or both  would
constitute a default or event of default thereunder.

         2.11  Compliance  With Law. The Borrowers  are in  compliance  with all
foreign, federal, state or local laws, regulations,  decrees and orders directly
applicable to them (including but not limited to the Foreign  Corrupt  Practices
Act,  occupational  and health  standards  and  controls,  antitrust,  monopoly,
restraint  of  trade  or  unfair   competition),   except  to  the  extent  that
noncompliance, in the aggregate, does not constitute a Material Adverse Event.

         2.12  Taxes.  Except  where  failure  to file  would not  constitute  a
Material  Adverse  Event,  the  Borrowers  have  filed or caused to be filed all
federal,  state and local  income,  excise and franchise tax returns for taxable
years ending during  calendar  years 1995,  1996,  1997, and 1998 required to be
filed (except for returns that have been appropriately extended), and have paid,
or  provided  for the  payment of, all taxes shown to be due and payable on said
returns and all other taxes,  impositions,  assessments,  fees or other  charges
imposed on them by any governmental authority, agency or instrumentality,  prior
to  any  delinquency  with  respect  thereto  (other  than  taxes,  impositions,
assessments,  fees  and  charges  currently  being  contested  in good  faith by
appropriate proceedings, for which amounts have been reserved in accordance with
GAAP),  and the Borrowers do not know of any proposed  assessment for additional
taxes or any basis  therefor.  No tax liens have been filed  against  any of the
Borrowers or any of their properties.

         2.13 Certain  Transactions.  Except as set forth in the SEC Reports and
except as to  indebtedness  incurred  in the  ordinary  course of  business  and
approved by the Board of  Directors  of the  Company,  none of the  Borrowers is
indebted,  directly or  indirectly,  to any of its officers or directors,  or to
their respective spouses or children,  or to any of their affiliates,  in excess
of an aggregate amount of $60,000, and none of such officers or directors or any
member of their  immediate  families  or  affiliates,  is indebted to any of the
Borrowers  in excess of an  aggregate  amount of  $60,000,  or has any direct or
indirect  ownership  interest in any firm or corporation with which any Borrower
is  affiliated  or with which any Borrower has a business  relationship,  or any
firm or corporation which competes with any Borrower. Except as set forth in the
proxy statements or other SEC Reports, no officer or director of any Borrower or
any member of their immediate families or affiliates is, directly or indirectly,
interested in any contract with any Borrower that would require disclosure under
Item 404 of  Regulation  S-B. No Borrower is a guarantor  or  indemnitor  of any
indebtedness of any other person, firm or corporation (except other Borrowers).

         2.14 Title to Property.  Each Borrower has good and marketable title to
all real  and  personal  property  owned by it,  free  and  clear of all  liens,
security interests, pledges, encumbrances, claims and restrictions of every kind
and nature whatsoever, except as disclosed on Schedule 2.14, and except for such
liens, security interests, pledges, encumbrances,  claims and restrictions which
individually  or in the  aggregate  are not  material.  Any  real  property  and
buildings  held under lease by any  Borrower  are held under valid  existing and
enforceable  leases, and to the best of the Borrowers'  knowledge no default has
occurred or is continuing  thereunder which might result in any Material Adverse
Effect.

         2.15 Intellectual Property.

         (a)  Except  as  set  forth  in  Schedule   2.15,  or  for  items  that
individually or in the aggregate do not constitute a Material  Adverse Event, to
the  Borrowers'  knowledge,  each of the  Borrowers is the lawful owner or has a
valid right to use the  proprietary  information  used in its business  free and
clear of any claim,  right,  trademark,  patent or copyright  protection  of any
third party;  provided,  however, that this paragraph (a) shall not be deemed to
include any  representation  regarding the absence of infringements or conflicts
with the rights of others,  which  representation  is made only in paragraph (c)
hereof. As used herein,  "proprietary  information"  includes without limitation
(i) any computer software and any documentation,  inventions,  and technical and
nontechnical data related thereto, and (ii) other documentation,  inventions and
data  related to  patterns,  plans,  methods,  techniques,  drawings,  finances,
customer  lists,  suppliers,  products,  special  pricing and cost  information,
designs,  processes,  procedures,  formulas,  research data owned or used by any
Borrower or marketing  studies  conducted by any  Borrower,  which the Borrowers
consider to be  commercially  important  and  competitively  sensitive and which
generally has not been  disclosed to third  parties other than  customers in the
ordinary course of business.

         (b)  Except  as  set  forth  in  Schedule   2.15,  or  for  items  that
individually or in the aggregate do not constitute a Material  Adverse Event, to
the Borrowers' knowledge, each of the Borrowers has good and marketable title to
or has a valid right to use all patents, trademarks, trade names, service marks,
copyrights  or  other   intangible   property  rights,   and   registrations  or
applications for registration thereof, owned by the Company or any Subsidiary or
used or required by such  Borrower in the operation of its business as presently
being conducted;  provided, however, that this paragraph (b) shall not be deemed
to  include  any  representation  regarding  the  absence  of  infringements  or
conflicts  with the  rights  of  others,  which  representation  is made only in
paragraph (c) hereof.

         (c) Except as disclosed on Schedule 2.15, none of the Borrowers has any
knowledge of any infringements or conflicts by any Borrower with asserted rights
of others with respect to copyrights,  patents, trademarks, service marks, trade
names,  trade secrets or other  intangible  property  rights or know-how,  which
constitute a Material  Adverse Event.  To the Borrowers'  knowledge,  except for
items that individually or in the aggregate do not constitute a Material Adverse
Event,  no products or processes of the Borrowers  infringe or conflict with any
rights of patent or copyright, or any discovery,  invention, product or process,
that is the subject of a patent or copyright  application or registration  known
to any Borrower.  Except for items that  individually or in the aggregate do not
constitute a Material  Adverse Event,  each Borrower  follows such procedures as
are necessary or appropriate to provide reasonable  protection of the Borrowers'
trade secrets and proprietary  rights in intellectual  property of all kinds. To
the knowledge of the  Borrowers,  no person  employed by or affiliated  with the
Company or any  Co-Maker  has employed or proposes to employ any trade secret or
any information or documentation  proprietary to any former employer, and to the
knowledge  of the  Borrowers,  no  person  employed  by or  affiliated  with any
Borrower has violated any  confidential  relationship  that such person may have
had with any third person,  in connection with the  development,  manufacture or
sale of any  product  or  proposed  product  or the  development  or sale of any
service or proposed service of the Borrowers, except for items that individually
or in the aggregate do not constitute a Material Adverse Event.

         2.16  Environmental  Matters.  Each  Borrower has duly  complied in all
material  respects  with,  and  its  business,  operations,  assets,  equipment,
property,  leaseholds  or other  facilities  are in  compliance  in all material
respects  with, the  provisions of all federal,  state and local  environmental,
health,  and safety laws,  codes and  ordinances,  and all rules and regulations
promulgated thereunder, except to the extent that the violation thereof does not
constitute  a Material  Adverse  Event.  Each  Borrower has been issued and will
maintain all  required  material  federal,  state and local  permits,  licenses,
certificates  and approvals  relating to (i) air emissions;  (ii)  discharges to
surface water or groundwater;  (iii) noise emissions; (iv) solid or liquid waste
disposal; (v) the use, generation,  storage, transportation or disposal of toxic
or  hazardous  substances  or  wastes  (which  shall  include  any and all  such
materials  listed in any federal,  state or local law, code or ordinance and all
rules  and  regulations  promulgated  thereunder  as  hazardous  or  potentially
hazardous); or (vi) other environmental, health or safety matters, except to the
extent that the violation  thereof does not constitute a Material Adverse Event.
No  Borrower  has  received  notice  of,  and no  Borrower  knows of, a material
violation of any federal,  state or local environmental,  health or safety laws,
codes or ordinances,  and any rules or regulations  promulgated  thereunder with
respect to its businesses,  operations, assets, equipment, property, leaseholds,
or other  facilities.  Except in accordance  with a valid  governmental  permit,
license,  certificate or approval, there has been no emission, spill, release or
discharge  into or upon (i) the air;  (ii) soils,  or any  improvements  located
thereon; (iii) surface water or groundwater; or (iv) the sewer, septic system or
waste treatment, storage or disposal system servicing the premises, of any toxic
or  hazardous  substances  or wastes at or from the  premises  of any  Borrower,
except to the extent that the violation  thereof does not  constitute a Material
Adverse  Event.  To the best of its  knowledge,  none of the  Borrowers  has any
material indebtedness,  obligation or liability (absolute or contingent, matured
or not matured), with respect to the storage, treatment,  cleanup or disposal of
any solid  wastes,  hazardous  wastes  or other  toxic or  hazardous  substances
(including without limitation any such  indebtedness,  obligation,  or liability
with respect to any current  regulation,  law or statute regarding such storage,
treatment, cleanup or disposal).

         2.17 Accounting  Matters.  The Borrowers  maintain a system of internal
accounting  controls  sufficient  to provide  reasonable  assurance  that in all
material  respects (i) transactions are executed in accordance with management's
general or specific  authorization;  (ii) transactions are recorded as necessary
to permit  preparation  of financial  statements in conformity  with GAAP and to
maintain  accountability  for the assets of the  Borrowers;  (iii) access to the
assets of each  Borrower  is  permitted  only in  accordance  with  management's
general or specific  authorization;  and (iv) the  recorded  accountability  for
assets of the  Borrowers  is compared  with the  existing  assets at  reasonable
intervals and appropriate action is taken with respect to any differences.

         2.18 Distributions to Company.  Except for limitations under applicable
law and under the  Senior  Credit  Agreement,  none of the other  Borrowers  are
currently  prohibited,  directly or  indirectly,  from paying any  dividends  or
making any other  distributions  to the Company or to any other  Borrower,  from
repaying to the Company or to any other  Borrower  any loans or advances to such
Borrower,  or from transferring any of such Borrower's property or assets to the
Company or to any other Borrower.

         2.19 Prior Sales.  All offers and sales of the Company's  capital stock
prior  to the  date  hereof  were at all  relevant  times  (i)  exempt  from the
registration  requirements of the Securities Act or were duly  registered  under
the  Securities  Act,  and (ii) were duly  registered  or were the subject of an
available  exemption from the registration  requirements of all applicable state
securities or Blue Sky laws.

         2.20  Regulatory  Compliance.  The  conduct  of the  business  and  the
ownership  of the  assets of the  Borrowers  is not  dependent  on any  license,
permit,  approval,  waiver or other authorization of any federal, state or local
governmental or regulatory body which the Borrowers have not obtained, except to
the extent that the  absence  thereof  does not  constitute  a Material  Adverse
Event. All material licenses,  permits and authorizations  held by the Borrowers
are in full force and effect.

         2.21 Margin  Regulations.  No  Borrower  is engaged in the  business of
extending  credit for the purpose of  purchasing or carrying  margin  stock.  No
proceeds  received  pursuant to this Agreement will be used to purchase or carry
any equity security of a class which is registered pursuant to Section 12 of the
Exchange Act.

