UNITED STATES
                      SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

                           SCHEDULE 14C INFORMATION
              Information Statement Pursuant to Section 14(c) of
                     the Securities Exchange Act of 1934


Check the appropriate box:
(X) Preliminary Information Statement
( ) Confidential, for Use of the Commission Only
    (as permitted by Rule 14c-5(d)(2))
( ) Definitive Information Statement


                               LINCOLN LOGS LTD.
              (Name of Registrant as Specified In Its Charter)


Payment of Filing Fee (Check the appropriate box):
(X) No fee required.
( ) Fee computed on table below per Exchange Act Rules 14c-5(g) and 0-11.

    1)  Title of each class of securities to which transaction applies.
    --------------------------------------------------------------------------
    2)  Aggregate number of securities to which transaction applies.
    --------------------------------------------------------------------------
    3)  Per unit price or other underlying value of transaction computed 
    pursuant to Exchange Act Rule 0-11 (set forth the amount on which the 
    filing fee is calculated and state how it was determined).
    --------------------------------------------------------------------------
    4)  Proposed maximum aggregate value of transaction.
    --------------------------------------------------------------------------
    5)  Total fee paid.
    --------------------------------------------------------------------------

( ) Fee paid previously with preliminary materials.
( ) Check box if any part of the fee is offset as provided by Exchange Act Rule
0-11(a)(2) and identify the filing for which the offsetting fee was paid 
previously.  Identify the previous filing by registration number, or the Form or
Schedule and the date of its filing.

    1) Amount Previously Paid:
    --------------------------------------------------------------------------
    2) Form, Schedule or Registration Statement No.:
    --------------------------------------------------------------------------
    3) Filing Party:
    --------------------------------------------------------------------------
    4) Date Filed:
    --------------------------------------------------------------------------



                              LINCOLN LOGS LTD.
                              5 Riverside Drive
                         Chestertown, New York 12817


                 NOTICE OF SPECIAL MEETING OF SHAREHOLDERS

                       To be Held on April 28, 2005

  You are cordially invited to attend the Special Meeting (the "Meeting") of 
Shareholders of Lincoln Logs Ltd. (the "Company"), a New York corporation, that
will be held at the offices of Whiteman Osterman & Hanna, LLP, One Commerce 
Plaza, Albany, New York, at 10:30 a.m. on April 28, 2005.

  At the Meeting, the Company's shareholders will be considering and voting on
the following matters:

1. To approve an amendment to the Company's Certificate of Incorporation that 
   will effect a 1-for-500 reverse stock split of the Company's common stock.

2. The transaction of such other business as may properly come before the 
   Meeting or any adjournments or postponements thereof.

These proposals are more fully described in the enclosed Information Statement.

WE ARE NOT ASKING YOU FOR A PROXY AND YOU ARE REQUESTED NOT TO SEND US A PROXY.


                                          By Order of the Board of Directors


                                          /s/ William J. Thyne
                                          -------------------- 
                                          William J. Thyne
                                          Secretary

April 7, 2005





                                LINCOLN LOGS LTD.
                                5 Riverside Drive
                           Chestertown, New York 12817


                              INFORMATION STATEMENT
                         SPECIAL MEETING OF SHAREHOLDERS
                                 April 28, 2005


                                     GENERAL

  This Information Statement is furnished in connection with the Special Meeting
(the "Meeting") of Shareholders of Lincoln Logs Ltd. (the "Company"), a New York
corporation, to be held on April 28, 2005, at 10:30 a.m., at the offices of 
Whiteman Osterman & Hanna, LLP, One Commerce Plaza, Albany, New York, and at any
adjournment.  This Information Statement is being first sent to the Company's 
shareholders on or about April 7, 2005.  

At the Meeting, the Company's shareholders will be asked to consider the 
proposal to amend the Company's Restated Certificate of Incorporation to effect
a 1-for-500 reverse stock split (the "Reverse Split").  A form of the 
Certificate of Amendment to the Company's Restated Certificate of Incorporation
is attached hereto as Appendix A.  As a result of the Reverse Split, each 
shareholder of the Company owning fewer than 500 shares immediately prior to the
Reverse Split will own only a fractional share of stock and accordingly, will no
longer be a shareholder of the Company.  Such shareholders will, therefore, 
receive cash, in lieu of such fractional share, in an amount equal to the result
obtained by multiplying $245.00 by a fraction having as the numerator the number
of shares owned and having as the denominator the number 500 (which is equal to
$0.49 per share of stock). Each shareholder owning 500 or more shares prior to 
the Reverse Split will own 1 share for every 500 shares previously owned by such
shareholder and will receive cash for any fractional shares resulting from the 
Reverse Split.  

After the Reverse Split has occurred, the Company anticipates that it will have
132 shareholders of record.  In the event that there are fewer than 300 
shareholders of record following the Reverse Split, the Company intends to file 
a Form 15 with the Securities and Exchange Commission (the "SEC") to terminate 
registration of its common stock under the federal securities laws (together 
with the Reverse Split, the "Reverse Split Transaction").  As a result, the 
Company would no longer be subject to, among other things, the annual and 
periodic reporting requirements under the federal securities laws that are 
applicable to SEC reporting companies.  In addition, the Company's common stock
would cease to be traded on the Nasdaq OTC Bulletin Board.  Accordingly, while
the Company will use best efforts to arrange and maximize the potential for 
outlets for the trading of the Company's Common Stock, any trading in the 
Company's common stock after the Reverse Split Transaction will generally only
occur in privately negotiated sales.

The Company's Board of Directors unanimously authorized the Reverse Split.  The
Reverse Split will be approved if a majority of all outstanding shares of common
stock entitled to vote thereon vote in favor of its approval.  John D. Shepherd,
Chief Executive Officer and owner of approximately 57% of the outstanding shares
of the Company's common stock, and the other members of the Company's management

                                     -  1  -


team, who, together with Mr. Shepherd, own approximately 82% of the outstanding 
shares of the Company's common stock, have indicated their intention to vote in 
favor of the Reverse Split.  If they do so, the Reverse Split will be approved, 
and effected, without considering the vote of the Company's unaffiliated 
shareholders.

PLEASE NOTE THAT THIS IS NOT A REQUEST FOR YOUR VOTE OR A PROXY STATEMENT, BUT 
RATHER AN INFORMATION STATEMENT DESIGNED TO INFORM YOU OF THE ACTION TO BE TAKEN
AT THE SPECIAL MEETING OF SHAREHOLDERS.

                              RECORD DATE AND VOTING

  The proposal to be voted on at the Meeting is described in detail in this 
Information Statement. Shareholders of record at the close of business on April
4, 2005, are entitled to notice of, and to vote at, the Meeting. At the close of
business on that date, there were outstanding and entitled to vote 9,040,059 
shares of common stock, par value $0.01 per share ("Common Stock"), which is 
the only outstanding class of voting securities of the Company.  As of the same 
date, the Company had ______ shareholders of record. Each holder of Common Stock
is entitled to one vote for each share of Common Stock held by that shareholder 
on the record date.
  
                                  OTHER MATTERS

The Board of Directors does not intend to present at the Meeting any matters 
other than those set forth in this Information Statement, nor does the Board of
Directors know of any other matters which may come before the Meeting.  

NEITHER THE SECURITIES AND EXCHANGE COMMISSION NOR ANY STATE SECURITIES 
COMMISSION HAS APPROVED OR DISAPPROVED OF THE TRANSACTION, PASSED UPON THE 
MERITS OR FAIRNESS OF THE TRANSACTION, OR PASSED UPON THE ADEQUACY OR ACCURACY
OF THE DISCLOSURE IN THE DOCUMENT. ANY REPRESENTATION TO THE CONTRARY IS A 
CRIMINAL OFFENSE.

                                     -  2  -



                                TABLE OF CONTENTS

SUMMARY TERM SHEET                                                           1
 Summary of the Transaction                                                  1
 Questions and Answers                                                       2
SPECIAL FACTORS RELATING TO APPROVAL OF AMENDMENT TO CERTIFICATE OF 
INCORPORATION TO EFFECT REVERSE SPLIT                                        7
 Introduction                                                                7
 How The Reverse Split Transaction Will Be Effected                          8
 Purposes and Reasons For the Proposed Reverse Split                         9
  Potential Advantages to Going Private                                      9
  Potential Disadvantages to Going Private                                  11
 Deliberations of the Board of Directors                                    12
  Initial Review and Consideration by the Board of Directors                13
  March 17, 2005 Meeting of the Board of Directors                          18
 Summary of the General Effects of the Reverse Split                        23
  Rights, Preferences And Limitations                                       23
  Effect on Number of Shareholders and Number of Outstanding Shares         24
  Financial Effect                                                          24
  Effect on Market for Shares                                               25
  Termination of Exchange Act Registration of New Common Stock              25
  Beneficial Owners of Company Stock                                        26
  Directors and Officers and the Affiliated Shareholders                    26
  Effect of the Reverse Split on Optionholders                              26
  Effect of the Reverse Split Transaction on the Conduct of the Company
     Business                                                               26
  Effect on the Aggregate Number of Shares of the Company's Common Stock    27
PROPOSAL ONE-APPROVAL OF AMENDMENT TO CERTIFICATE OF INCORPORATION TO 
EFFECT REVERSE STOCK SPLIT                                                  27
 Source and Amount of Funds for and Expenses of the Reverse Split           27
 Exchange of Shares and Payment in Lieu of Issuance of Fractional Shares    28
 Shareholder Approval                                                       28
 Conflicts of Interest                                                      28
 Reservation of Right to Abandon the Reverse Split                          29
 Recommendations of the Board of Directors                                  29
INFORMATION REGARDING THE COMPANY AND CERTAIN TRANSACTIONS                  29
 Directors and Executive Officers                                           30
 Security Ownership of Certain Beneficial Owners                            35
 Security Ownership of Management                                           36
 Certain Transactions                                                       37
 Stock Purchases                                                            38
 Public Offerings                                                           38
FEDERAL INCOME TAX CONSEQUENCES                                             38
 The Reverse Split Transaction                                              39
 Federal Income Tax Consequences to Shareholders, Including Affiliates, 
    Who Are Not Cashed-Out in the Reverse Split Transaction                 39
 Federal Income Tax Consequences to Shareholders, Including Affiliates,
    Who Both Receive Cash and Own, or Are Considered to Own for Federal
    Income Tax Purposes, The Company's Common Stock After the Reverse 
    Split Transaction                                                       40
 Federal Income Tax Consequences to Cashed-out Shareholders, including
    Affiliates, Who do not Own, and Are Not Deemed to Own, the Company's
    Common Stock After the Reverse Split Transaction                        41

                                     -  i  -


DISSENTERS' APPRAISAL RIGHTS                                                41
 How To Exercise Dissenters' Rights                                         41
 Procedure For Appraisal Proceeding                                         42
DOCUMENTS INCORPORATED BY REFERENCE                                         44
OTHER MATTERS                                                               45

                                     -  ii  -


                               SUMMARY TERM SHEET

  We have highlighted selected information from this Information Statement in 
the summary below, and the question and answer section that follows.  These 
sections do not contain all of the information that is important to you. For a 
more complete description of the proposed Reverse Split Transaction, you should
carefully read this entire document, its attachments and the other documents to
which we refer.

Summary of the Transaction

The following are certain key features of the Reverse Split Transaction:

  If you are a shareholder of the Company owning fewer than 500 shares 
immediately prior to the Reverse Split, you will own only a fractional share of
stock as a result of the Reverse Split and, accordingly, you will no longer be a
shareholder of the Company.  In lieu of your fractional share, you will receive 
cash in an amount equal to the result obtained by multiplying $245.00 by a 
fraction having as the numerator the number of shares owned and the denominator 
as the number 500 (which is equal to $0.49 per share of common stock). See 
"SPECIAL FACTORS RELATING TO APPROVAL OF AMENDMENT TO CERTIFICATE OF 
INCORPORATION TO EFFECT REVERSE SPLIT -- How the Reverse Split Transaction Will 
be Effected."