         2.22 1940 Act  Compliance.  Each  Borrower  is an  "eligible  portfolio
company" as such term is defined in Section  2(a)(46) of the Investment  Company
Act of 1940,  as amended,  and the  issuance  and sale by the  Borrowers  of the
Debentures  does not  constitute  a  "public  offering"  as such term is used in
Section 55(a)(1) thereof.

         2.23  Limited  Offering.  Subject in part to the truth and  accuracy of
Purchaser's  representations  set forth in this Agreement,  the offer,  sale and
issuance of the Debentures is exempt from the  registration  requirements of the
Securities Act, and no Borrower nor any authorized agent acting on behalf of any
Borrower has taken or will take any action  hereafter  that would cause the loss
of such exemption.

         2.24  Registration  Obligations.  Except as described in Schedule 2.24,
and except with respect to any registration statement on Form S-8 to be filed in
connection  with the Company's  stock option plan,  the Company is not under any
obligation to register under the  Securities  Act or the Trust  Indenture Act of
1939,  as amended,  any of its  presently  outstanding  securities or any of its
securities that are proposed to be subsequently issued.

         2.25 Insurance. Each of the Borrowers has maintained insurance coverage
with  respect to their  respective  properties  and  business  in such forms and
amounts and against such risks,  casualties and  contingencies  as are customary
for companies of comparable size and condition (financial and otherwise) engaged
in the same or a similar business and owning and operating similar properties.

         2.26 Governmental Consents. No consent, approval, qualification,  order
or authorization of, or filing with, any local,  state, or federal  governmental
authority is required on the part of the Borrowers in connection  with the their
valid execution, delivery, or performance of this Agreement, except such filings
as have been made prior to the Closing,  and except  notices of sale required to
be filed with the Securities and Exchange  Commission  under Regulation D of the
Securities Act or such post-closing  filings as may be required under applicable
state securities laws, which will be timely filed within the applicable  periods
therefor.

         2.27 Employees . To the best of the Borrowers'  knowledge,  there is no
strike,  labor  dispute or union  organization  activity  pending or  threatened
between any Borrower and its employees. None of the Borrowers' employees belongs
to any union or collective  bargaining  unit.  Each Borrower has complied in all
material  respects with all applicable  state and federal equal  opportunity and
other laws related to employment.  To the best of the Borrowers'  knowledge,  no
employee of any Borrower is in violation of any material  judgment,  decree,  or
order, or any term of any employment contract,  patent disclosure agreement,  or
other contract or agreement  relating to the  relationship  of any such employee
with such  Borrower  or any other  party  because of the nature of the  business
conducted or presently  proposed to be conducted by the  Borrowers or to the use
by the employee of his best efforts with respect to such business. Other than as
set forth on Schedule  2.27,  no Borrower is a party to or bound by any material
employment  contract,  deferred  compensation  agreement,  bonus plan, incentive
plan,  profit  sharing  plan,  or  retirement  agreement.  To  the  best  of the
Borrowers' knowledge, no officer or key employee, or any group of key employees,
intends to terminate employment with any Borrower,  nor does any Borrower have a
present  intention to terminate the employment of any of the foregoing.  Subject
to  general  principles  related  to  wrongful  termination  of  employees,   to
applicable state law, and to existing employment contracts set forth on Schedule
2.27, the employment of each officer and employee of the Borrowers is terminable
at will.  2.28 ERISA . Each Borrower is in  compliance in all material  respects
with all  applicable  provisions of Title IV of the Employee  Retirement  Income
Security Act of 1974,  Pub. L. No. 93-406,  September 2, 1974, 88 Stat.  829, 29
U.S.C.A. SS 1001 et seq. (1975), as amended from time to time ("ERISA"). Neither
a  reportable  event nor a  prohibited  transaction  (as  defined  in ERISA) has
occurred and is continuing with respect to any "pension plan"  maintained by any
Borrower  (as such term is defined in ERISA,  a "Plan");  no notice of intent to
terminate  a  Plan  has  been  filed  nor  has  any  Plan  been  terminated;  no
circumstances  exist which  constitute  grounds  entitling  the Pension  Benefit
Guaranty  Corporation  (together  with any  entity  succeeding  to or all of its
functions,  the 'PBGC") to  institute  proceedings  to  terminate,  or appoint a
trustee to administer, a Plan, nor has the PBGC instituted any such proceedings;
no  Borrower  nor any  commonly  controlled  entity  (as  defined  in ERISA) has
completely  or  partially  withdrawn  from a  multiemployer  plan (as defined in
ERISA).  Each Borrower and each commonly  controlled  entity has met its minimum
funding  requirements  under  ERISA  with  respect  to all of its  Plans and the
present fair market value of all Plan property  exceeds the present value of all
vested benefits under each Plan, as determined on the most recent valuation date
of the Plan and in accordance  with the provisions of ERISA and the  regulations
thereunder  for  calculating  the  potential  liability  of the  Borrower or any
commonly  controlled entity to the PBGC or the Plan under Title IV or ERISA; and
no Borrower has incurred any liability to the PBGC under ERISA.

         2.29  Fees/Commissions  .  Except  as set forth on  Schedule  2.29,  no
Borrower  has agreed to pay any finder's  fee,  commission,  origination  fee or
other fee or charge to any  person or entity  with  respect to or as a result of
the consummation of the transactions contemplated hereunder,  except for (i) the
processing  fee due to Purchaser  under Section 1.5, and (ii)  reimbursement  of
Purchaser's expenses under Section 12.1.

         2.30  Survival.  The  representations  and  warranties of the Borrowers
contained  in this  Agreement  are made as of the date hereof and shall  survive
until this Agreement terminates in accordance with Section 12.5 hereof.

         3.  Representations  and Warranties of Purchaser.  The Purchaser hereby
represents to the Borrowers as follows:

         3.1  Corporate  Status.  Purchaser  is a  corporation  duly  organized,
validly  existing and in good standing  under the laws of the State of Tennessee
and has the corporate power to own and operate its  properties,  to carry on its
business as now conducted and to enter into and to perform its obligations under
this  Agreement  and any other  document  executed or  delivered by Purchaser in
connection herewith.

         3.2 Authorization.  Purchaser has full legal right, power and authority
to enter into and perform its  obligations  under this  Agreement  and any other
document executed and delivered by Purchaser in connection herewith, without the
consent or  approval of any other  person,  firm,  governmental  agency or other
legal  entity.  The  execution  and  delivery  of this  Agreement  and any other
document  executed and  delivered by Purchaser in connection  herewith,  and the
performance  by Purchaser of its  obligations  hereunder  and/or  thereunder are
within  the  corporate   powers  of  Purchaser,   have  received  all  necessary
governmental approvals, if any were required, and do not and will not contravene
or  conflict  with (i) the  Charter or Bylaws of  Purchaser,  (ii) any  material
agreement to which  Purchaser is a party or by which it or any of its properties
is bound,  or  constitute  a default  thereunder,  or result in the  creation or
imposition of any lien,  charge,  security interest or encumbrance of any nature
upon any of the  property  or assets of  Purchaser  pursuant to the terms of any
such  agreement  or  instrument,  or (iii)  violate any  provision of law or any
applicable judgment, ordinance, regulation or order of any court or governmental
agency. The officer(s)  executing this Agreement and any other document executed
and delivered by Purchaser in connection herewith,  is duly authorized to act on
behalf of Purchaser.  3.3 Validity and Binding  Effect . This  Agreement and any
other document  executed and delivered by Purchaser in connection  herewith have
been authorized by all requisite  corporate action, and are the legal, valid and
binding obligations of the Purchaser,  enforceable against it in accordance with
their respective  terms,  subject to such limitations on  enforceability  as may
exist under  equitable  principles  of law or the  application  of bankruptcy or
insolvency laws.

         3.4 Accredited Investor,  Investment Intent . Purchaser is a registered
investment  company  under  the  Investment  Company  Act  and  as  such  is  an
"accredited  investor" under Rule 501(a) under the Securities Act.  Purchaser is
acquiring the Debentures  for its own account,  for  investment,  and not with a
view to the distribution or resale thereof, in whole or in part, in violation of
the Securities Act or any applicable  state securities law, and Purchaser has no
present  intention  of  selling,  negotiating  or  otherwise  disposing  of  the
Debentures;  it being  understood that Purchaser  intends to transfer and assign
the Debentures and all Purchaser's  rights and obligations  under this Agreement
to one or more  wholly-owned  Subsidiaries  of  Purchaser.  Purchaser has relied
solely upon an independent investigation made by it and its representatives,  if
any, and has, prior to the date hereof, been given access to and the opportunity
to examine all books and records of the Company,  and all material contracts and
documents  of the  Company.  In making its  investment  decision to purchase the
Debentures,  Purchaser is not relying on any oral or written  representations or
assurances  from the Company or any other  person or any  representation  of the
Company or any other person other than as set forth in this Agreement, or on any
information  other than that  contained in the Company's SEC Reports.  Purchaser
has such  experience  in business  and  financial  matters that it is capable of
evaluating  the risk of its investment and  determining  the  suitability of its
investment.

         3.5 Survival . The  representations  and  warranties  of the  Purchaser
contained in this  Agreement  shall survive until this  Agreement  terminates in
accordance with Section 12.5 hereof.

         4. Conditions Precedent to the Obligations of Purchaser. The obligation
of Purchaser to purchase and pay for the  Debentures  on the Closing Dates shall
be subject to the  satisfaction,  on or before the Closing Dates, of each of the
conditions set forth below.  These  conditions are for Purchaser's  sole benefit
and may be waived by Purchaser at any time in its sole discretion.

         4.1 Representations and Warranties . The representations and warranties
of the Borrowers  contained in this Agreement and in any Schedule  hereto or any
document or instrument delivered to Purchaser or its representatives  hereunder,
shall have been true and correct  when made and shall be true and correct in all
material respects as of the Closing Dates as if made on such date, except to the
extent such  representations and warranties expressly relate to a specific date.
Each of the  Borrowers  shall  have  duly  performed  all of the  covenants  and
agreements to be performed by it hereunder on or prior to the Closing Dates.

         4.2  Officer's  Certificate  . The  Borrowers  shall have  delivered to
Purchaser  a  certificate,  dated the  respective  Closing  Date,  signed by the
President of the Company,  substantially  in the form attached hereto as Exhibit
C.

         4.3  Satisfactory   Proceedings  and  Secretary's   Certificate  .  All
proceedings  taken in  connection  with the  transactions  contemplated  by this
Agreement,  and all documents  necessary to the consummation  thereof,  shall be
satisfactory in form and substance to Purchaser and Purchaser's counsel, and the
Borrowers shall have delivered to Purchaser a certificate,  dated the respective
Closing Date, signed by the Secretary of the Company,  substantially in the form
attached hereto as Exhibit D.

         4.4 Legal  Opinion .  Purchaser  shall  have  received  the  opinion of
counsel for the  Borrowers,  dated the  respective  Closing  Date,  addressed to
Purchaser,  in form and  substance  satisfactory  to  Purchaser's  counsel,  and
covering the matters set forth in Exhibit E hereto.