  If you are a shareholder of the Company that owns 500 or more shares of the 
Company's common stock at the effective time of the Reverse Split, you will 
continue to be a shareholder of the Company.  See "SPECIAL FACTORS RELATING TO 
APPROVAL OF AMENDMENT TO CERTIFICATE OF INCORPORATION TO EFFECT REVERSE SPLIT
-- How the Reverse Split Transaction Will be Effected."

  The current directors and officers of the Company will continue to serve as
the directors and officers of the Company immediately after the Reverse Split
Transaction and the percentage ownership of the Company's common stock 
beneficially owned by the directors and officers of the Company as a group will
increase from approximately 82% to approximately 84%, based on the shares 
outstanding as of March 8, 2005.  Accordingly, the Reverse Split will not 
result in any changes in the control of the Company. See "SPECIAL FACTORS 
RELATING TO APPROVAL OF AMENDMENT TO CERTIFICATE OF INCORPORATION TO EFFECT 
REVERSE SPLIT -- Summary of the General Effects of the Reverse Split."

If the Company has fewer than 300 shareholders of record of common stock after 
the completion of the Reverse Split Transaction, the Company will be eligible 
and intends to terminate registration of its common stock with the Securities 
and Exchange Commission (the "SEC") and accordingly, will no longer be 
obligated to file periodic reports and proxy statements pursuant to the 
Securities Exchange Act of 1934, as amended (the "Exchange Act".  See "SPECIAL
FACTORS RELATING TO APPROVAL OF AMENDMENT TO CERTIFICATE OF INCORPORATION TO 
EFFECT REVERSE SPLIT -- Summary of the General Effects of the Reverse Split."

                                    -  1  -


  The principal advantages of the Reverse Split Transaction are the direct and 
indirect savings of expenses that are expected to be realized by the termination
of the Company's reporting company status. See "SPECIAL FACTORS RELATING TO 
APPROVAL OF AMENDMENT TO CERTIFICATE OF INCORPORATION TO EFFECT REVERSE SPLIT
-- Purposes and Reasons for the Proposed Reverse Split."

  The principal disadvantages of the Reverse Split Transaction include the facts
that (i) shareholders will no longer have an organized trading market in which
to purchase and sell shares of the Company's common stock because the Company's
common stock will no longer be quoted on the Nasdaq Over-the-Counter Bulletin 
Board, (ii) there will be limited information available publicly regarding the
Company unless the Company voluntarily elects to disseminate information 
publicly or it re-registers under the Exchange Act in the future, and (iii) 
many of the Company's shareholders (those who own less than 500 shares) will 
cease to be shareholders of the Company.  See "SPECIAL FACTORS RELATING TO 
APPROVAL OF AMENDMENT TO CERTIFICATE OF INCORPORATION TO EFFECT REVERSE SPLIT
-- Purposes and Reasons for the Proposed Reverse Split."

  The number of the Company's shareholders of record will be reduced from 
approximately [3,100] to 132, and the number of the outstanding shares of the 
Company's common stock will be reduced by approximately 2.6% from, as of March
8, 2005,  9,040,059 shares to approximately 8,804,000 shares.  See "SPECIAL 
FACTORS RELATING TO APPROVAL OF AMENDMENT TO CERTIFICATE OF INCORPORATION TO 
EFFECT REVERSE SPLIT -- Summary of the General Effects of the Reverse Split."

  The Company will pay cash of approximately $115,669 in the aggregate out of 
its working capital to repurchase fractional shares and approximately $58,800 
to pay the costs of the Reverse Split Transaction.  See "PROPOSAL ONE -- 
APPROVAL OF AMENDMENT TO CERTIFICATE OF INCORPORATION TO EFFECT REVERSE STOCK 
SPLIT -- Source and Amount of Funds for and Expenses of the Reverse Split."

Questions and Answers

  Why Are We Proposing a Reverse Split Transaction?

  The purpose of the Reverse Split is to relieve the Company of the substantial 
costs and liability exposure associated with complying with the public document
filing requirements of the Exchange Act, and in particular, the extensive new 
requirements of the Sarbanes-Oxley Act of 2002. The proposed 1-to-500 
Reverse Split and payment of cash in lieu of fractional shares resulting 
therefrom (previously defined as the "Reverse Split Transaction") was initially
unanimously approved by the Board of Directors on February 19, 2005, and is 
proposed to enable the Company to "go private" by reducing the number of 
shareholders of record to less than 300, thereby allowing the Company to 
terminate its registration under the Exchange Act.  As a private company, the 
Company would no longer be required to file annual and quarterly reports with
the SEC.  

  The reasons for the Reverse Split Transaction are discussed in detail below 
under the caption "SPECIAL FACTORS RELATING TO APPROVAL OF AMENDMENT TO 

                                    -  2  -


CERTIFICATE OF INCORPORATION TO EFFECT REVERSE SPLIT- Purposes and Reasons for
the Proposed Reverse Split".

  What Will I Receive if The Reverse Split Transaction Is Approved?

  If the Reverse Split Transaction is approved by the shareholders and 
implemented:

  Each holder of 500 shares of existing Common Stock ("Existing Common Stock")
will automatically become the holder of one post-Reverse Split share of Common
Stock (the "New Common Stock").

  No new certificates representing fractional shares will be issued. Instead, 
you will receive cash in lieu of the fractional share, in an amount equal to the
result obtained by multiplying $245.00 by a fraction having as the numerator the
number of shares owned and having as the denominator the number 500 (which is 
equal to $0.49 per share of Existing Common Stock).  For example, if you are the
holder of 250 shares of Existing Common Stock at the effective time of the 
Reverse Split, you would receive $122.50 in cash rather than fractional shares 
of New Common Stock. This transaction will not involve commissions or other 
transaction fees that would be charged if you sold shares on the open market. 
The Company estimates that an aggregate amount of approximately $115,669 will be
paid for resulting fractional shares.

  For further information, see "SPECIAL FACTORS RELATING TO APPROVAL OF 
AMENDMENT TO CERTIFICATE OF INCORPORATION TO EFFECT REVERSE SPLIT-How will the 
Reverse Split be Effected" below.

  What Does "Going Private" Mean?

  "Going Private" means the Company is engaging in a transaction that is 
designed to reduce the number of its shareholders to a number that is below 300,
so that the Company may terminate its status as a public reporting company under
the federal securities laws. 

 The Company estimates that there will be approximately 132 shareholders of 
record remaining as a result of the Reverse Split Transaction.  If the Company 
has less than 300 shareholders of record of its Common Stock, the Company may 
terminate the registration of its Common Stock under and compliance with the 
Exchange Act by filing a Form 15 with the SEC.

  For further information, see "SPECIAL FACTORS RELATING TO APPROVAL OF 
AMENDMENT TO CERTIFICATE OF INCORPORATION TO EFFECT REVERSE SPLIT" below.

  How Did The Board of Directors Determine the Fairness of the Reverse Split
Transaction?

  The Board of Directors considered many factors in its determination to 
approve the Reverse Split Transaction and submit it to the shareholders for 
approval. Most importantly, the Board of Directors considered whether the 

                                    -  3  -


Reverse Split Transaction was in the best interests of the Company's 
shareholders. In connection with that decision, the Board of Directors 
considered advantages and disadvantages to the Company going private, as well 
as the methods and types of transactions available to allow the Company to go 
private. In connection with that analysis, the Board of Directors also was 
required to determine the fair value of the Company's Common Stock and, 
depending on the type of transaction chosen to go private, to determine whether
the Board of Directors was permitted to or thought it advisable to recommend the
Company pay any premium over the fair value of the Company's Common Stock.  See
"SPECIAL FACTORS RELATING TO APPROVAL OF AMENDMENT TO CERTIFICATE OF 
INCORPORATION TO EFFECT REVERSE SPLIT - Deliberations of the Board of Directors"
below.

  The Board of Directors determined that the pre-Reverse Split fair value of the
Common Stock was $0.49 per share. The Board of Directors made this determination
based on an opinion of value it received from Empire Valuation Consultants, LLC,
an independent valuation consultant, and certain other considerations, such as 
general lack of liquidity of the Common Stock, recent trading volumes, Company 
projections and recent market trends, that the Board of Directors deemed 
relevant to its evaluation. See "SPECIAL FACTORS RELATING TO APPROVAL OF 
AMENDMENT TO CERTIFICATE OF INCORPORATION TO EFFECT REVERSE STOCK SPLIT - 
Deliberations of the Board of Directors" below.

  What Are the Interests of the Affiliated Shareholders of the Company in the 
Reverse Split Transaction?

  The Company's officers and directors (the "Affiliated Shareholders") currently
own approximately 82% of the Company's outstanding Existing Common Stock.  It is
expected that, as a group, the Affiliated Shareholders will be holders of 
approximately 84% of the New Common Stock following consummation of the Reverse
Split Transaction. See "SPECIAL FACTORS RELATING TO APPROVAL OF AMENDMENT TO 
CERTIFICATE OF INCORPORATION TO EFFECT REVERSE SPLIT - Summary of the General 
Effects of the Reverse Split" below.

  How Will the Ownership Interests of Holders of Fewer Than 500 Shares Be 
Affected By the Reverse Split Transaction?

  Holders of fewer than 500 shares of Existing Common Stock will no longer have
any voting or ownership rights in the Company after the Reverse Split 
Transaction is effected and will instead be entitled to receive a cash payment 
in lieu of their interest in an amount equal to the result obtained by 
multiplying $245.00 by a fraction having as the numerator the number of shares
owned and having as the denominator the number 500 (which is equal to $0.49 per
share of Existing Common Stock). As a result, such holders will no longer be 
able to participate in any future growth of the Company. See "SPECIAL FACTORS 
RELATING TO APPROVAL OF AMENDMENT TO CERTIFICATE OF INCORPORATION TO EFFECT 
REVERSE SPLIT - How the Reverse Split Transaction will be Effected" and 
"SPECIAL FACTORS RELATING TO APPROVAL OF AMENDMENT TO CERTIFICATE OF 
INCORPORATION TO EFFECT REVERSE SPLIT - Purposes and Reasons for the Proposed
Reverse Split"  below.

                                    -  4  -


  What Are the Principal Advantages of the Reverse Split Transaction?

  The Company believes, based upon historical information, that it may save
approximately $210,000 in the first year and up to $300,000 per year in 
subsequent years following the Reverse Split Transaction in costs associated
with being a public reporting company.  The Company also believes that a 
substantial number of employee hours will be saved and be able to be 
redeployed by not having to file Exchange Act reports. However, these direct
and indirect cost savings are estimates and the actual savings may be higher
or lower.

  Affiliated and unaffiliated shareholders holding a number of shares not 
evenly divisible by 500 will receive a cash payment for the portion of their
interest that would otherwise be represented by a fractional share, without
incurring brokerage or other transaction costs.

  To review the principal advantages of the Reverse Split Transaction in 
greater detail, please read the discussions under "SPECIAL FACTORS RELATING TO
APPROVAL OF AMENDMENT TO CERTIFICATE OF INCORPORATION TO EFFECT REVERSE SPLIT
- Purposes and Reasons for the Proposed Reverse Split" below.

  What Are the Principal Disadvantages of the Reverse Split Transaction?

  Shareholders who are cashed-out completely will no longer have any ownership 
or voting rights in the Company and will not be able to participate in any 
future growth or profits that the Company may experience.

  If the Reverse Split Transaction is effected, the Company will become a 
private company which will have the following effects: (i) there will be 
limited opportunities for a public market for the Company's securities to 
develop unless the Company re-registers under the Exchange Act in the future,
and (ii) there will be limited information available publicly regarding the 
Company, unless the Company voluntarily elects to disseminate information 
publicly or it re-registers under the Exchange Act in the future.

  To review the principal disadvantages of the Reverse Split Transaction in 
greater detail please read the discussions under "SPECIAL FACTORS RELATING TO 
APPROVAL OF AMENDMENT TO CERTIFICATE OF INCORPORATION TO EFFECT REVERSE STOCK
SPLIT - Purposes and Reasons for the Proposed Reverse Split" below.

  What Are the Federal Income Tax Consequences of the Reverse Split Transaction
for Shareholders?

  The receipt of cash in the Reverse Split Transaction will be taxable for 
federal income tax purposes. Shareholders who only receive shares of New Common
Stock should not be subject to taxation as a result of the Reverse Split 
Transaction.

  Shareholders who receive cash in lieu of fractional shares of New Common 
Stock will recognize capital gain or loss in an amount equal to the difference
between the amount of cash received and the adjusted basis of the fractional 
shares surrendered for cash.

  To review the material tax consequences in greater detail, please read the 
discussion under "FEDERAL INCOME TAX CONSEQUENCES" below.

                                    -  5  -


  If I Own Fewer than 500 Shares of Existing Common Stock, is There Any Way I
Can Continue to be a Shareholder of the Company After the Reverse Split 
Transaction?

  If you own fewer than 500 shares before the Reverse Split, the only way you 
can continue to be a shareholder of the Company after the Reverse Split, is to
purchase, prior to the effective date of the Reverse Split, which is expected
to be April 29, 2005, (the "Effective Date") sufficient shares to cause you to
own a minimum of 500 shares on the Effective Date.  We cannot assure you, 
however, that any shares will be available for such purchase.

  Is There Anything I Can Do if I Own 500 or More Shares of Existing Common 
Stock, but Would Like to Take Advantage of the Opportunity to Receive Cash for
My Shares as a Result of the Reverse Split Transaction?

  If you own 500 or more shares before the Reverse Split Transaction, you can 
receive cash for all of your shares if, prior to the Effective Date, you reduce
your stock ownership to fewer than 500 shares by selling or otherwise 
transferring your shares.  We cannot assure you, however, that any purchaser for
your shares will be available.

  Alternatively, before the Effective Date, you could divide your shares among
different recordholders so that fewer than 500 shares are held in each account.
For example, you could divide your shares between your own name and a brokerage
account so that fewer than 500 shares are held in each account.

  What Happens if I Own a Total of 500 or More Shares Beneficially, but I Hold 
Fewer than 500 Shares of Existing Common Stock of Record in my Name and Fewer 
than 500 Shares with my Broker in "Street Name?"

  If you, for example, have 200 shares registered in your own name with the 
Company's transfer agent, and you have 300 shares held through your broker in 
street name, you would receive cash for the 200 shares of Existing Common Stock
you hold of record and you would also receive cash for the 300 shares held in 
street name if your broker or other nominee accepts the Company's offer for 
each beneficial owner of fewer than 500 shares of Existing Common Stock held in
the broker's or nominee's name to receive cash for fractional shares.

  If I Own at Least 500 Shares, but the Shares Are Split Among Record Holders as
Described Above so That No Record Holder Owns 500 or More Shares, But I Wish to
Continue to Own Common Stock After the Reverse Split Transaction, What Should I
Do?

  Before the Effective Date, you could put all of the shares you own 
beneficially in the name of one recordholder, either in your name or in street 
name, so that the total shares you own that are held of record in the same name
is at least 500 shares, and then you would continue to be a shareholder after 
the Effective Date. 

  What Percentage of Shareholders Must Vote in Favor of the Reverse Split 
Transaction for it to be Approved?

  The Reverse Split Transaction will be approved if a majority of the all 
outstanding shares of Common Stock entitled to vote thereon vote in favor of 
its approval.  John D. Shepherd, Chief Executive Officer and owner of 

                                    -  6  -


approximately 57% of the outstanding shares of the Company's Existing Common 
Stock, and the rest of the Affiliated Shareholders, who, together with Mr. 
Shepherd, own approximately 82% of the Company's Existing Common Stock, have 
indicated their intention to vote in favor of the Reverse Split Transaction.  
If they do so, the Reverse Split Transaction will be approved, and effected, 
without considering the vote of the Company's unaffiliated shareholders.

  Do I Have Appraisal or Dissenters' Rights?

  Under New York law, those shareholders who wish to exercise their right to 
dissent and elect not to receive the cash value in an amount equal to the 
result obtained by multiplying $245.00 by a fraction having as the numerator 
the number of shares owned and the denominator as the number 500 (which is equal
to $0.49 per share of Existing Common Stock) must meet all of the specific 
requirements stated in Section 623 of the New York State Business Corporation 
Law (See Appendix B). This means that only holders of shares in increments of 
less than 500 shares of the Company's Existing Common Stock that would result in
receiving a cash payment in lieu of a fractional share are entitled to 
dissenters' rights. The dissenters' rights statute provides that shareholders 
who dissent from the Reverse Split Transaction are entitled to payment in cash 
for the fair value of their fractional share (if any) resulting from the Reverse
Split. Under New York law, if a shareholder votes in favor of the Reverse Split
Transaction at the Special Meeting, he/she cannot then subsequently exercise 
dissenters' rights he/she otherwise may have had under law as to the Reverse 
Split Transaction. See "DISSENTERS' APPRAISAL RIGHTS" below for important 
details regarding the procedure and specific rights.

                      SPECIAL FACTORS RELATING TO APPROVAL OF
                   AMENDMENT TO CERTIFICATE OF INCORPORATION TO
                              EFFECT REVERSE SPLIT

 Introduction

  On February 19, 2005, and March 17, 2005, the Company's Board of Directors 
unanimously adopted a resolution approving, and decided to recommend to the 
Company's shareholders, a 1-for-500 reverse stock split (previously defined as 
the "Reverse Split") of the Company's Existing Common Stock, the preparation of
the corresponding amendment of the Company's Certificate of Incorporation, and 
the payment of the fair value for any fractional shares resulting from the 
Reverse Split (previously defined as, together with the Reverse Split, the 
"Reverse Split Transaction").  The Reverse Split Transaction is proposed to 
reduce the number of shareholders of record to less than 300, thereby allowing 
the Company to terminate its registration under the Exchange Act and relieving 
the Company of the costs of filing public documents and allowing the Company to
continue its long-term business plans without the burdens of public reporting.
As a private company, the Company would no longer be required to file annual and
quarterly reports with the SEC.

  The Company's Board of Directors had to consider many factors in its 
determination to approve the Reverse Split Transaction and submit it to the 
shareholders for approval. Most importantly, the Board of Directors had to 
determine if the Reverse Split Transaction was in the best interests of the 
Company's shareholders. In connection with that decision, the Board of Directors
considered advantages and disadvantages to the Company of going private, as well

                                    -  7  -


as the methods and types of transactions available to allow the Company to go 
private. In connection with that analysis, the Board of Directors also was 
required to determine the fair value of the Company's Common Stock and, 
depending on the type of transaction chosen to go private, to determine whether
the Board of Directors was permitted to or thought it advisable to recommend the
Company pay any premium over the fair value of the Company's Common Stock.

  The Board of Directors, after extensive discussions with representatives from
Company management and outside legal counsel to the Company, made a preliminary
determination that a reverse stock split would be the best transaction structure
to achieve, in the most cost effective manner, the Company's going private goal.

  The Reverse Split is subject to approval by a majority of all outstanding 
shares of Common Stock entitled to vote thereon. The Company's officers and 
directors, who own approximately 82% of the Company's Existing Common Stock 
(previously defined as the "Affiliated Shareholders"), have indicated their 
intention to vote in favor of the Reverse Split.

How The Reverse Split Transaction Will Be Effected

  The Reverse Split of the Company's outstanding Common Stock will 
automatically occur upon the filing of the Reverse Split amendment to the 
Company's Certificate of Incorporation ("Reverse Split Amendment"), after such
filing has been approved by the Company's shareholders at the Meeting. The 
"Effective Date," referred to throughout this Information Statement of the 
Reverse Split will be the date indicated as such in the Reverse Split 
Amendment, which date is currently expected to be April 29, 2005, the date on
which the Reverse Split Amendment is filed with the State of New York.  A form
of the Reverse Split Amendment is attached hereto as Appendix A.

  Following shareholder approval of the Reverse Split Amendment, each holder of
at least 500 shares of Existing Common Stock will automatically become the 
holder of at least one post-Reverse Split share of Common Stock, also referred
to herein as "New Common Stock". No fractional shares will be issued in 
onnection with the Reverse Split, and any fractional shares that may result will
be redeemed in cash based on the fair value of the Existing Common Stock as 
required by New York Law.  The fair value of the Existing Common Stock was 
determined (for purposes of the payment for fractional shares) based upon an 
opinion of value received by the Company by Empire Valuation Consultants, LLC
("Empire") as well as certain other factors that the Board deemed relevant to 
its evaluation, including the general lack of liquidity of the Common Stock, 
recent trading volumes, Company projections and recent market trends. The Board 
of Directors believes that the cash payment in lieu of fractional shares in an 
amount equal to the result obtained by multiplying $245.00 by a fraction having
as the numerator the number of shares owned and having as the denominator the 
number 500 (which is equal to $0.49 per share of Existing Common Stock), 
accurately reflects the fair value of the Existing Common Stock.

  Each current certificate representing issued and outstanding shares of 
Existing Common Stock prior to the Reverse Split will automatically be deemed 
to represent the correct number of post-split shares of New Common Stock after 
the Effective Date.  Following the Reverse Split Transaction, the Company or its
transfer agent will send an instruction letter to each shareholder.  Upon

                                    -  8  -


receipt of the stock certificates and properly completed instruction letters, 
the Company or its transfer agent will issue the appropriate new stock 
certificates and/or make the appropriate cash payments.  Do not send any stock 
certificates to the Company or its transfer agent until you receive an 
instruction letter.  After the Reverse Split, shareholders being cashed-out will
have no rights as shareholders with respect to the pre-Reverse Split Existing 
Common Stock or the fractional shares that would have resulted from the Reverse
Split, whether or not those shareholders have been paid cash consideration.

  The Company anticipates that it will pay out approximately $115,669 to holders
of Existing Common Stock that will be holders of fractional shares following the
Reverse Split Transaction. 

  If the Reverse Split is approved and implemented, the number of shareholders 
of record of the Company's Common Stock will be fewer than 300. The Company 
intends to terminate the registration of its Common Stock under the Exchange Act
pursuant to Section l2(g)(4) of the Exchange Act as soon as possible after the 
Effective Date. Following the Reverse Split Transaction, the decision by the 
Company to terminate Exchange Act registration will not require shareholder 
approval and will not be voted on at this Meeting. After the Company has 
de-registered its Common Stock, the Company's duty to file periodic reports 
with the SEC, such as current quarterly and annual reports, will be suspended.

Purposes and Reasons For the Proposed Reverse Split

  Potential Advantages to Going Private

  The Company's Board of Directors considered a number of important advantages
to going private which are summarized as follows and discussed in greater detail
below:

    Cost savings with respect to public reporting and shareholder account 
    servicing;

    Increased operating freedom focused on long-term growth rather than 
    quarterly results;

    No practical reduction in liquidity for continuing shareholders; and

    Elimination of the applicability of the Sarbanes-Oxley Act of 2002 and the
    attendant liabilities to which the members of the Company's Board of 
    Directors would otherwise be subject.

  Elimination of Costs Associated with Being an Exchange Act Reporting Company.

  The principal reason for engaging in a going private transaction is to relieve
the Company of the costs and burdens of remaining a public company and allow the
Company's management team to focus on long-term growth. Because of the Company's
relatively small size, limited profitability and limited dividend distributions,
the Company's status as a public company has provided little liquidity for the 
Company's shareholders. The Company's management expects no change in this 
situation for the foreseeable future. For these reasons, the costs and expenses
of remaining a public reporting company are not warranted because the Company 
has not been and expects that it will not be able to realize one of the 
principal benefits of public ownership.

                                    -  9  -


  There are considerable costs and burdens to the Company that result from it 
being a public reporting company. To comply with its obligations under the 
Exchange Act, the Company incurs direct and indirect costs associated with 
compliance with the filing and reporting requirements imposed on public 
companies. Examples of direct cost savings from termination of registration of
common shares include: lower printing and mailing costs; reduced reporting and
disclosure requirements due to the company's private status; and reduction in 
direct expenses such as word processing and preparing electronic filings in the
EDGAR format prescribed by the SEC. The Company also believes that there will be
a reduction in audit and legal fees once the Company is no longer subject to the
reporting requirements of the Exchange Act. The Company also incurs substantial
indirect costs as a result of executive time expended to prepare and review such
Exchange Act filings and to otherwise comply with Exchange Act and 
Sarbanes-Oxley Act of 2002 requirements applicable to public companies. 
Termination of registration under the Exchange Act of the Common Stock is 
expected to substantially reduce many of these costs.