         4.5  Authorization  Agreement . The Borrowers  shall have  delivered to
Purchaser an Authorization  Agreement for Pre-Authorized Payments (Debit), dated
the respective Closing Date,  executed by a duly authorized officer, in the form
attached hereto as Exhibit F.

         4.6 Existence and  Authority . The  Borrowers  shall have  delivered to
Purchaser the following  certificates of public officials,  in each case as of a
date within ten days of the Closing Date:

         (a) the  certificate  or articles of  incorporation  of the Company and
each  of the  Subsidiaries,  certified  by  the  Secretary  of  State  or  other
appropriate   official  in  the  jurisdiction  by  which  each  such  entity  is
incorporated; and

         (b) a  certificate  as to the legal  existence and good standing of the
Company and each of the  Subsidiaries  issued by the Secretary of State or other
appropriate   official  of  the  jurisdiction  by  which  each  such  entity  is
incorporated.

         4.7 Delivery of Operative  Documents -- First  Closing . The  Borrowers
shall have  delivered  to Purchaser  the  following  documents,  executed by the
Borrowers and dated the First Closing Date:

         (a) the Initial Debenture;

         (b) the Initial Warrant;

         (c) the Security  Agreement  in the form of Exhibit G,  executed by the
each of the Borrowers;

         (d) the Financing Statements;  (e) Warrant Valuation Letter in the form
of Exhibit H;

         (f) Closing Statement in the form of Exhibit I; and

         (g) Registration Rights Agreement between the Company and the Purchaser
in the form of Exhibit J.

         4.8 Delivery of Operative  Documents -- Second  Closing.  The Borrowers
shall have  delivered  to Purchaser  the  following  documents,  executed by the
Company and dated the Second Closing Date:

         (a) the Additional Debenture;

         (b) the Additional Warrant;

         (c) a Security  Agreement in the form of Exhibit G, executed by each of
the Borrowers;

         (d) the Financing Statements;

         (e) Warrant Valuation Letter in the form of Exhibit H;

         (f) Closing Statement in the form of Exhibit I; and

         (g) Registration Rights Agreement between the Company and the Purchaser
in the form of Exhibit J.

         4.9  Required  Consents . Any  consents  or  approvals  required  to be
obtained  from any third  party,  including  any holder of  indebtedness  or any
outstanding  security of the Company,  and any  amendments of  agreements  which
shall be necessary to permit the consummation of the  transactions  contemplated
hereby on the  respective  Closing  Date,  shall have been obtained and all such
consents or amendments  shall be satisfactory in form and substance to Purchaser
and Purchaser's counsel.

         4.10  Waiver of  Conditions  . If on the  respective  Closing  Date the
Borrowers  fail to tender to Purchaser the Debentures to be issued to Purchaser,
or if the  conditions  specified  in this  Section  4 have not  been  fulfilled,
Purchaser may thereupon  elect to be relieved of all further  obligations  under
this Agreement and shall (i) be paid the processing fee provided by Section 1.5,
and  (ii)  be paid  the  expense  allowance  provided  by  Section  12.1,  which
processing fee and expense  reimbursement shall be treated as liquidated damages
and as Purchaser's  sole remedy if on the respective  Closing Date the Borrowers
fail to tender to Purchaser  the  Debentures or if the  conditions  specified in
this Section 4 have not been fulfilled.  Without limiting the foregoing,  if the
conditions  specified in this Section 4 have not been  fulfilled,  Purchaser may
waive  compliance  by the  Borrowers  with any such  condition to such extent as
Purchaser,  in  Purchaser's  sole  discretion,  may  determine.  Nothing in this
Section  4.10 shall  operate to relieve any  Borrower of any of its  obligations
hereunder, or to waive any of Purchaser's rights against the Borrowers.

         5.  Covenants of the  Borrowers.  From and after the Closing  Dates and
continuing so long as any amount remains unpaid on any of the Debentures,

         5.1 Use of  Proceeds  . The  Borrowers  shall use the  proceeds  of the
Debentures  for general  corporate  purposes,  including  acquisitions,  working
capital and debt repayment.

         5.2 Corporate Existence, Etc . Each Borrower shall preserve and keep in
force and effect its  corporate  existence and good standing in the state of its
organization,  its qualification  and good standing in each  jurisdiction  where
such  qualification is required by applicable law except where the failure to so
qualify would not have a Material  Adverse Effect,  and all licenses and permits
necessary to the proper conduct of its business.

         5.3  Maintenance  of  Properties,  Etc. Each  Borrower  will  maintain,
preserve  and keep its  properties  and  assets  which are used or useful in the
conduct  of its  business  (whether  owned  in fee or  pursuant  to a  leasehold
interest) in good repair and working order,  excepting normal wear and tear, and
from time to time will make all necessary  repairs,  replacements,  renewals and
additions required to maintain the efficiency thereof.

         5.4  Nature of  Business  . None of the  Borrowers  will  engage in any
business  if, as a  result,  the  general  nature  of the  business,  taken on a
consolidated  basis,  which  would then be engaged  in by the  Company  would be
substantially  changed from the general nature of the business engaged in by the
Company on the date of this Agreement.

         5.5 Insurance . Each Borrower  will  maintain  insurance  coverage with
respect to their  respective  properties  and business in such forms and amounts
and against  such risks,  casualties  and  contingencies  as are  customary  for
corporations of comparable size and condition  (financial and otherwise) engaged
in the same or a similar business and owning and operating similar properties.

         5.6 Taxes, Claims for Labor and Materials.  The Borrowers will promptly
pay and discharge (i) all lawful taxes,  assessments and governmental charges or
levies imposed upon the respective  property or business of the Borrowers,  (ii)
all trade  accounts  payable in  accordance  with usual and  customary  business
terms, and (iii) all claims for work, labor or materials,  which if unpaid might
become a lien or charge upon any property of a Borrower; provided, the Borrowers
shall not be required to pay any such tax,  assessment,  charge,  levy,  account
payable or claim if (i) the validity,  applicability  or amount thereof is being
contested in good faith by appropriate actions or proceedings which will prevent
the  forfeiture  or  sale  of any  property  of  any  Borrower  or any  material
interference  with  the  use  thereof  by any  Borrower,  and  (ii)  each of the
Borrowers  shall set aside on its books,  reserves  deemed by it to be  adequate
with respect thereto,  and (iii) failure to pay such item individually or in the
aggregate would not constitute a Material Adverse Event.

         5.7 Compliance with Laws, Agreements,  Etc . Except where failure to do
so does not and would not  constitute a Material  Adverse  Event,  each Borrower
shall maintain its business  operations and property owned or used in connection
therewith in compliance with (i) all applicable  federal,  state and local laws,
regulations and ordinances, and such laws, regulations and ordinances of foreign
jurisdictions,  governing such business  operations and the use and ownership of
such property,  and (ii) all agreements,  licenses,  franchises,  indentures and
mortgages to which the it is a party or by which it or any of its  properties is
bound.

         5.8  ERISA  Matters  . If any  Borrower  has in  effect,  or  hereafter
institutes,  a pension plan that is subject to the  requirements  of Title IV of
ERISA (a "Plan"),  then the following  covenants shall be applicable during such
period as any such Plan shall be in effect:  (i) throughout the existence of the
Plan, the Borrower's  contributions under the Plan will meet the minimum funding
standards  required  by ERISA and the  Borrower  will not  institute  a distress
termination  of the Plan; and (ii) the Borrower will send to Purchaser a copy of
any notice of a reportable  event (as defined in ERISA)  required by ERISA to be
filed with the Labor  Department or the PBGC, at the time that such notice is so
filed.

         5.9 Books and Records:  Rights of  Inspection . Each Borrower will keep
proper books of record and account in which entries will be made of all dealings
or  transactions  of or in relation to the business and affairs of the Borrower,
in accordance with GAAP  consistently  maintained.  Each Borrower shall permit a
representative of Purchaser to visit any of its properties and inspect its books
and financial records, and will discuss its accounts,  affairs and finances with
a representative  of Purchaser,  during normal business hours, at all such times
as Purchaser may reasonably request,  and subject to Purchaser's  execution of a
confidentiality  agreement  in  form  and  substance  reasonably  acceptable  to
Purchaser.

         5.10 Reports . The  Borrowers  will furnish to Purchaser  the following
information,  which  information  shall be subject to confidential  treatment by
Purchaser:

         (a)  Monthly  Statements.  Within 30 days after the end of each  month,
beginning the month of June, 1998, monthly internal financial reports consisting
of an  unaudited  consolidated  balance  sheet  and an  unaudited  statement  of
operations for the one-month  period then ended;  (b) Quarterly  Statements.  As
soon  as  available  and in any  event  within  45  days  after  the end of each
quarterly fiscal period (except the last) of each fiscal year, copies of:

         (i)  consolidated  balance sheets of the Company as of the close of the
fiscal period then ended,  setting forth in  comparative  form the  consolidated
figures at the end of the preceding fiscal year,

         (ii)  consolidated  statements  of income of the Company for the fiscal
period then ended,  setting forth in comparative form the  consolidated  figures
for  the   corresponding   period  of  the  preceding  fiscal  year,  and  (iii)
consolidated  statements  of cash flows of the  Company  for the  portion of the
fiscal year ending with such fiscal period,  setting forth in  comparative  form
the consolidated  figures for the  corresponding  period of the preceding fiscal
year,

all in  reasonable  detail and  accompanied  by a  certificate  of an authorized
financial  officer of the Company that such financial  statements fairly present
the financial  condition and results of operations and cash flows of the Company
at and for  the  periods  presented,  subject  to  normal  year-end  adjustment;
provided,  that delivery of the Company's  quarterly report on Form 10-Q or Form
10-QSB as filed  with the SEC shall be deemed  satisfaction  of the  obligations
imposed by this Section 5.10(b);

         (c) Annual Statements.  As soon as available and in any event within 90
days after the close of each fiscal year of the Company, copies of:

         (i) consolidated  balance sheets of the Company as of the close of such
fiscal year, and

         (ii) consolidated  statements of income and consolidated  statements of
changes in  stockholders'  equity and cash flows of the  Company for such fiscal
year,

in each case setting forth in comparative form the consolidated  figures for the
preceding  fiscal  year,  all  in  reasonable   detail  and  accompanied  by  an
unqualified  report  thereon  of a firm of  independent  public  accountants  of
recognized  national standing;  provided,  that delivery of the Company's annual
report  on Form  10-K or Form  10-KSB  as  filed  with the SEC  shall be  deemed
satisfaction of the obligations imposed by this Section 5.10(c);

         (d) Special Audit Reports.  Promptly upon receipt thereof,  one copy of
each interim or special audit made by  independent  accountants  of the books of
any Borrower;

         (e) SEC and Other Reports.  Promptly upon their becoming available, one
copy of each financial statement,  report, notice or proxy statement sent by the
Company to stockholders  generally and of each periodic or current  report,  and
any  registration  statement  or  prospectus  filed  by  the  Company  with  any
securities exchange or the SEC or any successor agency, and copies of any orders
in any proceedings to which any Borrower is a party,  issued by any governmental
agency,  federal or state, having jurisdiction over the Borrower.  Each Borrower
specifically  covenants to use reasonable commercial efforts to timely file each
such item required to be filed with the SEC and each state requiring  securities
laws filings; and

         (f) Requested Information.  With reasonable promptness,  such financial
data  and  other  information  relating  to the  business  of the  Borrowers  as
Purchaser may from time to time reasonably request,  subject to Purchaser's duty
of confidentiality.