  The Company also expects the Reverse Split Transaction to substantially reduce
the cost of servicing shareholder accounts. The costs of printing and mailing 
materials to shareholders (and dividend checks if and when declared and paid) 
increases for each shareholder account, regardless of the number of shares held
by the shareholder. Many of the Company's shareholders hold a relatively small
number of shares, and the cost of servicing such accounts is disproportionate to
the size of the holdings. After the Reverse Split Transaction, the Board of 
Directors expects the Company to have approximately 132 shareholders, compared 
to approximately [3,100] shareholders prior to the Reverse Split.

  Based on its experience in prior years, the Company believes that annual 
savings of approximately $210,000 in the first year and up to $300,000 per year
in subsequent years following the Reverse Split Transaction may be realized by
going private. This amount, however, is just an estimate based on past 
experience, and the actual savings to be realized may vary from such estimate,
especially in view of the additional requirements of the Sarbanes-Oxley Act of
2002 and related SEC rules if the Company continues to be subject to the 
Exchange Act. However, the Company cannot guarantee that the benefits of going 
private will be accomplished as expected or as scheduled. The estimated savings
will accrue from the elimination of the following expenses:

Expense                       Estimated Dollars	
		
Independent Accountants            $84,000	
Legal                              $22,000	
Transfer Agent                     $27,000	
Printing and Postage               $12,000	
Directors' Fees                    $65,000
                                  --------	
 Total Estimated Savings          $210,000	

  Moreover, it is anticipated that the Company will also save considerable time
by no longer having to comply with the federal securities laws. The Company also
believes that a substantial number of employee hours will be saved and be able 
to be redeployed by not having to file Exchange Act reports.

                                    -  10  -


  The Board of Directors also believes that the Company, because of its being a
public reporting company, has not been able to concentrate to its potential on 
the long-term growth of the Company's businesses. Rather, the Company has been 
required to place undue emphasis on quarter-to-quarter earnings. By becoming a 
private company, the Board of Directors feels that management can redirect its 
efforts on long-term growth. Management will gain greater flexibility in 
operating the Company and planning for its future.

  Direct Advantages to Shareholders   

  The Reverse Split Transaction also provides for a cash payment to holders in
lieu of the issuance of fractional shares. Unaffiliated and affiliated 
shareholders will benefit from the Reverse Split Transaction in that they will
receive a cash payment for all or a portion of their existing holdings. All 
holders of less than 500 shares of Existing Common Stock will receive a cash 
payment for their entire interest in the Company, without having to pay 
brokerage or other transaction costs, which the Company believes provides a 
substantial benefit since the current market for the shares is very limited. 
Those shareholders who hold 500 or more shares of Existing Common Stock will 
receive New Common Stock and will continue to have voting and ownership rights
in the Company, as well as payments in cash for any fractional shares resulting
from the Reverse Split Transaction for such holders. The holders of New Common 
Stock will have the opportunity to participate in the increased opportunities 
for future growth that the Company will experience due to the reduced reporting
and administrative costs associated with the Company no longer being public.
    
  Potential Disadvantages to Going Private

  While the Company believes the Reverse Split Transaction will result in the 
benefits described, several disadvantages should also be noted. 

  Inability to Participate in any Future Increase in the Value of the Company's
Common Stock

  The ownership interest of shareholders holding less than 500 shares will be 
terminated, and such shareholders will not participate in any future growth of
the company.  Additionally, these shareholders will be forced to relinquish 
their shares of the Company's Common Stock upon the effective date of the 
Reverse Split Transaction, rather than choosing on their own the time and price
for disposing of their holdings of Common Stock of the Company. 

  Cessation of Public Market of Company's Common Stock 

  Following the Reverse Split, the Company will apply for the termination of its
Exchange Act registration and periodic reporting obligations. Once the Company 
terminates such obligations, the Company's common stock will no longer be 
eligible to be quoted on the Nasdaq OTCBB. As a result, there will be no 
effective trading market for the Company's common stock. However, the current 
public market is highly illiquid, as many days go by without any trading 
whatsoever. Because, as a practical matter, there currently exists very little
liquidity for the Common Stock, the Board determined that any further loss of 
liquidity would have little effect on remaining shareholders and that any loss 
of liquidity will be outweighed by the benefits of terminating the Company's 
Exchange Act registration and periodic reporting obligations.

                                    -  11  -

  Cessation of Publicly Available Information

  After the Reverse Split Transaction, the Company will terminate the 
registration of its Common Stock under the Exchange Act and the Company will no
longer be subject to the reporting requirements under the Exchange Act. As a 
result of the termination of the Company's reporting obligations under the 
Exchange Act:

    Less information will be required to be furnished to shareholders or to be 
    made publicly available by the Company;

    Various provisions of the Exchange Act, such as quarterly operating 
    statements and proxy statement disclosure in connection with shareholder 
    meetings, will no longer apply to the Company; and

    The reporting requirements and restrictions of the Exchange Act, including
    without limitation the reporting and short-swing profit provisions of 
    Section 16, will no longer apply to executive officers, directors and 10% 
    shareholders of the Company.
      
  The Company will also no longer be subject to the provisions of the 
Sarbanes-Oxley Act or the liability provisions of the Exchange Act. Therefore, 
the chief executive officer and chief financial officer would no longer be 
required to certify as to the accuracy of the Company's financial statements.
Moreover, there would be no affirmative regulatory requirement imposed on the 
Company to adopt and maintain internal controls and procedures to ensure that 
material information, both financial and non-financial, is identified and 
communicated on a timely basis.  

  Federal Income Tax Consequences

  Both affiliated and unaffiliated shareholders of the Company receiving cash as
a result of the Reverse Split Transaction will be subject to federal income 
taxes and possibly state taxes, as if they had sold their shares.  As a result,
both affiliated and unaffiliated shareholders who receive cash due to the 
Reverse Split Transaction may be required to pay taxes (or may recognize a 
capital loss) on their respective shares of Common Stock which are converted 
into the right to receive cash from the Company. See "FEDERAL INCOME TAX 
CONSEQUENCES."

  As discussed below, after evaluating potential advantages and disadvantages of
the Reverse Split Transaction, the Company's Board of Directors concluded that 
the advantages of conducting a going private transaction substantially 
outweighed the disadvantages associated with "going private".

Deliberations of the Board of Directors 

  In approving the Reverse Split Transaction, the Board of Directors took a 
number of factors into consideration, including the historical and present 
condition of the Company, the advantages and disadvantages of going private and
the fairness of the Reverse Split Transaction to the Company's unaffiliated 
shareholders.
                                    -  12  -


  Initial Review and Consideration by the Board of Directors

  During January 2005, because of the high costs associated with being a public
company and the fact that the Company enjoys few benefits from being public, 
management discussed with the Company's outside legal counsel options for 
terminating the Company's reporting obligations, including a reverse stock 
split. After discussions with legal counsel and preparation of preliminary cost
savings and recent trading analyses, management decided to present these options
to the Board of Directors for further discussion.

  At the February 19, 2005, meeting of the Board of Directors, the Board 
considered whether it would be appropriate for the Company to conduct a going 
private transaction. The Board of Directors of the Company then considered the
advantages and disadvantages of being a private company. At that time, the 
Board considered the following specific advantages and disadvantages to taking
the Company private:

Advantages of Going Private          Disadvantages of Going Private	
		
Expense savings of approximately     Shareholders with fractional shares 
$210,000 in the first year and up    following reverse split would no longer
to $300,000 in subsequent years      remain shareholders and would be unable to
                                     participate in future potential growth of
                                     the Company
 	
Management could focus on            limited opportunities for a public market
managing the Company, rather than    in the Company's securities may reduce the
increasing stock price to maximize   Company's opportunities to raise equity
shareholder value.                   financing and would result in further 
                                     losses in liquidity of the shares of the 
                                     Company's Common Stock. 	

Certain shareholders would receive   Limited public information regarding the
cash payment for their fractional    Company (unless the Company voluntarily
holdings in the Company, without     elects to disseminate information publicly
incurring brokerage fees and gain    or re-registers under the Exchange Act in
the ability to liquidate their       the future.

                                     Shareholders receiving cash payment in lieu
                                     of their fractional share following the 
                                     reverse split will be forced to recognize 
                                     income and pay income tax on any gain 
                                     realized.	

  The Board concluded that the advantages of conducting a going private 
transaction substantially outweighed the disadvantages associated with going 
private.  The Board determined this to be true because (i) the outstanding 
shares of Existing Common Stock were already illiquid, given the typical low or
non-existent daily trading volume, and (ii) the Company intends to voluntarily

                                    -  13  -


distribute annual financial and certain other information about the Company to
its shareholders after the Reverse Split Transaction.

  Form of Going Private Transaction.  

  The Board next discussed the options available to the Company to accomplish 
its going private goals, principally a reverse split and an issuer self-tender 
offer.  It determined, comparing such available options, that a reverse stock 
split was the most feasible and cost-effective option. The Board considered the
following options:

    Issuer Tender Offer. The Board considered, in concept, an issuer tender 
offer by which the Company would offer to repurchase shares of the Company's 
outstanding Common Stock. The results of an issuer tender offer would be 
unpredictable, however, due to its voluntary nature. The Board was uncertain as
to whether this alternative would result in shares being tendered by a 
sufficient number of record holders so as to permit the Company to reduce the 
number of shareholders below 300, to reduce its administrative costs related to
servicing shareholders who own a relatively small number of shares and to 
terminate its SEC reporting requirements. The Board was also uncertain as to 
whether many holders of a small number of shares would make the effort to 
tender their shares. In addition, the Board considered that the estimated 
transaction cost of completing a tender offer would be similar to or greater 
than the costs of the Reverse Split Transaction, and these costs could be 
significant in relation to the value of the shares purchased since there could
be no certainty that a significant number of shares would be tendered. Since an
issuer tender offer would not necessarily meet the Company's objective of 
reducing the number of shareholders below 300, the Board did not address or 
consider potential purchase prices to be offered in an issuer tender offer.

    Purchase of Shares on the Open Market. The Board also considered purchasing
shares of the Company in the open market in order to reduce the number of 
shareholders to fewer than 300.  Given the lack the daily trading volume of the
Common Stock, however, there was no assurance that purchasing stock in isolated
transactions would result, in a reasonable period of time, in enough 
shareholders selling their shares to reduce the number of shareholders enough 
to permit the Company to deregister.

    Third Party Acquirer. The Board also considered seeking a third party 
acquirer. The Board noted no offers were currently outstanding and that neither
the Board, nor the management of the Company, had actively solicited any third-
party interest in selling part or all of the operations of the Company. 

    Continuing as is. The Board also considered taking no action at all. 
However, due to the Company's significant and increasing costs of compliance 
under the Exchange Act, especially in relation to the Company's overall expenses
and cash flow, the Board decided that taking no action at this time was not in 
the best interests of the Company. The Company, based on past experience, 
estimates $210,000 for the first year and up to $300,000 per year in subsequent
years following the Reverse Split of additional annual expenses may continue to
be incurred if the Company continues to be a reporting company under the 
Exchange Act. This estimate is substantially based on past experience, and may
not necessarily be indicative of actual future expenses in view of the 
additional requirements of the Sarbanes-Oxley Act of 2002 and related SEC rules.

                                    -  14  -


    Reverse Split. Because the results of a reverse stock split are more 
predictable and automatic, the Board believes that the Reverse Split is the most
expeditious and economical way of reducing the number of holders of record to 
fewer than 300 and effecting the termination of the Company's Exchange Act 
registration and periodic reporting obligations.  Upon deciding that the Reverse
Split was the most effective way to accomplish the Company's going private 
goals, the Board asked management to prepare materials for its review relating 
to the possible split ratios that could be used, such as 1-for-300, 1-for-500,
1-for-1000 and 1-for-2000, and the costs to the Company associated with each 
of such ratios.  

  Fairness of Reverse Split Transaction.  

  The Board next reviewed the fairness of the Reverse Split Transaction to the 
Company's affiliated and unaffiliated shareholders.  The Board considered 
whether the Reverse Split Transaction would be both substantively and 
procedurally fair to the Company's unaffiliated shareholders.  