         5.11 Limitations on Debt and Obligations. Except as to

         (i)  Indebtedness  existing on the date hereof and reflected on (a) the
Company's unaudited balance sheet as of April 4, 1998, and (b) Schedule 5.11, as
the same Indebtedness may be extended or renewed or increased in accordance with
the last sentence of this Section 5.11 but not otherwise;

         (ii) the Indebtedness incurred pursuant to the Debentures;

         (iii)  accounts  payable  and  other  trade  payables  incurred  in the
ordinary course of business;

         (iv) purchase money indebtedness  incurred in the purchase of equipment
and other  property  used by the  Borrowers in the ordinary  course of business,
such purchase money indebtedness not to exceed an aggregate additional amount of
principal and accrued interest thereon of $1,000,000 at any time outstanding;

         (v) obligations of any Borrower pursuant to capitalized leases;

         (vi) Indebtedness that refinances secured Indebtedness under clause (i)
above,  provided that the collateral for such new  Indebtedness is the same type
of  collateral  for  the  refinanced  secured  Indebtedness  and  the  aggregate
principal  amount of such  Indebtedness  does not exceed the  maximum  principal
amount  outstanding  and/or  committed  under the refinanced  Indebtedness  plus
interest accrued to the date of refinancing; and

         (vii)  Indebtedness  incurred in connection  with the  acquisition of a
business  (including the assets of a business),  provided such  Indebtedness  is
secured  solely by the assets of the  business  so  acquired,  and is  otherwise
nonrecourse to each of the Borrowers;

the Company shall not, on a consolidated  basis,  incur additional  indebtedness
which is senior to or pari passu with the  Debentures  without the prior written
consent of Purchaser.  Notwithstanding  the foregoing,  the aggregate  principal
amount of the  Indebtedness of the Borrowers under the Amended and Restated Loan
and Security  Agreement dated as of January 27, 1998,  between the Borrowers and
the Senior Lender (the "Senior Credit Agreement"), may be increased to an amount
not to  exceed,  at the time of any  determination  thereof,  the sum of (i) the
greater  of (A)  $15,000,000,  or (B) 85% of the  Inventory  (as  defined in the
Senior  Credit  Agreement)  of the  Borrowers  as  reflected  in the most recent
borrowing base certificate delivered by the Borrowers to the Senior Lender, plus
(ii) $1,000,000.

         5.12  Guaranties . Without the prior written  consent of Purchaser,  no
Borrower will become or be liable in respect of any Guaranty  except  Guaranties
by the Borrowers which are limited in maximum financial  exposure to the amounts
set forth in, and are incurred in  compliance  with,  the  provisions of Section
5.11 of this Agreement.

         5.13  Limitation  on Liens .  Without  the  prior  written  consent  of
Purchaser,  no  Borrower  will  create or incur,  or suffer to be incurred or to
exist, any mortgage, pledge, security interest,  encumbrance,  lien or charge of
any kind (collectively, "Liens") on its property or assets, whether now owned or
hereafter  acquired,  or upon any income or profits  therefrom,  or transfer any
property for the purpose of subjecting the same to the payment of obligations in
priority to the payment of its general creditors, or acquire or agree to acquire
any property or assets upon conditional sales agreement or other title retention
devices,  except  those  Liens which exist as of the date hereof as set forth on
Schedule  2.14,  Liens  securing the Senior Debt,  Liens on accounts  receivable
and/or  inventory  of the Company  permitted  by Section  5.11,  Liens  securing
Indebtedness permitted by Section 5.11(vi), and except:

         (a)  purchase  money  liens  on and  security  interests  in  equipment
hereafter acquired securing  Indebtedness  permitted by Section 5.11(iv) of this
Agreement,  provided that such liens and security  interests  attach only to the
equipment so acquired and do not encumber any other property of any Borrower;

         (b) liens for taxes (excluding  federal and state income taxes) not yet
payable or being  contested  in good faith by  appropriate  proceedings  and for
which  reserves  determined  in  accordance  with GAAP have been provided on the
books of the Borrowers;

         (c) mechanics', materialmen's, warehousemen's, landlords', carriers' or
other like liens  arising  in the  ordinary  course of  business,  arising  with
respect to obligations which are not overdue for a period longer than 90 days or
which are being contested in good faith by appropriate proceedings and for which
reserves  determined in accordance  with GAAP have been provided on the books of
the Borrowers;

         (d)  deposits or pledges to secure the  performance  of bids,  tenders,
contracts,  leases, public or statutory  obligations,  surety or appeal bonds or
other  deposits or pledges for purposes of a like general nature or given in the
ordinary course of business by a Borrower;

         (e) other encumbrances  consisting of zoning  restrictions,  easements,
restrictions  on the use of real property or minor  irregularities  in the title
thereto,  which  do not  arise  in  connection  with the  borrowing  of,  or any
obligation  for the  payment  of,  money and  which,  in the  aggregate,  do not
materially detract from the value of the premises or the business, properties or
assets of any Borrower; and

         (f) liens securing term debt  financing  provided to the Company by Eco
Leasing Corp., and secured by part or all of the Borrowers' equipment.

         5.14  Restricted  Payments . Except as set forth on Schedule  5.14,  no
Borrower  shall,  without the prior  written  consent of Purchaser and except as
hereinafter provided:

         (a) declare or pay any  dividends,  either in cash or property,  on any
shares  of  its  capital  stock  of  any  class,   except   dividends  or  other
distributions payable solely in shares of Common Stock of the Company; or

         (b) directly or indirectly, or through any Affiliate,  purchase, redeem
or retire any shares of its capital stock of any class or any  warrants,  rights
or options to purchase or acquire any shares of its capital stock (other than in
exchange for or out of the net proceeds to the Borrower  from the  substantially
concurrent issue or sale of other shares of capital stock or warrants, rights or
options to purchase or acquire any shares of its capital stock); or

         (c)  make  any  other  payment  or  distribution,  either  directly  or
indirectly or through any Subsidiary, in respect of its capital stock, provided,
that distributions from any Borrower to another Borrower, shall be permitted; or

         (d) make any payment or distribution,  either directly or indirectly or
through any Affiliate,  with respect to any  indebtedness of a Borrower,  to any
Affiliate of the Borrower.

         5.15 Investments . The Borrowers will not make any Investments  outside
the ordinary course of business, without the prior written consent of Purchaser,
except:

         (a) Investments in direct  obligations of the United States of America,
or any agency or instrumentality of the United States of America, the payment or
guaranty of which  constitutes a full faith and credit  obligation of the United
States of  America,  in either case  maturing in twelve  months or less from the
date of acquisition thereof;

         (b)  Investments in  certificates  of deposit  maturing within one year
from the date of origin,  issued by a bank or trust company  organized under the
laws of the United  States or any state  thereof,  having  capital,  surplus and
undivided  profits   aggregating  at  least  $100,000,000  and  whose  long-term
certificates of deposit are, at the time of acquisition  thereof by Company or a
Subsidiary,  rated AA or better by Standard & Poor's Corporation or AA or better
by Moody's Investors Service, Inc.;

         (c)  Investments in commercial  paper maturing in 270 days or less from
the date of issuance  which,  at the time of  acquisition  by the Company or any
Subsidiary,  is accorded  the highest  rating by Standard & Poor's  Corporation,
Moody's Investors Service,  Inc. or another nationally  recognized credit rating
agency of similar standing;

         (d) Loans or advances in the usual and  ordinary  course of business to
officers,  directors  and  employees  for expenses  (including  moving  expenses
related to a transfer) incidental to carrying on the business of the Borrowers;

         (e)  receivables  arising  from the sale of goods and  services  in the
ordinary course of business;

         (f) acquisitions, mergers, and consolidations permissible under Section
5.16(a)(ii); and

         (g) money market  mutual funds of the quality  offered by Fidelity,  T.
Rowe Price, or similar organizations.

         5.16 Mergers, Consolidations and Sales of Assets .

         (a) Without the prior written  consent of Purchaser,  no Borrower shall
(i) consolidate  with or be a party to a merger or share exchange with any other
corporation,  or (ii) sell, lease or otherwise dispose of all or any substantial
part (as defined in paragraph (d) of this Section 5.16) of its assets; provided,
however, that:

         (i) any Borrower may merge or  consolidate  with or into the Company or
any wholly-owned  Subsidiary so long as in any merger or consolidation involving
the Company, the Company shall be the surviving or continuing corporation; and

         (ii) the Company may  consolidate or merge with any other  corporation,
or  acquire  all or a  substantial  portion  of the assets or stock of any other
entity,  provided that such  corporation  or entity is engaged  primarily in the
Company's  general line of business on a consolidated  basis as conducted on the
date hereof,  and further  provided  that (A) Company  shall be the surviving or
continuing  corporation,  (B) at the time of such  consolidation  or  merger  or
acquisition  and after  giving  effect  thereto,  no Default or Event of Default
shall have  occurred  and be  continuing,  (C) such  consolidation  or merger or
acquisition shall be deemed in the good faith estimate of the Board of Directors
to be a  consolidation  or  merger or  acquisition  that  will be  accretive  to
earnings  per  share  not  later  than the  second  fiscal  year  following  the
consolidation  or merger,  and (D) such  consolidation  or merger or acquisition
shall be approved unanimously by the Company's Board of Directors; and

         (iii) any Borrower may sell,  lease or otherwise  dispose of all or any
substantial  part  of its  assets  to the  Company  or  any  other  Wholly-owned
Subsidiary.

         (b) Without the prior written  consent of Purchaser,  no Borrower other
than the Company shall issue or sell any shares of stock of any class (including
as "stock" for the  purposes  of this  Section  5.16,  any  warrants,  rights or
options to purchase or otherwise acquire stock or other securities  exchangeable
for or  convertible  into stock) of such  Borrower to any person  other than the
Company  or a  Wholly-owned  Subsidiary,  except for the  purpose of  qualifying
directors.

         (c) Without the prior written  consent of  Purchaser,  the Company will
not sell, transfer or otherwise dispose of any shares of stock in any Subsidiary
(except to qualify  directors) or any  indebtedness of any Subsidiary,  and will
not permit any Subsidiary to sell,  transfer or otherwise  dispose of (except to
the  Company  or  a  Wholly-owned   Subsidiary)  any  shares  of  stock  or  any
indebtedness of any other Subsidiary, unless all of the following conditions are
met:

         (i) simultaneously with such sale, transfer or disposition,  all shares
of stock  and all  indebtedness  of such  Subsidiary  at the  time  owned by the
Company and by every other Subsidiary shall be sold,  transferred or disposed of
as an entirety;

         (ii) the Board of Directors of the Company  shall have  determined,  as
evidenced  by a  resolution  thereof,  that  the  retention  of such  stock  and
indebtedness is no longer in the best interests of the Company;

         (iii) such stock and  Indebtedness  is sold,  transferred  or otherwise
disposed of to a person, for a cash consideration and on terms reasonably deemed
by the Board of Directors to be adequate and satisfactory;

         (iv) the  Subsidiary  being  disposed of shall not have any  continuing
investment  in the  Company  or any other  Subsidiary  not being  simultaneously
disposed of; and

         (v) such sale or other  disposition does not involve a substantial part
(as hereinafter defined) of the assets of the Company and its Subsidiaries taken
as a whole.

Provided, that,  notwithstanding this Section 5.16(c), without the prior written
consent of Purchaser,  no Borrower shall sell, transfer, or otherwise dispose of
any  shares of stock or other  equity  interest  of any other  Borrower,  or any
indebtedness  of  any  other  Borrower,   except  sales,   transfers,  or  other
dispositions between Borrowers.

         (d) As used in this Agreement,  a sale,  lease or other  disposition of
assets shall be deemed to be a  "substantial  part" of the assets of the Company
and its  Subsidiaries  only if the book value of such assets,  when added to the
book value of all other  assets  sold,  leased or  otherwise  disposed of by the
Company and its Subsidiaries  (other than in the ordinary course of business and
other than  expressly  permitted by this  Section  5.16) during the twelve month
period ending on the date of such sale, lease or other  disposition,  exceeds 25
percent  of the  consolidated  net  tangible  assets  of  the  Company  and  its
Subsidiaries determined as of the end of the immediately preceding fiscal year.

         5.17  Transactions  with  Affiliates  . Except as set forth on Schedule
5.17,  without the prior written  consent of Purchaser,  the Borrowers shall not
enter into or be a party to any  transaction  or  arrangement  with any officer,
director or Affiliate  (including,  without limitation,  the purchase from, sale
to, or exchange of property with, or the rendering of any service by or for, any
Affiliate),  except in the  ordinary  course of and  pursuant to the  reasonable
requirements  of the Borrowers'  business and upon fair and reasonable  terms no
less  favorable  to the  Borrowers  than could be  obtained  in an  arm's-length
transaction with a person other than an Affiliate, in each case as determined in
good faith by a majority of the disinterested directors of the Company.

         5.18 Notice . The Borrowers  shall promptly upon the discovery  thereof
give written  notice to Purchaser of (i) the  occurrence of any Default or Event
of Default under this Agreement,  (ii) the occurrence of any default or event of
default under any other material  agreement  providing for  Indebtedness  of any
Borrower or under any material capitalized lease obligation,  (iii) any material
actions,  suits or proceedings  instituted by any person against any Borrower or
affecting any of their assets,  or (iv) any  investigation  initiated by, or any
dispute between and any  governmental  regulatory body, on the one hand, and any
Borrower,  on the other hand, which dispute might materially  interfere with the
normal operations of the Borrowers;  provided, however, that Purchaser shall not
disclose any such information provided in (iii) or (iv) above to any third party
other than  Purchaser's  counsel  and except to the  extent  required  by law or
otherwise authorized by the Company.

         5.19 Board of Directors  Observer Rights.  For so long as the Purchaser
or any Affiliate of Purchaser owns  Debentures  representing at least 25% of the
original  principal  amount of the  Debentures,  the  Company  shall  invite one
representative of Purchaser to attend, at the Company's expense, all meetings of
the Company's  Board of Directors and all  committees of the Company's  Board of
Directors in a nonvoting  observer capacity and, in this respect,  shall provide
such representative  copies of all notices and meeting agenda in advance of such
meetings and shall permit such  representative to review all documents and other
materials provided to directors at such meetings. The Company shall also provide
Purchaser,  in advance,  with copies of all actions  proposed to be taken by the
Board of Directors in lieu of meeting. Purchaser shall execute a confidentiality
and  nondisclosure  agreement  with  respect to any  information  obtained by or
provided to Purchaser's representative.

         5.20 Annual Plan. The Board of Directors  shall adopt no later than the
thirtieth day of each fiscal year, a financial plan for the Company, which shall
include  at  least a  projection  of  income  and  expenses  (including  capital
expenditures)  and a projected  cash flows  statement  for each fiscal period in
such fiscal year,  and a projected  balance sheet as of the end of each month in
such fiscal  year (the  "Annual  Plan").  The Annual Plan may only be amended or
revised, in any material manner, with the approval of the Board of Directors.

         5.21 Further Assurances.  The Borrowers will take and cause to be taken
all  actions  reasonably  requested  by  Purchaser  to effect  the  transactions
contemplated   by  this  Agreement  and  the  other  Operative   Documents.   6.
Subordination of Debentures.

         6.1  Subordination.  The  indebtedness  evidenced  by  the  Debentures,
including  principal and interest,  shall be subordinate and junior to the prior
payment of the indebtedness of the Borrowers to the Senior Lender as provided by
the  Subordination  Agreement,  but otherwise the indebtedness  evidenced by the
Debentures shall not be subordinate and junior to the prior payment of any other
indebtedness of the Borrowers for borrowed money. The indebtedness  evidenced by
the Debentures shall be senior in right of payment to all other  Indebtedness of
the  Borrowers  incurred  or issued  after the Closing  Date which is  expressly
stated to be subordinate or junior in any respect to other  Indebtedness  of the
Borrowers.

         6.2 Subrogation. Upon the prior payment in full of all Senior Debt, the
Purchaser shall be subrogated to the rights of the holders of the Senior Debt to
receive payments or  distributions of assets of the Borrowers  applicable to the
Senior Debt until all amounts owing on the Debentures shall be paid in full, and
for the  purpose  of such  subrogation,  no  payments  or  distributions  to the
Purchaser  otherwise  payable or  distributable  to the  holders of Senior  Debt
shall, as between the Borrowers, its creditors, other than the holders of Senior
Debt, and  Purchaser,  be deemed to be payment by the Borrowers to or on account
of the Debentures, it being understood that the provisions of this Section 6 are
and are  intended  solely for the purpose of  defining  the  relative  rights of
Purchaser,  on the one hand,  and the holders of the Senior  Debt,  on the other
hand.

         6.3  Borrowers'  Obligations  Not Impaired.  Nothing  contained in this
Section 6 or in the  Debentures is intended to or shall  impair,  as between the
Borrowers and Purchaser,  the obligation of each Borrower, which is absolute and
unconditional,  joint and several,  to pay the  Purchaser  the  principal of and
interest on the  Debentures as and when the same shall become due and payable in
accordance with the terms of the  Debentures,  or is intended to or shall affect
the relative  rights of the Purchaser  other than with respect to the holders of
the Senior  Debt,  nor,  except as  expressly  provided in this Section 6, shall
anything  herein or therein  prevent the Purchaser from  exercising all remedies
otherwise permitted by applicable law upon the occurrence of an Event of Default
under this Agreement or under the Debentures.

         7. [Reserved].

         8. Restrictions on Transfer; Registration Rights.

         8.1 Legends;  Restrictions on Transfer. Neither the Debentures, nor the
Warrants, nor the shares of Common Stock issuable upon exercise of Warrants have
been  registered  under the Securities Act or any state  securities  laws.  Each
Debenture  and  Warrant  issued  pursuant  to  this  Agreement  and  each  stock
certificate   issued  upon   exercise  of  Warrants   shall  bear  a  legend  in
substantially the following form:

                  THE  SECURITIES  REPRESENTED  HEREBY  HAVE BEEN  ACQUIRED  FOR
                  INVESTMENT AND HAVE NOT BEEN  REGISTERED  UNDER THE SECURITIES
                  ACT OF 1933, AS AMENDED,  OR ANY APPLICABLE  STATE  SECURITIES
                  LAW.  THESE  SECURITIES  MAY NOT BE  TRANSFERRED  WITHOUT SUCH
                  REGISTRATION OR EXEMPTION THEREFROM.

         8.2  Registration  Rights.  The Purchaser shall be entitled to register
Common Stock issuable upon exercise of Warrants as provided in the  Registration
Rights Agreement in the form of Exhibit J.

         9. Events of Default; Remedies.

         9.1  Events of  Default . The  occurrence  of any one of the  following
shall constitute an "Event of Default" under this Agreement:

         (a) Default  shall  occur in the  payment of interest on any  Debenture
when the same shall have become due,  provided,  that any such default  shall be
curable  within two  Business  Days if the failure to make such payment when due
was caused by a financial  institution's  error in effecting an automatic  debit
transaction against an account containing sufficient funds; or

         (b) Default  shall occur in the making of any payment of the  principal
of any  Debenture  or the  premium,  if any,  thereon  at the  expressed  or any
accelerated  maturity date or at any date fixed by the Borrowers for prepayment,
provided, that any such default shall be curable within two Business Days if the
failure to make such  payment  when due was caused by a financial  institution's
error in effecting an automatic debit transaction  against an account containing
sufficient funds; or

         (c)  Default  shall  be  made in the  payment  of the  principal  of or
interest on any  Indebtedness  (other than the  Debentures)  of any  Borrower in
excess of $1,000,000 and such default shall continue beyond the period of grace,
if any, allowed with respect thereto; or

         (d) [Reserved]; or

         (e)  Default  shall  occur  in the  observance  or  performance  of any
covenant or agreement  contained  in Sections  5.11 through 5.20 hereof which is
not remedied within 30 days; or

         (f) Default shall occur in the  observance or  performance of any other
provision  of this  Agreement  which is not  remedied  within 30 days  after the
earlier of (i) the date on which either any Borrower first obtains  knowledge of
such default,  and (ii) the date on which written notice thereof is given to the
Borrowers by the holder of any Debenture; or

         (g) Any  representation  or warranty made by the Borrowers  herein,  or
made by any Borrower in any statement or certificate  furnished by such Borrower
in  connection  with  the  consummation  of the  issuance  and  delivery  of the
Debentures  or  furnished by such  Borrower  pursuant  hereto,  is untrue in any
material respect as of the date of the issuance or making thereof and would have
a Material  Adverse  Effect,  subject to the  limitations on survival of Section
12.5; or

         (h) Final  judgments  for the  payment  of money in  uninsured  amounts
aggregating  in excess of  $100,000,  are  outstanding  against any  Borrower or
against any property or assets of such  Borrower  and any one of such  judgments
has remained unpaid, unvacated,  unbonded or unstayed by appeal or otherwise for
a period of 30 days from the date of its entry; or

         (i) Any Borrower becomes insolvent or bankrupt, is generally not paying
its  debts  as they  become  due or  makes  an  assignment  for the  benefit  of
creditors,  or any  Borrower  applies for or consents  to the  appointment  of a
custodian,  trustee,  liquidator,  or  receiver  or for  the  major  part of its
property; or

         (j) A custodian,  trustee, liquidator, or receiver is appointed for any
Borrower  or for a  substantial  part of its  property  (as  defined  by Section
5.16(d)) and is not discharged within 60 days after such appointment; or

         (k) Bankruptcy, reorganization,  arrangement or insolvency proceedings,
or other  proceedings for relief under any bankruptcy or similar law or laws for
the relief of  debtors,  are  instituted  by or against  any  Borrower,  and are
consented to or are not dismissed within 60 days after such institution.