    Fairness of Price. After determining that going private was in the Company's
best interest, the Board next considered the methods that could be used to 
determine a fair purchase price with respect to the repurchase by the Company 
of the fractional shares resulting from the Reverse Split, including:

    Historical and Current Market Price:  The Board reviewed the current market
    price of the Existing Common Stock.  The Board also considered that (i) only
    approximately 12% of the Company's issued and outstanding shares of Common 
    Stock was legally allowed to trade without restriction, (ii) the Company's 
    Common Stock was extremely illiquid with low trading volume and price 
    volatility occurring from nominal trading volume, (iii) in the past months, 
    other than swings in price due to infrequent larger purchases or sale, the 
    price has been trading in a very narrow trading range, and (iv) with 
    increased future profitability uncertain, and over 9 million shares 
    outstanding, earnings per share growth that would have a beneficial affect 
    upon the stock price is highly improbable.  

    Net Book Value:  The Board next reviewed with management the net book value
    of the Existing Common Stock.  It considered that for the nine months ended
    as of October 31, 2004, the Company had a net book value of $2,269,140. As
    of the same date, there were 9,544,299 common stock shares outstanding, 
    which includes 504,240 shares of Common Stock that were being held in the
    Company's treasury at that time, which treasury shares have since been 
    cancelled. The net book value as a result of these numbers on October 31, 
    2004, was approximately $0.25 per share (net of the treasury shares).  As 
    the Company will report a net loss for its fourth quarter ended January 31,
    2005, the per share book value as of the Company's fiscal year ended January
    31, 2005, is expected to be approximately $0.21 per share.

    Other Valuation Methods Considered.  The Board also discussed using 
    liquidation or going concern valuation methods to determine a fair price for
    the fractional interests.  

    Other Valuation Methods Not Considered:  The Board did not consider the 
    following valuation methods because such information was not available, or 

                                    -  15  -


    did not apply, to the Company for reasons stated below:

    Prices paid in previous purchases by the Company of the Company's securities
    during the past two years. The Company has not purchased the Company's 
    securities in the past two years.

    Firm offers of which the Company or any affiliate is aware made by an 
    unaffiliated person during the past two years. The Company is unaware of any
    such offer.

    Opinion of Value.  The Board then discussed engaging an independent 
valuation consultant to provide it with an opinion of value (the "Opinion of 
Value") of the Common Stock.  The Board considered this option to be in the best
interests of the Company and its shareholders because it would ensure that the 
price would be determined by an independent valuation expert and therefore would
be fair to the Company's shareholders.  Accordingly, the Board asked management
to recommend an independent valuation consultant to the Board at its next 
meeting.

    Substantive Fairness.  In considering the substantive fairness of Reverse 
Split Transaction, the Board also determined the following to be significant:

    The fact that those shareholders being paid cash for their fractional share
    interest will no longer participate in the future growth of the Company, if
    any;

    The fact that the potential loss of liquidity in shares of the Company's 
    Common Stock does not appear to be a significant loss given the 
    historically small trading volume of the Company's Common Stock;

    Any detriment associated with the reduction in public information available
    regarding the Company's business, financial conditions and results of 
    operations will be offset by the savings in costs and management time 
    expected to result from termination of the Company's registration and 
    periodic reporting obligations with the SEC; and

    The increasing costs associated with remaining a public-reporting company.

    Procedural Fairness.  In considering the procedural fairness of the Reverse 
Split Transaction, the Board found to be particularly significant the fact that 
the Company intended to engage an independent valuation consultant to prepare 
the Opinion of Value to ensure the fairness of the price to be paid.  At this 
initial meeting, the Board also considered forming an independent Special 
Committee of the Board to evaluate the fairness of the proposed transaction. As
discussed below, however, at its March 17, 2005 meeting, the Board concluded 
that there was not a sufficient number of truly independent directors to serve 
on a multi-member independent Special Committee and, therefore, that the 
formation of a Special Committee would not add significant value to the Board's
deliberative process.  

  Additionally, the Board considered other issues related to the procedural 
fairness of the going private transaction, including those set forth below:

                                    -  16  -


    The fact that the transaction was structured so as to require the approval 
    of a majority of the Company's outstanding shares and does not require 
    approval of a majority of the unaffiliated shareholders of the Company;

    The unaffiliated shareholders do not have an independent representative 
    because the cost of such representative outweighs its potential benefits in
    a transaction of this size;

    The Board of Directors approving the Reverse Split Transaction consists of
    9 members, four (4) of whom are officers of the Company, one (1) of whom is
    a partner with the law firm engaged to provide counsel with respect to the 
    Reverse Split Transaction, and two (2) of whom are otherwise employed by or
    serve as independent contractors to the Company;

    The Board approving the Reverse Split Transaction also owns, as a group, 
    approximately 80% of the Company's outstanding shares of Existing Common 
    Stock;

    Shareholders being cashed-out as a result of the Reverse Split Transaction
    will be liquidating their historically illiquid holdings at a fair price 
    and without brokerage fees; and

    Shareholders that may be cashed out pursuant to the Reverse Split 
    Transaction may decide to remain shareholders of the Company after the 
    Reverse Split Transaction by simply acquiring sufficient shares so that 
    they hold at least 500 shares in their account immediately prior to the 
    Reverse Split Transaction.
     
  Funding the Reverse Split Transaction.   

  The Board next discussed how the Reverse Split Transaction would be funded.  
Upon consultation with management, the Board determined that, subject to the 
receipt of the Opinion of Value, it was not likely that the repurchase price of
the fractional interests upon completion of the Reverse Split Transaction would
be very significant.  Therefore, the Board anticipated that total amount paid 
to shareholders to repurchase the fractional interests could be paid from the 
working capital of the Company.

  Review of the Going Private Process   

  At their initial meeting, the Board of Directors also reviewed with legal 
counsel the duties of directors under the federal securities laws and New York 
State corporate laws in evaluating a going private transaction.  It then 
discussed the preparation of documents to be filed with the SEC in connection 
with the Reverse Split Transaction. The costs associated with going private were
generally discussed as well as the potential timeline for achieving private 
company status.  

  The Company engaged Whiteman Osterman & Hanna, LLP, a law firm of which Leslie
M. Apple, a Company director, is a partner, to provide advice and counsel with 
respect to the proposed going private transaction. Counsel outlined the 
procedure for conducting a going private transaction, including the (i) 
preparation by counsel of Schedule 14C and Schedule 13e-3, (ii) review of such
documents by the SEC, (iii) printing and distributing of the Information 
Statement to shareholders, (iv) the conducting of the Special Shareholders 
Meeting, and (v) the effectuation the proposed transaction.

                                    -  17  -


  The Board also discussed the feasibility of conducting the proposed Reverse 
Split Transaction on an accelerated basis, so that the Company's reporting 
obligations would be suspended prior to the Company's deadline for filing its
annual report on Form 10-KSB on April 30, 2005.  After discussing the matter 
with management, the Board determined that there would be substantial costs 
savings to the Company and its shareholders if the Company were to be able to
deregister its securities prior to April 30, 2005, and, accordingly, directed
management and legal counsel to proceed with the necessary steps to attempt to
complete the Reverse Split Transaction prior to such time.  

  Conclusion     

  At the initial meeting of the Board on February 19, 2005, the Board concluded
that a going private transaction was in the best interests of the Company and 
its shareholders and unanimously approved the Reverse Split Transaction in 
concept.  So that the Board could further review the fairness of the Reverse 
Split Transaction, however, it directed management to prepare certain materials
for its review, including materials relating to split ratios, and to interview
potential independent valuation consultant candidates.  The Board also 
instructed management and the Company's legal counsel to proceed with the 
preparation of the documents necessary to effect the proposed transaction in an
expedited manner, so that the going private transaction would be accomplished 
prior to the due date of the Company's Form 10-KSB.    

  March 17, 2005 Meeting of the Board of Directors

  The Company's Board of Directors convened again on March 17, 2005, to discuss
the progress of the Reverse Split Transaction.  Management had previously 
provided the Board with materials previously requested by the Board relating to
various split ratios.  At management's recommendation, the Board approved the 
split ratio of 1-for-500.  This split ratio would reduce the number of the 
Company's shareholders to 132, a number well below 300, which is the number 
necessary for the Company to deregister its securities.  Accordingly, the Board
concluded that it was very likely that the split ratio would accomplish the 
Company's going private goals.  Moreover, management provided the Board with a 
wide range of possible repurchase prices to consider, pending receipt of the 
Opinion for Value, and the Board concluded that, even within a wide range of 
repurchase prices, the Company would be able to fund the repurchase of the 
fractional interests at a split ratio of 1-for-500 out of the working capital 
of the Company.         

  The Board also re-considered at this meeting the value of forming a Special
Committee of the Board of Directors to evaluate the fairness of the Reverse 
Split Transaction.  After deliberation, the Board concluded that there were not
a sufficient number of truly independent directors to serve on a multi-member 
independent Special Committee and, therefore, that the formation of a Special
Committee would not add significant value to the Board's deliberative process.
 
  Management also proposed for the Board's consideration, the ratification of
the selection and engagement of Empire Valuation Consultants, LLC (previously
defined as "Empire") to serve as independent valuation consultant to the 
Company in connection with the Reverse Split Transaction and the preparation

                                    -  18  -


of the Opinion of Value.  The Board was provided with Empire's qualifications
and was informed that Empire had an excellent reputation within its field.  
Based on management's recommendation and because of Empire's experience and 
credentials in the valuation area, the Board ratified management's selection
and engagement of Empire.

  Opinion of Value

  General

  Pursuant to the Company's engagement of Empire to prepare the Opinion of Value
for the Company in connection with the Reverse Split Transaction, Empire 
delivered the Opinion of Value to the Company as of March 20, 2005.  The 
Opinion of Value states that, for purposes of the Reverse Split Transaction, the
aggregate fair value of the Company is reasonably stated as $4,000,000 as of 
March 18, 2005.  This total value equates to approximately $0.44 per share of 
Existing Common Stock.  A copy of the Opinion of Value is attached hereto, 
without its exhibits, as Appendix C.

  Empire's Qualifications 

  Empire was founded in 1988 and is a highly respected independent valuation 
consulting firm.  Empire's experience includes thousands of valuations involving
businesses and intangible assets worldwide. Empire's principals and staff 
include long-time, active members of major professional societies such as the 
American Society of Appraisers, Institute of Chartered Financial Analysts, 
AICPA, and the Institute of Business Appraisers, among others. All of Empire's
professionals hold MBA degrees.  The credentials of the representatives of 
Empire assigned to this engagement are attached as an addendum to the Opinion 
of Value, a copy of which is attached hereto as Appendix C. 

  Empire provides objective, third-party conclusions of value. As a valuations-
only firm, it seeks to reduce the potential for conflicts of interest that 
occur when auditing, banking or brokerage services are offered by the same 
firm. Empire maintains a strict internal code of conduct and adheres to the 
ethical and professional valuation standards, including the Uniform Standards 
of Professional Appraisal Practices, set forth by various professional 
organizations.  

  Summary of the Opinion of Value

  In preparing the Opinion of Value, Empire's professionals examined the 
Company, in-depth. It gathered information on those aspects of the Company's 
past, present and future that impact the value of the Company.  Empire also 
employed an exacting internal review process in preparing the Opinion of Value.

  According to the Opinion of Value, Empire valued the Company based on the 
assumption that the Company is a going concern.  The appraisal was conducted in
accordance with guidelines established by the Internal Revenue Service ("IRS")
and appraisal practices promulgated by the American Society of Appraisers in 
the Principles of Appraisal Practice and Code of Ethics, together with such 
standards as Empire deemed relevant to the engagement.  The appraisal was not,
however, performed in full conformity with the Uniform Standards of Professional

                                    -  19  -


Appraisal Practice because the Opinion of Value is, by its nature, a "Limited 
Report".  Accordingly, the Opinion of Value does not contain certain disclosures
regarding the nature, outlook, ownership or other factors regarding the Company,
nor does it contain details regarding the valuation analyses considered and 
used.