         (l) James H. Levi shall resign or be  terminated,  other than for cause
and  other  than as a result  of death or  disability,  as  President  and Chief
Executive Officer of the Company,  and a successor acceptable to Purchaser shall
not have been  elected  within 90 days after such  resignation  or  termination;
provided,  that if no such  successor is elected,  an Event of Default  shall be
deemed to have occurred and have been continuing from and after the date of such
resignation or termination.

         (m) Except as set forth on Schedule  9.1(m),  James H. Levi,  or any of
his Affiliates,  shall,  without  Purchaser's prior written consent,  either (i)
sell,  exchange,  transfer,  or otherwise dispose of any shares of the Company's
Common Stock at a price less than $5.00 per share  (adjusted  for stock  splits,
stock  dividends,  combinations of shares,  recapitalizations,  or other similar
events occurring  hereafter),  or (ii) sell,  exchange,  transfer,  or otherwise
dispose  of  more  than  10%  of  their  aggregate  holdings  of  the  Company's
outstanding Common Stock in any calendar year.

         9.2 Remedies Upon Default .

         (a) If an Event of Default  shall occur,  and for so long as such Event
of Default  continues,  the interest rate on the Debentures shall increase by 7%
per annum, that is, to 19.00% per annum, until such Event of Default is cured or
waived.

         (b) Purchaser shall be entitled to appoint an additional representative
to attend,  at the Company's  expense,  all meetings of the  Company's  Board of
Directors and all committees of the Company's  Board of Directors in a nonvoting
observer capacity and, in this respect, shall provide such representative copies
of all notices and meeting  agenda in advance of such  meetings and shall permit
such  representative  to review all  documents and other  materials  provided to
directors  at such  meetings.  The  Company  shall also  provide  Purchaser,  in
advance,  with  copies  of all  actions  proposed  to be taken  by the  Board of
Directors in lieu of meeting.  Purchaser  shall  execute a  confidentiality  and
nondisclosure  agreement with respect to any information obtained by or provided
to Purchaser's representative.

         (c) When any Event of  Default  has  occurred,  or if the holder of any
Debenture  or of any other  evidence of  indebtedness  of the Company  gives any
notice or takes any other action with respect to a reasonably  claimed  default,
the Company  agrees to give notice  within three  Business Days of such event to
all holders of the Debentures then outstanding.

         9.3 Acceleration of Maturities . When any Event of Default described in
paragraph  (a), (b) or (c) of Section 9.1 has occurred  and is  continuing,  any
holder  of any  Debenture  may,  and when  any  Event of  Default  described  in
paragraphs  (d) through  (i),  inclusive,  and (l) through  (m),  inclusive,  of
Section 9.1 has occurred and is continuing, the holder or holders of 50% or more
of the principal  amount of Debentures at the time outstanding may, by notice to
the  Borrowers,  declare the entire  principal  and all interest  accrued on all
Debentures to be, and all Debentures shall thereupon  become,  forthwith due and
payable,  without any presentment,  demand, protest or other notice of any kind,
all of which are hereby expressly waived. When any Event of Default described in
paragraph  (j) or  (k)  of  Section  9.1  has  occurred,  then  all  outstanding
Debentures shall immediately become due and payable without presentment,  demand
or notice  of any  kind,  all of which are  hereby  expressly  waived.  Upon the
Debentures  becoming  due and  payable  as a result of any Event of  Default  as
aforesaid, the Borrowers will forthwith pay to the holders of the Debentures the
entire principal and interest accrued on the Debentures. No course of dealing on
the part of any  Debenture  holder  nor any delay or  failure on the part of any
Debenture  holder to exercise any right shall  operate as a waiver of such right
or otherwise prejudice such holder's rights, powers and remedies.  Each Borrower
further agrees,  to the fullest extent permitted by law, to pay to the holder or
holders  of  the  Debentures  all  costs  and  expenses,   including  reasonable
attorneys'  fees,  incurred by them in the collection of any Debentures upon any
Event of Default hereunder or thereon.

         9.4 Joint and Several  Obligations . The  obligations  of the Borrowers
under this Agreement,  the Debentures,  and the other Operative  Documents,  are
joint and several.  Each of the Borrowers shall be fully responsible for payment
and performance of such obligations.

         10. Amendments, Waivers and Consents.

         10.1 Consent Required.  Any term,  covenant,  agreement or condition of
this  Agreement  may, with the consent of the Company,  be amended or compliance
therewith may be waived (either generally or in a particular instance and either
retroactively or prospectively),  if the Company shall have obtained the consent
in  writing  of the  holders of at least 50% in  aggregate  principal  amount of
outstanding Debentures; provided that without the written consent of the holders
of all  of the  Debentures  then  outstanding,  no  such  waiver,  modification,
alteration  or amendment  shall be  effective  (i) which will change the time of
payment of the  principal  of or the  interest  on any  Debenture  or reduce the
principal amount thereof or change the rate of interest thereon, (ii) which will
change any of the  provisions  with  respect to optional  prepayments,  or (iii)
which will  change the  percentage  of holders  of the  Debentures  required  to
consent to any such  amendment,  modification or waiver of any of the provisions
of Section 9 or Section 10.

         10.2 Solicitation of Debenture Holders . No Borrower shall, directly or
indirectly,  pay  or  cause  to be  paid  any  remuneration,  whether  by way of
supplemental  or additional  interest,  fee or  otherwise,  to any holder of the
Debentures as consideration  for or as an inducement to the entering into by any
holder of the  Debentures  of any  waiver or  amendment  of any of the terms and
provisions of this Agreement,  unless such remuneration is concurrently offered,
on the  same  terms,  ratably  to the  holders  of  all of the  Debentures  then
outstanding.

         10.3 Effect of Amendment or Waiver . Any such amendment or waiver shall
apply equally to all of the holders of the  Debentures and shall be binding upon
them, upon each future holder of any Debenture, and upon the Borrowers,  whether
or not such  Debenture  shall have been marked to  indicate  such  amendment  or
waiver. No such amendment or waiver shall extend to or affect any obligation not
expressly amended or waived or impair any right consequent thereon.

         11. Interpretation of Agreement; Definitions.

         11.1 Definitions. As used herein,

         "Affiliate"  means any person (i) which directly or indirectly  through
one or more  intermediaries  controls,  or is controlled  by, or is under common
control with, the Company, (ii) which beneficially owns or holds 10 % or more of
any  class  of the  Voting  Stock of the  Company,  or (iii) 10 % or more of the
Voting Stock (or in the case of a person which is not a corporation, 10% or more
of the equity interest) of which is beneficially owned or held by the Company or
a Subsidiary.

         "Business  Day" means any day other than a Saturday,  Sunday,  or other
day on which banks in Tennessee or Missouri are authorized to close.

         "Change in  Control"  means (i) when any person or entity,  including a
"group" as defined in Section  13(d)(3) of the Securities  Exchange Act of 1934,
as amended,  other than the Company or a wholly-owned  subsidiary thereof or any
employee  benefit  plan of the Company or any of its  subsidiaries,  becomes the
beneficial owner of the Company's  securities having 50% or more of the combined
voting power of the then outstanding  securities of the Company that may be cast
for the  election  of  directors  of the  Company  (other than as a result of an
issuance  of  securities  initiated  by the  Company in the  ordinary  course of
business),  or (ii) two-thirds of the Company's Board of Directors is removed or
not re-elected.

         The term "control" (including the terms "controlling,"  "controlled by"
and "under common control") means the possession, directly or indirectly, of the
power to direct or cause the  direction  of the  management  and  policies  of a
person,  whether  through  the  ownership  of  Voting  Stock,  by  contract,  or
otherwise.

         "Default" means any event or condition,  the occurrence of which would,
with the lapse of time or the giving of notice, or both,  constitute an Event of
Default as defined in Section 9. 1.

         "ERISA" means the Employee  Retirement  Income Security Act of 1974, as
amended  and  any  successor  statute  of  similar  import,  together  with  the
regulations thereunder,  in each case as in effect from time to time. References
to sections of ERISA shall be construed to also refer any successor sections.

         "Exercise  Price"  means the  Exercise  Price per share of Common Stock
issuable upon exercise of the Warrants,  as defined by the Initial Warrant,  the
Additional Warrant, and the Contingent Warrants, as applicable.

         "Fair Market  Value" per share of common stock means (i) in the case of
a security  listed or admitted to trading on any national  securities  exchange,
the last reported sale price,  regular way (as determined in accordance with the
practices of such exchange),  on each day, or if no sale takes place on any day,
the last reported sale price,  regular way) as determined in accordance with the
practices of such exchange) on the immediately preceding trading day (and in the
case of a security traded on more than one national securities exchange, at such
price upon the exchange on which the volume of trading  during the last calendar
year was the  greatest),  (ii) in the case of a  security  not  then  listed  or
admitted to trading on any national securities exchange, the average closing bid
price of the security for the 20 trading days  preceding  such day, and (iii) in
the case of a security not then listed or admitted to trading on any  securities
exchange and as to which no such reported sale price or bid and asked prices are
available,  the average of the  reported  high bid and low asked  prices on such
day, as reported by a reputable  quotation service,  or The Wall Street Journal,
or if there are no bids and asked  prices on such day,  the  average of the high
bid and low asked prices, as so reported,  on the most recent day (not more than
30 days prior to the date in question) for which prices have been so reported.

         "Guaranties"   by  any  person  means  all   obligations   (other  than
endorsements  in the ordinary  course of business of negotiable  instruments for
deposit or collection) of such person  guaranteeing,  or in effect guaranteeing,
any Indebtedness, dividend or other obligation of any other person (the "primary
obligor") in any manner,  whether  directly or  indirectly,  including,  without
limitation,  all  obligations  incurred  through  an  agreement,  contingent  or
otherwise,  by such person:  (i) to purchase such  Indebtedness or obligation or
any property or assets constituting security therefor, (ii) to advance or supply
funds (A) for the purchase or payment of such Indebtedness or obligation, (B) to
maintain  working  capital or other balance sheet  condition or (C) otherwise to
advance or make available funds for the purchase or payment of such Indebtedness
or  obligation,  or (iii) to lease  property or to purchase  securities or other
property or  services  primarily  for the purpose of assuring  the owner of such
Indebtedness or obligation of the ability of the primary obligor to make payment
of the Indebtedness or obligation,  or (iv) otherwise to assure the owner of the
Indebtedness  or  obligation  of the  primary  obligor  against  loss in respect
thereof.  For the  purposes of all  computations  made under this  Agreement,  a
Guaranty in respect of any Indebtedness for borrowed money shall be deemed to be
Indebtedness  equal to the principal  amount of such  Indebtedness  for borrowed
money  which  has been  guaranteed,  and a  Guaranty  in  respect  of any  other
obligation or liability or any dividend shall be deemed to be Indebtedness equal
to the maximum aggregate amount of such obligation, liability or dividend.