  Empire reviewed the following in determining the fair value of the Company:
(i) the Company's filings with the SEC for its fiscal years ended January 31, 
2000 through 2004 and various interim periods, (ii) the Company's pro-forma 
results for 2005, including a balance sheet, income statement and statement of
cash flow as well as a projected income statement for the Company's fiscal year
ending January 31, 2006, provided by management of the Company, (iii) Hoover's
Online, Edgarscan, Multex and Yahoo!Finance databases, (iv) economic and 
industry information from Value Line, the Wall Street Journal, and Standard & 
Poor's Industry Surveys, (v) conversations with certain members of the Company's
management, legal counsel and its primary lender, and (vi) other reviews, 
analyses and research as Empire deemed necessary.  Empire also relied on 
representations of management that the financial condition of the Company and 
its outlook did not change materially between January 31, 2005 and March 18, 
2005.

  After consideration of a number of generally accepted valuation methodologies,
Empire employed a capitalization of income analysis and an adjusted book value
calculation in arriving at its opinion, each of which are described in further 
detail below.  Empire also conducted a sensitivity analysis by employing a small
company rule of thumb based on earnings before interest, taxes, depreciation and
amortization ("EBITDA") and a small company multiple of 5.0 to gauge the 
reasonableness of the Empire's conclusions.  Empire determined that all of the 
values Empire derived using the above-mentioned methodologies, except for 
adjusted book value, fell well within the appropriate range based on this rule
of thumb.

  Empire first reviewed the Company's historical net income for the years 2000 
through 2005 and its projected results for 2006 and made adjustments for certain
non-recurring items and the anticipated improvement in the Company's operating
income.  The adjusted results were then weighted in several ways and results 
reviewed on a pre-tax and a post-tax basis.  The normalized net income figure 
was then capitalized using the following formula: base net income x (1+ growth 
rate)/ capitalization rate).  Based on this analysis, Empire concluded that the 
fair value of the Company was $4,030,000.

  Empire then conducted a similar analysis using a debt-free approach whereby 
interest expense was added back.  The result of this calculation is a value for
the total invested capital available to equity holders and debt holders.  Then,
in order to determine the value of the Company's equity, the Company's 
outstanding debt was subtracted.  As a result of this analysis, Empire concluded
that the Company's fair value was $4,060,000.

  Empire then reviewed the adjusted book value of the Company, using the 
Company's balance sheet for January 31, 2005, as the starting point.  Empire 
then adjusted the Company's assets and liabilities to reflect their fair market
values.  Based on this analysis, Empire concluded that the fair value of the 
Company was $600,000.

  Finally, Empire reviewed the Company's trading history from June 2, 2004 
through March 18, 2005.  Empire noted that, during this time, the maximum price
was $1.01 per share and the minimum was $0.40 per share and that, within the

                                    -  20  -

 
thirty (30) days prior to March 18, 2005, there were only six (6) trades.  The
weighted average price per share during such period was $0.67, but Empire noted
that the price was skewed by a larger than average trade of 10,000 shares on 
February 23, 2005.  Based on this analysis, Empire concluded that the Company's
limited trading history implies that it was not a true reflection of fair value.

  After weighing and evaluating the results achieved by the foregoing valuation
methods, Empire concluded that the aggregate fair value of the Company as of 
March 18, 2005, is $4,000,000.

  The Opinion of Value states that its reported analyses, opinions and 
conclusions represented the personal, unbiased professional analyses, opinions
and conclusions of Empire and that the professional fee paid to Empire in 
connection with the preparation of the Opinion of Value was not contingent upon
the opinion of value stated therein.  Moreover, it states that neither Empire 
nor any of its employees has a present or intended financial interest in the 
Company or in any of its affiliates and that, except as specifically mentioned 
in the Opinion of Value, no one provided significant professional assistance to
Empire in connection with the preparation of the Opinion of Value.

  Limitations on the Opinion of Value

  The opinion expressed in the Opinion of Value assumes the continuation of 
prudent management policies over whatever time period is deemed reasonable and
necessary to maintain the character and integrity of the Company as a going 
concern.  Moreover, while Empire believes that the information supplied to it 
by others and that was considered in its valuation is from sources that are 
reliable, Empire has expressly disclaimed any responsibility for its accuracy.
Furthermore, the information used by Empire was limited to what was available 
on or before March 18, 2005, or which could be reasonably ascertained as of 
that date.  Empire reserves the right to make such adjustments to the valuation
discussed in the Opinion of Value as may be required by consideration of 
additional or more reliable data that may become available subsequent to the 
issuance of the Opinion of Value.  

  For purposes of the Opinion of Value, Empire assumed that there were no hidden
or unexpected conditions of the Company's assets that would adversely affect 
value and did not give consideration to liability resulting from hazardous 
substances or its impact on value.  Any such actual or potential liability could
adversely affect the marketability and value of the  Company's business or its 
underlying assets.  Moreover, Empire stated that no opinion was intended to be
expressed requiring legal or specialized expertise, investigation or knowledge,
beyond that customarily employed by appraisers.  

  The Opinion of Value further states that all opinions of market value 
contained in the Opinion of Value are presented as Empire's considered opinion 
based on the facts and data obtained during the course of the appraisal 
investigation.  Empire assumes no responsibility for changes in market 
conditions that might require a change in appraised value.  Moreover, the value
conclusion derived in the Opinion of Value was for the specific purpose and 
date set forth in the Opinion of Value and may not be used for any other 
purpose.

  As noted above, Empire's fee established for formulation and reporting of the
conclusions contained in the Opinion of Value is not contingent upon the value

                                    -  21  -

 
or other opinions presented.  Additionally, neither Empire nor any of its 
officers or employees has any interest in the Company or its properties.  

  The Opinion of Value states that depositions, expert testimony, attendance in
court and all preparations/ support for same, arising from the appraisal are 
required, unless arrangements for such services have been previously made.  

  Final Board Deliberations

  The Company's Board of Directors met again on March 22, 2005, to consider the
recommendation of Empire that the aggregate fair value of the Company is 
$4,000,000 (or $0.44 per share of Existing Common Stock) and to determine the 
purchase price of the fractional interests to be repurchased in connection with
the Reverse Split Transaction.  All directors were present during this meeting,
other than Benjamin Shepherd.

  The Board first considered Empire's recommendation of an aggregate fair value
of $4,000,000, by examining the values reached by employing other valuation 
methods.  In particular, the Board once again considered using historical and 
current market price as the basis for determining the Company's value.  In this
regard, the Board reviewed Company's recent trading history.  The Board noted 
that within the past six (6) months the maximum price was $1.01 per share and 
the minimum was $0.40 per share.  The weighted average price per share during 
such period was $0.67, but the Board concluded that, as Empire had noted, the 
price was not representative of true value because it reflected a larger than 
average trade of 10,000 shares on February 23, 2005.  The Board also considered
that (i) only approximately 12% of the Company's issued and outstanding shares 
of Common Stock was legally allowed to trade without restriction, (ii) the 
Company's Common Stock was extremely illiquid with low trading volume and price
volatility occurring from nominal trading volume, (iii) in the past months, 
other than swings in price due to infrequent larger purchases or sale, the price
has been trading in a very narrow trading range, and (iv) with increased future
profitability uncertain, and over 9 million shares outstanding, earnings per 
share growth that would have a beneficial affect upon the stock price is highly
improbable.  Based on this analysis, the Board, like Empire, concluded that the
market price of the Company's Common Stock was not a true reflection of fair 
value.  

  Since, as indicated by the Opinion of Value, the book value of the Company is
significantly lower than the Company's value as calculated using other methods,
the Board did not consider again using net book value as a method to calculate
the Company's value for purposes of the Reverse Split Transaction.  The Board 
also did not consider the following valuation methods because such information 
was not available, or did not apply, to the Company for reasons stated below:

    Prices paid in previous purchases by the Company of the Company's securities
    during the past two years. The Company has not purchased the Company's 
    securities in the past two years.

    Firm offers of which the Company or any affiliate is aware made by an 
    unaffiliated person during the past two years. The Company is unaware of any
    such offer.

                                    -  22  -


  The Board next discussed using the value of the Company set forth in the 
Opinion of Value as the basis for calculating the purchase price for the 
fractional interests, but adding a premium to such purchase price to account 
for reasonable differences of opinion.  In this regard, the Board considered the
overall substantive and procedural fairness of the Reverse Split Transaction to 
the Company's shareholders. After  discussion, the Board concluded that it would
be appropriate to establish the purchase price of the Company's fractional 
interests based on a fair value of $0.49 per share of Existing Common Stock. The
Board unanimously concluded that this value was fair and reasonable to the 
Company's shareholders because it reflected a ten percent (10%) premium over 
Empire's recommended value.  

  The Board then considered other aspects of the substantive fairness of the 
Reverse Split Transaction to the Company's shareholders.  In particular, the 
Board considered again the fact that, upon completion of the Reverse Split 
Transaction, those remaining shareholders of the Company will not have an 
organized trading market in which to purchase and sell shares of the Company's
Common Stock because the Common Stock will no longer be quoted on the Nasdaq OTC
Bulletin Board.  The Board considered whether it would be possible for the 
Company to maintain relationships with certain of its market makers, so that 
their market making activities would continue after the Reverse Split 
Transaction.  Counsel then advised the Board that the Company could not 
guarantee that there would be any organized trading market for the Company's
Common Stock after the Reverse Split Transaction.  The Board considered this, 
and then directed the Company to use best efforts to arrange and maximize the 
potential for outlets for the trading of the Company's shares after the Reverse
Split Transaction.

  Finally, the Board approved the filing with the SEC of a preliminary 
information statement and a Schedule 13E-3 in connection with the Reverse Split
Transaction, drafts of which had been prepared in advance of the meeting and 
were circulated to the Board for its review and approval.

  Based on all of the foregoing, the Board concluded that the Reverse Split 
Transaction was both substantively and procedurally fair to the Company and its
shareholders.

Summary of the General Effects of the Reverse Split

  Rights, Preferences And Limitations:

  There are no differences between the respective rights, preferences or 
limitations of the Existing Common Stock and the New Common Stock. If the 
Reverse Split Transaction is approved and implemented, each remaining 
shareholder's percentage interest will be the same as it was prior to the 
approval of the proposal, except for the effect of the elimination of fractional
shares. There will be no differences with respect to dividend, voting, 
liquidation or other rights associated with the Company's Common Stock before 
and after the Reverse Split Transaction.

HOLDERS OF FEWER THAN 500 SHARES OF EXISTING COMMON STOCK WILL NO LONGER HAVE 
ANY VOTING OR OWNERSHIP RIGHTS IN THE COMPANY AFTER THE REVERSE SPLIT 
TRANSACTION IS EFFECTED. AS A RESULT, SUCH HOLDERS WILL NO LONGER BE ABLE TO 
PARTICIPATE IN ANY FUTURE GROWTH OF THE COMPANY.
                                    -  23  -


  Effect on Number of Shareholders and Number of Outstanding Shares:
 
  The Company believes that the Reverse Split Transaction will reduce the number
of record shareholders from approximately [3,100] to approximately 132.  As 
noted earlier, approximately 236,059 shares held by shareholders with fewer than
500 shares in their account will receive cash for their shares in the Reverse 
Split Transaction.  Accordingly, the number of outstanding shares of Common 
Stock will decrease from 9,040,059 to approximately 8,804,000.  The fractional 
interests repurchased in connection with the Reverse Split Transaction will be 
retired.

  All shareholders owning fewer than 500 shares of Existing Common Stock and who
are cashed out will receive a cash payment in an amount equal to the result 
obtained by multiplying $245.00 by a fraction having as the numerator the number
of shares owned and having as the denominator the number 500 (which is equal to
$0.49 per share of Existing Common Stock), without interest.  Such shareholders 
will no longer have any equity interest in the Company and, therefore, will not 
participate in its future potential earnings or growth.  They will also be 
required to pay federal and, if applicable, state and local income taxes on the
cash amount received in the Reverse Split Transaction or recognize loss for tax
purposes depending on the purchase price of their stock.