         "Hazardous Substance" means any hazardous or toxic material,  substance
or waste,  pollutant or contaminant  which is regulated under any statute,  law,
ordinance, rule or regulation of any local, state, regional or Federal authority
having jurisdiction over the property of the Company and its Subsidiaries or its
use, including but not limited to any material, substance or waste which is: (i)
defined  as a  hazardous  substance  under  Section  311  of the  Federal  Water
Pollution  Control Act (33 U.S. C. SS 1317. 1) as amended;  (ii)  regulated as a
hazardous  waste under  Section 1004 or Section 3001 of the Federal  Solid Waste
Disposal  Act, as amended by the  Resource  Conservation  and  Recovery  Act (42
U.S.C. SS 6901 et seq.) as amended; (iii) defined as a hazardous substance under
Section  101 of  the  Comprehensive  Environmental  Response,  Compensation  and
Liability  Act (42  U.S.C.  SS 9601 et  seq.) as  amended;  or (iv)  defined  or
regulated  as a  hazardous  substance  or  hazardous  waste  under  any rules or
regulations promulgated under any of the foregoing statutes.

         "Indebtedness" of any person means and includes all obligations of such
person which in accordance with GAAP shall be classified upon a balance sheet of
such person as  liabilities  of such person,  and in any event shall include all
(i) obligations of such person for borrowed money or which have been incurred in
connection with the acquisition of property or assets,  (ii) obligations secured
by any lien or other charge upon  property or assets owned by such person,  even
though  such  person has not  assumed or become  liable for the  payment of such
obligations,  (iii) obligations created or arising under any conditional sale or
other  title  retention  agreement  with  respect to  property  acquired by such
person,  notwithstanding  the fact that the rights and  remedies  of the seller,
lender or lessor  under such  agreement  in the case of default  are  limited to
repossession or sale or property,  (iv) capitalized  rentals, and (v) Guaranties
of obligations of others of the character referred to in this definition.

         "Investments" means all investments, in cash or by delivery of property
made, directly or indirectly in any person,  whether by acquisition of shares of
capital  stock,  indebtedness  or other  obligations  or  securities or by loan,
advance, capital contribution or otherwise; provided, however that "Investments"
shall not mean or include routine investments in property to be used or consumed
in the ordinary course of business.

         "Material  Adverse  Event" means any event or  circumstance,  or set of
events or circumstances,  individually or collectively, that reasonably could be
expected  to result in any (i)  material  adverse  effect  upon the  validity or
enforceability  of any of the  Operative  Documents,  or (ii)  material  adverse
effect on the  financial  condition or results of  operations of the Company and
its Subsidiaries,  taken as a whole ( either a "Material  Adverse  Effect"),  or
(iii) material default or potential  material default under any of the Operative
Documents.

         "Person"  means  an  individual,   partnership,   corporation,  limited
liability  company,  joint  venture,  sole  proprietorship,  trust or any  other
unincorporated  organization  or  business  association,  and  a  government  or
government agency or political subdivision thereof.

         "Plan"  means a  "pension  plan,"  as such  term is  defined  in ERISA,
established  or maintained by the Company or any ERISA  Affiliate or as to which
the Company or any ERISA  Affiliate  contributed or is a member or otherwise may
have any liability.

         "Registration Rights Agreement" means the Registration Rights Agreement
between the Company and the Purchaser of even date herewith.

         "Security"  has the same meaning as in Section  2(1) of the  Securities
Act of 1933, as amended.

         "Senior  Debt" means the  indebtedness  of the  Borrowers to the Senior
Lender as defined by the Subordination Agreement.

         "Senior Lender" means BankAmerica Business Credit, Inc.

         "Subordination  Agreement" means the  Subordination  Agreement  between
Purchaser and BankAmerica Business Credit, Inc.

         The term "subsidiary"  means, as to any particular parent  corporation,
any  corporation of which more than 50% (by number of votes) of the Voting Stock
shall be owned by such parent  corporation and/or one or more corporations which
are themselves  subsidiaries of such parent  corporation.  The term "Subsidiary"
shall mean a subsidiary of the Company.

         "Voting Stock" means  securities of any class or classes the holders of
which are  ordinarily,  in the  absence of  contingencies,  entitled  to elect a
majority of the corporate directors (or persons performing similar functions).

         "Warrants" means the Initial Warrant,  the Additional Warrant,  and the
Contingent Warrants.

         "Wholly-owned" when used in connection with any Subsidiary shall mean a
Subsidiary  of which all of the issued and  outstanding  shares of stock (except
shares required as directors'  qualifying  shares) shall be owned by the Company
and/or one or more of its Subsidiaries.

         11.2 Accounting Principles . Where the character or amount of any asset
or  liability or item of income or expense is required to be  determined  or any
consolidation  or other  accounting  computation  is required to be made for the
purposes of this  Agreement,  the same shall be done in accordance with GAAP, to
the extent  applicable,  except where such principles are inconsistent  with the
requirements of this Agreement.

         11.3  Directly or  Indirectly . Where any  provision in this  Agreement
refers to action to be taken by any person,  or which such person is  prohibited
from taking such provision shall be applicable whether the action in question is
taken directly or indirectly by such person.

         12. Miscellaneous.

         12.1  Expenses,  Stamp Tax Indemnity . Whether or not the  transactions
herein  contemplated  shall  be  consummated,  the  Borrowers  agree  to  pay to
Purchaser (i) Purchaser's out-of-pocket expenses in connection with the entering
into of this Agreement and the  consummation  of the  transactions  contemplated
hereby,  including  but  not  limited  to  the  reasonable  fees,  expenses  and
disbursements of Purchaser's  counsel,  up to a maximum of $40,000,  and (ii) so
long as Purchaser holds any of the Debentures, all such expenses relating to any
amendment,  waiver or consent pursuant to the provisions  hereof (whether or not
the same are actually executed and delivered),  including,  without  limitation,
any amendments,  waivers or consents resulting from any work-out,  restructuring
or similar  proceedings  relating  to the  performance  by any  Borrower  of its
obligations under this Agreement and the Debentures. The Borrowers also agree to
pay and hold  Purchaser  harmless  against any and all liability with respect to
stamp and other  taxes,  if any,  which may be  payable in  connection  with the
execution and delivery of this Agreement or the  Debentures,  whether or not any
Debentures are then  outstanding.  The Borrowers  agree to protect and indemnify
Purchaser  against any liability for any and all brokerage fees and  commissions
payable or claimed to be payable to any person as a result of any actions of the
Borrowers or their agents in connection  with the  transactions  contemplated by
this Agreement.

         12.2 Powers and Rights Not Waived;  Remedies  Cumulative  . No delay or
failure on the part of the holder of any  Debenture in the exercise of any power
or right  shall  operate  as a waiver  thereof;  nor shall any single or partial
exercise of the same  preclude  any other or further  exercise  thereof,  or the
exercise of any other power or right.  The rights and  remedies of the holder of
any Debenture are  cumulative to and are not exclusive of any rights or remedies
any such  holder  would  otherwise  have,  and no  waiver or  consent,  given or
extended  hereunder,  shall  extend to or  affect  any  obligation  or right not
expressly waived or consented to.

         12.3 Notices . All  communications  provided for hereunder  shall be in
writing and shall be delivered  personally,  or mailed by registered mail, or by
prepaid  overnight  air  courier,  or by facsimile  communication,  in each case
addressed:

         If to Purchaser:   Tandem  Capital,  Inc. 
                            500 Church  Street,  Suite 200
                            Nashville, Tennessee 37219 
                            Attention: Craig Macnab 
                            Facsimile No.: 615-726-1208

         with a copy to:    C. Christopher Trower, Esq.
                            3159 Rilman Road, N.W.
                            Atlanta, Georgia  30327-1503
                            Facsimile No.:  404-816-6854

          If to the Borrowers:

                            The Great Train Store Company
                            14180 Dallas Parkway -- Suite 618
                            Dallas, Texas 75240
                            Attention: President
                            Facsimile No. 972-392-1698

          with a copy to:   Douglas J. Bates, Esq.
                            Gallop, Johnson & Neuman, L.C.
                            Interco Corporate Tower-- Suite 1600
                            101 South Hanley Road
                            St. Louis, Missouri 63105
                            Facsimile No.: 314-862-1219

or such other  address as Purchaser or the  subsequent  holder of any  Debenture
initially  issued to Purchaser may designate to the Company in writing,  or such
other  address as the  Company may in writing  designate  to  Purchaser  or to a
subsequent  holder of the Debenture  initially  issued to  Purchaser;  provided,
however,  that a notice sent by overnight air courier shall only be effective if
delivered at a street  address  designated for such purpose by such person and a
notice  sent by  facsimile  communication  shall  only be  effective  if made by
confirmed transmission at a telephone number designated for such purpose by such
person or, in either case, as Purchaser or a subsequent holder of any Debentures
initially  issued to Purchaser  may  designate to the Company in writing or at a
telephone number herein set forth.

         12.4  Assignments  . This  Agreement,  the  Debentures  and  the  other
Operative Documents may be endorsed,  assigned and/or transferred in whole or in
part by Purchaser, and any such holder and/or assignee of the same shall succeed
to and be possessed of the rights and powers of Purchaser  under all of the same
to the extent transferred and assigned;  provided, however, that Purchaser shall
not make any such  transfer to a  competitor  of the  Company  without the prior
written  consent of the Company.  No Borrower  shall assign any of its rights or
delegate  any of its duties under this  Agreement or any of the other  Operative
Documents by operation of law or  otherwise  without the prior  express  written
consent of Purchaser,  which may be withheld in Purchaser's  sole and unfettered
discretion,  and if the Company  obtains such consent,  this  Agreement and such
other Operative Documents shall be binding upon such assignee.

         12.5 Survival of Covenants and  Representations  . All  representations
and  warranties  made  by the  Borrowers  or  the  Purchaser  herein  and in any
instruments or certificates delivered pursuant hereto shall survive for a period
of  eighteen  months   following  the  respective   Closing  Date,   except  the
representations  and  warranties  made in Sections 2.1, 2.2, 2.3, and 2.4 by the
Borrowers,  and in Sections 3.1,  3.2,  3.3, and 3.4 by  Purchaser,  which shall
survive until payment in full of the principal amount of, all accrued but unpaid
interest  under,  and all  expenses  and other costs  required to be paid by the
Borrowers  under,  the  Debentures.  All covenants made by the Borrowers and the
Purchaser  herein and in any  instruments  or  certificates  delivered  pursuant
hereto  shall  survive the closing and the  delivery of this  Agreement  and the
Debentures,  until the termination of this Agreement,  which shall terminate and
be of no  further  force or effect  upon the  payment  in full of the  principal
amount of, all accrued but unpaid  interest  under,  and all  expenses and other
costs required to be paid by the Borrowers under, the Debentures.

         12.6 Severability.  Should any part of this Agreement for any reason be
declared invalid or  unenforceable,  such decision shall not affect the validity
of any  remaining  portion,  which  remaining  portion shall remain in force and
effect as if this Agreement had been executed with the invalid or  unenforceable
portion  thereof  eliminated  and it is hereby  declared  the  intention  of the
parties  hereto  that they would have  executed  the  remaining  portion of this
Agreement  without  including  therein any such part, parts or portion which may
for any reason, be hereafter declared invalid or unenforceable.