  Financial Effect: 

  The total number of fractional shares to be purchased is estimated to be 
approximately 236,059 at a repurchase cost of approximately $115,669. The total 
cost of the Reverse Split Transaction will come from the Company's available 
cash balances, and, accordingly, will reduce the Company's cash balance. The 
Company is financing the Reverse Split Transaction with its available cash 
balance and has not arranged for any alternative financing to consummate the 
transaction in the event its available cash balance is insufficient. As a result
of the reduction in the number of shares outstanding, the Company's earnings per
share and book value per share will proportionately, approximately increase by a
factor of 500.  The proposed Reverse Split Transaction will not effect the par 
value of the Company's Common Stock. As a result, on the Effective Date of the 
Reverse Split Transaction, the stated capital on the Company's balance sheet 
attributable to common stock will be reduced in proportion to the Reverse Split 
ratio, and the additional paid-in capital account will be credited with the 
amount by which the stated capital is reduced. No other material impact on the
Company's financial statements is expected other than the expenses related to 
the Reverse Split as indicated below and the payment of approximately $115,669
for the purchase of fractional shares.  

  The Company will pay all of the expenses related to the Reverse Split 
Transaction. In addition to the cash-out of fractional shares, we estimate that
the expenses of the Reverse Split Transaction will be as follows:



                                    -  24  -


Legal Fees                           $40,000.00	
Preparation of Opinion of Value      $ 5,000.00	
Transfer Agent Fees                  $ 8,200.00	
Filing Fees                          $   100.00	
Printing and Mailing Expenses        $ 3,500.00	
Miscellaneous Expenses               $ 2,000.00
                                     ---------- 	
Total                                $58,800.00	


  Effect On Market For Shares: 

  The Company estimates that the number of shares of New Common Stock 
outstanding after the Reverse Split Transaction is effected will be 
approximately 8,804,000 shares in the hands of approximately 132 shareholders.
There will be no organized market for the Company's shares. Even though the 
Company's Common Stock is currently very thinly traded, this will have a further
adverse effect on the liquidity of the Common Stock.  While the Company will use
best efforts to arrange and maximize the potential for outlets for the trading 
of the Company's Common Stock, any trading in the Company's Common Stock after
the Reverse Split Transaction will generally only occur in privately negotiated
sales.

  The Company has no current plans to issue additional shares of stock, but the
Company reserves the right to do so at any time and from time to time at such 
price and on such terms as the Board of Directors determines to be in the best
interests of the Company and its then shareholders. Persons who continue as 
shareholders following implementation of the Reverse Split Transaction will not
have any preemptive or other preferential rights to purchase any of the 
Company's stock that may be issued by the Company in the future, unless such 
rights are currently specifically granted to such shareholder.

  Termination of Exchange Act Registration of New Common Stock: 

  The Reverse Split proposal will affect the public registration of the New 
Common Stock with the SEC under the Exchange Act, as the Company intends to 
terminate this registration as soon as practicable after approval of the 
Reverse Split proposal by the shareholders. The Company may terminate 
registration under the Exchange Act if the New Common Stock is no longer held by
300 or more shareholders of record. Termination of registration of the New 
Common Stock under the Exchange Act would substantially reduce the information 
required to be furnished by the Company to its shareholders and to the SEC and 
would make certain provisions of the Exchange Act, such as the periodic report 
and proxy statement filing obligations, no longer applicable to the Company. 
Moreover, the Company would no longer be subject to any regulatory legal 
requirement to adopt and maintain internal controls and procedures to insure the
timely and appropriate identification and disclosure of material financial and 
nonfinancial information.

  With respect to the executive officers and directors of the Company, upon 
termination of registration of the Common Stock under the Exchange Act, 
executive officers, directors and other affiliates would no longer be subject 
to many of the reporting requirements and restrictions of the Exchange Act, 
including, without limitation, the reporting and short-swing profit provisions 
of Section 16 thereof.

                                    -  25  -


  Upon termination of Exchange Act registration, the Company will continue to be
subject to the general anti-fraud provisions of federal and applicable state 
securities laws.

  Beneficial Owners of Company Stock:

  The Reverse Split Transaction will affect shareholders holding Company stock 
in street name through a nominee (such as a bank or broker). Nominees may have 
different procedures, and shareholders holding Company stock in street name 
should contact their nominees to determine how they are affected by the Reverse
Split Transaction.

  Directors, Officers and the Affiliated Shareholders: 

  The Company intends that the current directors and officers of the Company 
will be the directors and officers of the Company immediately following the 
effectiveness of the Reverse Split Transaction. In connection with the 
termination of the Company's registration and reporting obligations under the
Exchange Act, the Company has reduced directors' fees.

  As a result of the Reverse Split Transaction, the percentage of Common Stock 
beneficially owned by the current executive officers and directors of the 
Company, as a group, will increase from approximately 82% to 84%.  All officers
and directors of the Company will retain beneficial ownership of the Company's 
shares following completion of the Reverse Split Transaction.

  Effect of the Reverse Split on Optionholders:

  Upon the effectiveness of the Reverse Split, any outstanding options under the
Company's Amended and Restated Stock Option Plan will have their number of 
shares and exercise prices adjusted to give effect to the 1-for-500 Reverse 
Split, with any fractional shares resulting from such adjustment converting to a
right to receive cash in an amount equal to the result obtained by multiplying 
$245.00 by a fraction having as the numerator the number of shares owned and the
denominator as the number 500 (which is equal to $0.49 per share of Existing 
Common Stock) less the exercise price of the shares subject to exercise of the 
option.  The vesting schedule will remain unchanged.  Any authorized but un-
issued options under the Company's Amended and Restated Stock Option Plan will 
have the number of shares adjusted to give effect to the 1-for-500 Reverse 
Split.  

  Effect of the Reverse Split Transaction on the Conduct of the Company 
Business:

  Following the Reverse Split, the Company will no longer be a public-reporting
company, but rather will operate as a private company.  The Company expects its
business and operations to continue as they are currently being conducted and 
except as disclosed in this Information Statement, the Reverse Split is not 
anticipated to materially affect the conduct of the Company's business.  The 
Company expects to be subject to substantially the same risks and uncertainties
after the Reverse Split. 

  The Company has no current plans or proposals to effect any extraordinary 
corporate transactions, such as a merger, reorganization sale or liquidation; to

                                    -  26  -


materially change the Company's Board of Directors or senior management; to 
change materially the Company's capitalization; or otherwise to effect any 
material change in the Company's corporate business structure.  Other than 
actions discussed in this Information Statement, the Affiliated Shareholders 
have no further plans, proposals or arrangements to acquire more shares or 
otherwise reduce or eliminate the shareholdings of the Company's minority 
shareholders.  The Company may, however, from time to time explore various 
methods to provide liquidity to shareholders, including a sale or merger of the
Company or its assets.  

The Company is not aware of any existing voting agreements that would have an 
impact on the Company's future business plans.  

  Effect on the Aggregate Number of Shares of the Company's Common Stock: 
        
                             Number of Shares as of     Pro Forma for the
                                 March 8, 2005            Reverse Split	
Common Stock:			
  Authorized                       12,000,000               12,000,000	
  Outstanding                       9,040,059                8,804,000	
  Available for issuance            2,959,941                3,196,000	
  Per share par value                   $0.01                    $0.01	
			
   
            PROPOSAL ONE-APPROVAL OF AMENDMENT TO CERTIFICATE OF
                INCORPORATION TO EFFECT REVERSE STOCK SPLIT

  The Board of Directors has unanimously adopted a resolution approving the 
preparation and filing of a Certificate of Amendment to the Company's 
Certificate of Incorporation (previously defined as the "Reverse Split 
Amendment") providing for (a) a 1-for-500 reverse stock split of the Company's
Common Stock, and (b) a cash payment in an amount equal to the result obtained
by multiplying $245.00 by a fraction having as the numerator the number of 
shares owned and having as the denominator the number 500 (which is equal to 
$0.49 per share of Existing Common Stock) ("Cash Consideration"), in lieu of the
issuance of any resulting fractional shares of Common Stock to any shareholders 
who, after the Reverse Split, own a fractional share of Common Stock.  A form of
the Reverse Split Amendment is attached hereto as Appendix A. The purpose, 
effects and fairness of the Reverse Split are described above under "SPECIAL 
FACTORS RELATING TO APPROVAL OF AMENDMENT TO CERTIFICATE OF INCORPORATION TO 
EFFECT REVERSE SPLIT."  

Source and Amount of Funds for and Expenses of the Reverse Split

  Estimated fees and expenses incurred or to be incurred by the Company in 
connection with the Reverse Split are as follows:

                                    -  27  -


Item                                   Approximate Amount
	
Payment of Cash Consideration                $115,669.00	
Legal Fees                                   $ 40,000.00	
Preparation of Opinion of Value              $  5,000.00	
Transfer Agent Fees                          $  8,200.00	
Filing Fees                                  $    100.00	
Printing and Mailing Expenses                $  3,500.00	
Miscellaneous Expenses                       $  2,000.00
                                             -----------	
Total	                                       $174,469.00	

  The Company has paid or will be responsible for paying all of such expenses. 
It will pay such expenses from its available cash resources.

Exchange of Shares and Payment in Lieu of Issuance of Fractional Shares

  Each current certificate representing issued and outstanding shares of 
Existing Common Stock prior to the Reverse Split will automatically be deemed
to represent the correct number of post Reverse Split shares of New Common 
Stock after the Effective Date.  Promptly after the Reverse Split Transaction,
the Company or its transfer agent will send an instruction letter to each 
shareholder The letter will describe the procedures for surrendering stock 
certificates in exchange for new certificates and/or cash consideration.  Upon
receipt of the stock certificates and properly completed instruction letters, 
the Company or its transfer agent will issue the new certificates and/or make 
the appropriate cash payments.  Do not send any stock certificates to the 
Company or its transfer agent until you receive an instruction letter.  After
the Reverse Split, shareholders being cashed-out will have no rights as 
shareholders with respect to the pre-Reverse Split Existing Common Stock or 
the fractional shares that would have resulted from the Reverse Split, whether
or not those shareholders have been paid cash consideration.

  The Company anticipates that it will pay out approximately $115,669 to holders
of Existing Common Stock that will be holders of fractional shares following the
Reverse Split Transaction. 
	
Shareholder Approval

  The Reverse Split will be approved if a majority of all outstanding shares of
Common Stock entitled to vote thereon.  The Affiliated Shareholders who own 
approximately 82% of the Company's Existing Common Stock have indicated their 
intention to vote in favor of the Reverse Split.  If they do so, the Reverse 
Split will be approved, and effected, without considering the vote of the 
Company's unaffiliated shareholders.

Conflicts of Interest

  The Company's directors and executive officers may have interests in the 
Reverse Split Transaction that are different from your interests as a 
shareholder, and have relationships that may present conflicts of interest, 
including the following: (i) each member of the Board of Directors and each 
executive officer of the Company holds more than 500 shares of the Company's 

                                    -  28  -


Existing Common Stock and thus, will remain shareholders of the Company after 
the Reverse Split Transaction, (ii) each of the Company's directors and senior
executive officers holds options to purchase more than 500 shares of Common 
Stock, which will remain outstanding after the Reverse Split Transaction, and
(iii) as a result of the Reverse Split Transaction, the shareholders who own of
record 500 or more shares of Existing Common Stock, including the Company's 
directors and executive officers, will increase their percentage ownership in 
the Company.  For example, the beneficial ownership percentage of the current 
directors and executive officers as a group will increase from approximately 82%
to approximately 84% as a result of the reduction of the number of shares of 
Common Stock outstanding by approximately 236,059 shares. 

Reservation of Right to Abandon the Reverse Split

  The Board of Directors retains the right to abandon the Reverse Split, even 
though approved by the shareholders, if it determines prior to the Effective 
Date that the Reverse Split is not then in the Company's best interest or the 
best interest of the Company's shareholders.  Among the circumstances that 
might cause the Company's Board of Directors to abandon the Reverse Split is 
the development of a significant risk of the Reverse Split failing to achieve 
the overall goal of reducing the number of its recordholders to fewer than 300,
or where the expense of cashing out shareholders with fewer than 500 shares of
Existing Common Stock becomes so high that the Reverse Split Transaction 
becomes cost prohibitive.  If the Reverse Split is not implemented, then the 
Company will be unable to terminate its public reporting obligations until it 
has fewer than 300 shareholders of record and satisfies certain other SEC 
requirements. 