         12.7  Governing  Law;  Jurisdiction  and Venue.  This Agreement and the
Debentures  issued and sold  hereunder  shall be  governed by and  construed  in
accordance with Missouri law,  without regard to its conflicts of law rules. The
Borrowers hereby consent to jurisdiction,  service of process,  and venue in the
federal and state courts having jurisdiction in the State of Tennessee or in the
State of Texas,  for the purpose of any action  arising  out of any  obligations
under this Agreement,  and expressly waive jury trial and any and all objections
as to jurisdiction, service of process, and venue in such courts.

         12.8 Captions;  Counterparts.  The descriptive  headings of the various
Sections  or parts of this  Agreement  are for  convenience  only and  shall not
affect  the  meaning  or  construction  of any of the  provisions  hereof.  This
Agreement  may be  executed  in  counterparts,  each of which shall be deemed an
original,  but  all  of  which  together  shall  constitute  one  and  the  same
instrument.

         12.9  Confidentiality.  Each party hereto agrees that,  except with the
prior written  permission of the other party hereto,  it shall at all times keep
confidential  and  not  divulge,  furnish  or  make  accessible  to  anyone  any
confidential  information,  knowledge  or data  concerning  or  relating  to the
business or financial affairs of the other party to which such party has been or
shall  become privy by reason of this  Agreement,  discussions  or  negotiations
relating to this Agreement,  the performance of its obligations hereunder or the
ownership of the Debenture purchased hereunder, except as such disclosure may be
required by law, rule, or regulation, or by the rules of any securities exchange
or NASDAQ which may be applicable to the Company.

         12.10  Publicity.  The Company and  Purchaser  shall  consult with each
other in issuing any press releases or otherwise  making public  statements with
respect to the transactions  contemplated hereby. No party shall issue any press
release or otherwise make any public statement without the prior written consent
of the other,  which  consent  shall not be  unreasonably  withheld  or delayed,
except as such disclosure may be required by law.


                     [rest of page intentionally left blank]


<PAGE>



         IN WITNESS  WHEREOF,  the parties  hereto  have  caused this  Debenture
Purchase  Agreement  to be  executed  and  delivered  by their  duly  authorized
officers as of the date first written above.


THE GREAT TRAIN STORE COMPANY             GTS PARTNER, INC.


By: _______________________________       By:___________________________________

Title: ____________________________       Title: _______________________________


THE GREAT TRAIN STORE                     GTS LIMITED PARTNER, INC.
PARTNERS, L.P.
 By GTS Partner, Inc.
    its General Partner


By: _______________________________       By:___________________________________

Title: ____________________________       Title: _______________________________



                                          SIRROM CAPITAL CORPORATION
                                          d/b/a TANDEM CAPITAL


                                          By:___________________________________

                                          Title: _______________________________


<TABLE> <S> <C>


<ARTICLE>                     5
<LEGEND>
This  schedule  contains  summary  financial   information  extracted  from  the
Condensed  Consolidated  Balance Sheets at July 4, 1998 (unaudited) and the June
28, 1997  (unaudited)  Condensed  Statements of Income for the  Twenty-six  week
period  ended  July 4, 1998  (unaudited)  and June 28,  1997  (restated)  and is
qualified in its entirety by reference to such financial statements.
</LEGEND>
       
<S>                             <C>                        
<PERIOD-TYPE>                   OTHER                      
<FISCAL-YEAR-END>                              JAN-02-1999  
<PERIOD-START>                                 DEC-28-1997 
<PERIOD-END>                                   JUL-04-1998 
<CASH>                                         219,085     
<SECURITIES>                                   0           
<RECEIVABLES>                                  641,931     
<ALLOWANCES>                                   0           
<INVENTORY>                                    8,011,406   
<CURRENT-ASSETS>                               8,872,422   
<PP&E>                                         8,506,868   
<DEPRECIATION>                                 (2,311,092) 
<TOTAL-ASSETS>                                 17,304,286  
<CURRENT-LIABILITIES>                          1,844,655   
<BONDS>                                        5,541,943   
                          0           
                                    0           
<COMMON>                                       44,158      
<OTHER-SE>                                     9,873,530   
<TOTAL-LIABILITY-AND-EQUITY>                   17,304,286  
<SALES>                                        10,498,921  
<TOTAL-REVENUES>                               0           
<CGS>                                          6,428,006   
<TOTAL-COSTS>                                  0   
<OTHER-EXPENSES>                               7,272,748   
<LOSS-PROVISION>                               0           
<INTEREST-EXPENSE>                             261,776     
<INCOME-PRETAX>                                (3,463,639) 
<INCOME-TAX>                                   1,274,846   
<INCOME-CONTINUING>                            0           
<DISCONTINUED>                                 0           
<EXTRAORDINARY>                                0           
<CHANGES>                                      0           
<NET-INCOME>                                   (2,188,763) 
<EPS-PRIMARY>                                  (.50)       
<EPS-DILUTED>                                  (.50)          
                                                                    


</TABLE>

                                  Exhibit 99.1

Cautionary  Statement   Identifying  Important  Factors  that  Could  Cause  the
Company's  Actual  Results to Differ  from those  Projected  in Forward  Looking
Statements

The following factors could affect The Great Train Store Company's actual future
results,  including its merchandise sales,  expenses,  cash flow and net income,
and could cause them to differ from any forward-looking statements made by or on
behalf of the Company:

Due to the  importance  of the  Christmas  selling  season  to  many  retailers,
including the Company,  and the Company's efforts to open new stores late in the
year to capitalize on increased net sales during the Christmas season, net sales
in the fourth quarter of each year constitute a highly  disproportionate  amount
of net sales for the entire year and,  historically,  has represented all of the
Company's  income from  operations.  As a result,  the Company's annual earnings
have been and will continue to be heavily dependent on the results of operations
in the fourth quarter of each year. 

Changes  in  consumer  tastes,  spending  habits,  national,  regional  or local
economic  conditions,  population  and  traffic  patterns,  all of  which  could
adversely affect Company sales, expenses and profitability.  In particular,  the
Company  could be affected by an adverse  change in the  popularity of trains in
general or in the Shining Time Station  television  series,  products related to
the Shining  Time  Station  television  series have  represented  a  significant
portion of the Company's annual net sales in the past few years. There can be no
assurance that the Company will be able to  successfully  anticipate and respond
to changing conditions affecting consumer acceptance of its merchandise.

The results  achieved to date by The Great Train Stores may not be indicative of
future operating  results.  Moreover,  because of the relatively small number of
stores,  poor operating  results at any one store or any  unsuccessful new store
opening  could  negatively  impact the  Company's  results from  operations to a
greater extent than would be the case in a larger chain.

The Company's  continued  success and expansion  depends,  in large part, on the
continued availability of its existing locations and on the Company's ability to
identify and secure suitable  additional  locations on acceptable terms in which
to construct  new stores.  The rate of new store  openings is subject to various
contingencies,   many  which  of  are  beyond  the  Company's   control.   These
contingencies  include,  among others,  the  availability of new retail space in
locations and on terms considered  acceptable by the Company and the progress of
construction  of the Company's  new stores and of the shopping  centers in which
they are to be  located  and the  ability  to find,  successfully  acquire,  and
effectively  operate existing stores.  Moreover,  store construction and opening
costs  could be higher  than  expected,  and the  Company may reduce the rate at
which it opens new stores. While some of the Company's leases contain provisions
for renewal terms, there can be no assurance that such space will continue to be
available  to the  Company  after the  expiration  of the  renewal  terms or, if
available,  that such space could be obtained on terms considered  acceptable by
the  Company.  Further,  certain of the renewal  terms  provide for  substantial
increases in occupancy costs. In addition,  deterioration of shopping centers in
which The Great Train  Stores are located or  increased  competition  from newly
constructed centers could necessitate  renovation of The Great Train Store or of
the center in which it is located or otherwise  adversely  impact the  Company's
sales and/or expenses. The need for such renovations could involve unanticipated
capital  expenditures  or result in a decrease  in customer  traffic,  either of
which could adversely affect the Company's operating results.

The Company faces substantial competition for consumer dollars,  suitable retail
locations,  management  personnel and products from specialty retailers and mass
merchandisers,  including toy stores and  merchandisers of gifts  alternative to
those  offered  by  the  Company.  The  Company  also  experiences   significant
competition  for customers from  companies  which market  products  primarily or
exclusively by mail order.  Competition  from such sources could increase in the
future.   Certain  of  the  Company's  competitors  have  substantially  greater
financial,  marketing and other resources than the Company,  and there can be no
assurance that the Company will be able to compete successfully with them in the
future.

The Company's  business is dependent,  in part, upon its ability to purchase and
take timely delivery of merchandise. Numerous factors, many of which are outside
the  Company's   control,   could  impair  the  Company's  ability  to  purchase
merchandise  or delay the  delivery  of  merchandise  to the  Company's  stores.
Significant deviations in the amount of merchandise delivered or in the delivery
schedule  could  result in lost sales due to  inadequate  inventory,  especially
during the Christmas  selling season,  and have a material adverse effect on the
Company's operating results.

In order to successfully continue and manage its expansion strategy, the Company
will be dependent on its ability to retain existing personnel and to hire, train
and  supervise  additional  personnel  for the new  stores  to be  opened  while
maintaining satisfactory levels of customer service at existing stores.

The  Company's  quarterly  operating  results can be expected to  fluctuate as a
result of seasonal  fluctuations in consumer demand for the Company's  products,
which is  highest  during  the  fourth  quarter.  A  significant  portion of the
Company's  operating expenses are relatively fixed and there can be no assurance
that the Company will report income from  operations in any particular  quarter.
Accordingly,  the  market  price of the  common  stock  could be subject to wide
fluctuations in price and volume in response to actual or anticipated variations
in quarterly operating results and a variety of other factors.

To date, the Company has met its liquidity  requirements through cash flows from
operating activities,  the public sale of its equity securities and, to a lesser
extent,  borrowings  under  existing  credit  facilities.  In January 1998,  the
Company  entered into a  $15,000,00  revolving  line of credit with  BankAmerica
Business  Credit,  Inc.  In June  1998 the  Company  sold  $3,000,000  aggregate
principal  amount  of 12%  subordinated  debentures  due  2003 and  warrants  to
purchase  175,000  shares of the Company's  common stock at an exercise price of
$3.75 per share.

The  trading of the  Company's  common  stock on the Nasdaq  National  Market is
conditioned  upon the  Company  meeting  certain  asset,  capital  and  surplus,
earnings  and stock price  tests.  If the Company  fails to satisfy any of these
tests,  the common stock may be delisted from trading on Nasdaq National Market.
The effects of delisting  include  more  limited  news  coverage of the Company.
Delisting  may restrict  investors  interest in the Common Stock and  materially
adversely  affect the  trading  market  and prices for the common  stock and the
Company's  ability  to  issue  additional  securities  or to  secure  additional
financing.



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