Recommendations of the Board of Directors

  The Board of Directors unanimously concluded that, on the basis of the factors
discussed above in the section captioned "SPECIAL FACTORS RELATING TO APPROVAL
OF AMENDMENT TO CERTIFICATE OF INCORPORATION TO EFFECT REVERSE SPLIT," the 
Reverse Split, both from a procedural and financial point of view, is fair to 
the Company and its shareholders.

         INFORMATION REGARDING THE COMPANY AND CERTAIN TRANSACTIONS

  Lincoln Logs Ltd. is a corporation organized under the laws of New York with
its principal place of business at 5 Riverside Drive Chestertown, New York 
12817. The telephone number at its principal place of business is (518)
494-5500.

  As of March 8, 2005, the Company had 12,000,000 authorized shares of Common 
Stock, par value $0.01, of which 9,040,059 were issued and outstanding. 

  The Company's securities are currently traded on the Nasdaq OTC Bulletin Board
under the symbol LLOG. The high and low trading prices for the previous three 
fiscal years are as follows:

                                    -  29  -


PERIOD                              HIGH           LOW	
			
Year ended January 31, 2003			
First Quarter                      $0.21          $0.21	
Second Quarter                     $0.33          $0.20	
Third Quarter                      $0.50          $0.14	
Fourth Quarter                     $0.40          $0.14	
			
Year ended January 31, 2004			
First Quarter                      $0.48          $0.27	
Second Quarter                     $0.80          $0.40	
Third Quarter                      $0.85          $0.45	
Fourth Quarter                     $1.60          $0.65	
			
Year ended January 31, 2005			
First Quarter                      $1.01          $0.55	
Second Quarter                     $0.90          $0.54	
Third Quarter                      $1.01          $0.30	
Fourth Quarter                     $1.01          $0.42	
 
  The Company has not paid any dividends on its shares of common stock since 
1999.  Any future payment of cash dividends will depend upon the Company's 
earnings, financial condition, capital requirements and other factors deemed 
relevant by the Board of Directors.  The Company is also subject to certain 
contractual restrictions with respect to the payment of dividends, including, 
without limitation, restrictions imposed by the Company's primary lender.

Directors and Executive Officers

  The directors of the Company, each of whom was elected by the Company's 
shareholders at the 2004 Annual Meeting of Shareholders and are, except as 
otherwise noted, currently serving a one-year term to expire on the date of the
2005 Annual Meeting of Shareholders, are as follows: 

Name of Director       Age    Position with the Company
                              (other than as a Director)
 	
Leslie M. Apple         55    Partner of Whiteman Osterman & Hanna, LLP, 
                              special counsel to the Company 	
Samuel J. Padula        80	 	
Steven Patlin           63    Dealer of Company products

                                    -  30  -

	
Reginald W. Ray, Jr.    74	 	
Richard C. Farr         75    Special Administrative Assistant to the President;
                              Director of Corporate Strategy 	
John D. Shepherd        59    Chairman of the Board; President and Chief 
                              Executive Officer 	
William J. Thyne        55    Vice President; Treasurer; Secretary 	
Jeffry J. LaPell        45    Vice President and Chief Operating Officer 	
Benjamin A. Shepherd    50    Vice President - Finance and Chief Financial 
                              Officer; Vice President-Corporate Development	

Business Experience

  Leslie M. Apple has been a Partner and practicing attorney in the Albany, New
York law firm of Whiteman Osterman & Hanna LLP ("WOH") for more than the past 
five years.  From 1982 through December 1997 Mr. Apple was a Director of the 
Company.  From January 1987 through December 1997, Mr. Apple had been a Special
Administrative Assistant to the President, and from May 1997 until December 
1997, Mr. Apple was a member of the Company's Office of the Chief Executive. Mr.
Apple resigned from all positions with the Company in December 1997 and had no 
affiliation with the Company from that date until he was appointed to a vacant 
seat on the Board of Directors on November 30, 2000 and resumed his role as a 
Special Administrative Assistant to the President.  Mr. Apple resigned his 
position as Special Administrative Assistant to the President on January 31, 
2003 and no longer holds any position with the Company other than as a Director,
except that WOH is currently serving as special counsel to the Company in 
connection with the Reverse Split Transaction. Mr. Apple was elected a Director
of the Company by shareholders on January 8, 2001.

  Samuel J. Padula has been President and Chief Executive Officer of Padula 
Construction Corp., a real estate development and construction firm in Toms 
River, New Jersey, and Samuel J. Padula Real Estate Company in Toms River, N.J.
for more than the past five years.  Since January 1987, Mr. Padula had been a 
Special Administrative Assistant to the President.  Mr. Padula was, until his 
resignation from that office in December 1997, a member of the Company's Office
of the Chief Executive since May 1997.  Mr. Padula resigned his position as

                                    -  31  -

 
Special Administrative Assistant to the President on January 31, 2003, and no 
longer holds any position with the Company other than as a Director.

  Steven Patlin has been, and continues to be, an independent dealer of the 
Company since June 1985.  Mr. Patlin served as an independent consultant to the
Company on sales and marketing matters from January 1998 through February 1999.
From March 1999 through February 2000 Mr. Patlin served as Vice President of 
Sales for the Company at which time he resigned that position.  Mr. Patlin has 
been Vice President and Treasurer of Patlin Enterprises Inc., a distributor of 
home maintenance products and home building kits, for more than the past five 
years.  Mr. Patlin resigned his position as Special Administrative Assistant to
the President on January 31, 2003 and no longer holds any position with the 
Company other than as a Director.

  Reginald W. Ray, Jr. had been President of The Hunter Corporation, a holding 
company in Sherborn, Massachusetts, for more than the past five years, a 
position from which he retired in September 2003.  Since January 1987, Mr. Ray
had been a Special Administrative Assistant to the President.  Mr. Ray resigned
his position as Special Administrative Assistant to the President on January 31,
2003 and no longer holds any position with the Company other than as a Director.

  Richard C. Farr was, until his resignation from those offices on July 8, 1997,
Chairman of the Board of the Company since January 1990 and President and 
Treasurer of the Company since December 1991.  Mr. Farr served as the Company's
Chief Executive Officer from December 1991 to May 1997, at which time he became
a Member of the Office of Chief Executive, a position that he resigned on July 
8, 1997.  Mr. Farr has also been Chairman and Chief Executive Officer of Farr 
Investment Company, a private investment firm in West Hartford, Connecticut, for
more than the past five years.  Mr. Farr is a Director of H. L. Bouton Co., Inc.
and several privately owned companies.  From January 1987 to December 1991, Mr. 
Farr was a Special Administrative Assistant to the President, a position he has
resumed since his resignation in July 1997.

  John D. Shepherd has been Chairman of the Board, President and Chief Executive
Officer of the Company since December 1997.  From December 1997 through January
2001 Mr. Shepherd also served as Treasurer of the Company.  Mr. Shepherd has 
been President of Sweetbrier Ltd., an equestrian facility, since June 1992 and a
private investor since May 1991.  Mr. Shepherd was Co-Chairman and Treasurer of
Aquatherm Products Corporation, a manufacturer and distributor of health care 
products for home and institutional use, in Rahway, New Jersey, from January 
1986 to May 1991.  From January 1987 until December 1997, Mr. Shepherd had been 
a Special Administrative Assistant to the President, and from May 1997 until 
December 1997, Mr. Shepherd was a member of the Company's Office of the Chief 
Executive.  Mr. Shepherd is the brother of Benjamin A. Shepherd, Vice President
- Finance and Corporate Development and Chief Financial Officer, and a Director
of the Company.

  William J. Thyne, CPA, has been Secretary since January 1998, Vice President 
since September 1999 and Treasurer since February 2001.  Mr. Thyne had also been
Chief Financial Officer from January 1998 until March 2004.   From August 1996 
to January 1998, Mr. Thyne was Chief Financial Officer of John B. Garrett, Inc.,
a distributor of medical supplies and equipment and a provider of Medicare Part 
B services, located in Guilderland, New York.  Prior to that, Mr. Thyne has held
several positions as Chief Financial Officer with various corporations, one of 
which with the Company during the period from 1987 to 1993.

                                    -  32  -


  Jeffry J. LaPell has served as Chief Operating Officer of the Company since
his appointment to that position in August 2001.  During the period from 
December 1999 to February 2002, Mr. LaPell also served as Vice President - 
Sales of the Company.  In August 2001 Mr. LaPell was elected to the additional 
position of Chief Operating Officer.  Prior to re-joining the Company, Mr. 
LaPell was Director of Sales for Asperline Log Homes, Inc., a wholly owned 
subsidiary of Imagineering Services, Inc., in Lock Haven, Pennsylvania from 
December 1998 to December 1999.  Prior to that position, and for more than five
years, Mr. LaPell was employed by the Company in various sales positions the 
most recent of which was National Sales Manager.

  Benjamin A. Shepherd joined the Company in March 2003 as Vice President of 
Corporate Development.  In March 2004, Mr. Shepherd was appointed to the 
additional position of Vice President - Finance and Chief Financial Officer. 
Prior to joining the Company, Mr. Shepherd had been President of Armstrong 
Pharmaceuticals, Inc., a manufacturer of inhalation pharmaceutical products in 
Boston, Massachusetts, since February 1991.  Prior to that, Mr. Shepherd held a
number of positions at Armstrong Pharmaceuticals, Inc. including Treasurer, 
Chief Financial Officer and Executive Vice President.  Mr. Shepherd is the 
brother of John D. Shepherd, Chairman of the Board of Directors, President and
Chief Executive Officer of the Company.

Executive Officers

  The executive officers of the Company, each of whom was elected by the Board 
of Directors of the Company to serve in the capacities set forth below opposite
their names, and, except as otherwise noted, are currently serving a one-year 
term to expire on the date of the 2005 Annual Meeting of Shareholders, are as 
follows:

Name                   Age   Office(s) 	

John D. Shepherd       59    President and Chief Executive Officer 	
Jeffry J. LaPell       45    Vice President and Chief Operating Officer 	
William J. Thyne       55    Vice President; Treasurer; Secretary	
Benjamin A. Shepherd   50    Vice President - Finance and Chief Financial
                             Officer; Vice President - Corporate Development 	
Charles A. Clark       56    Vice President - Western Region 	
Richard H. Berry       43    Vice President - Marketing; President - Snake River
                             Log Homes 	

                                    -  33  -


  John D. Shepherd has been Chairman of the Board, President and Chief Executive
Officer of the Company since December 1997.  From December 1997 through January 
2001 Mr. Shepherd also served as Treasurer of the Company.  Mr. Shepherd has 
been President of Sweetbrier Ltd., an equestrian facility, since June 1992 and a
private investor since May 1991.  Mr. Shepherd was Co-Chairman and Treasurer of
Aquatherm Products Corporation, a manufacturer and distributor of health care 
products for home and institutional use, in Rahway, New Jersey, from January 
1986 to May 1991.  From January 1987 until December 1997, Mr. Shepherd had been
a Special Administrative Assistant to the President, and from May 1997 until 
December 1997, Mr. Shepherd was a member of the Company's Office of the Chief 
Executive.  Mr. Shepherd is the brother of Benjamin A. Shepherd, Vice President
- Finance and Corporate Development and Chief Financial Officer, and a Director
of the Company.	

  Jeffry J. LaPell has served as Chief Operating Officer of the Company since 
his appointment to that position in August 2001.  During the period from 
December 1999 to February 2002, Mr. LaPell also served as Vice President - 
Sales of the Company.  In August 2001 Mr. LaPell was elected to the additional
position of Chief Operating Officer.  Prior to re-joining the Company, Mr. 
LaPell was Director of Sales for Asperline Log Homes, Inc., a wholly owned 
subsidiary of Imagineering Services, Inc., in Lock Haven, Pennsylvania from 
December 1998 to December 1999.  Prior to that position, and for more than five
years, Mr. LaPell was employed by the Company in various sales positions the 
most recent of which was National Sales Manager.

  William J. Thyne, CPA, has been Secretary since January 1998, Vice President 
since September 1999 and Treasurer since February 2001.  Mr. Thyne had also been
Chief Financial Officer from January 1998 until March 2004.   From August 1996 
to January 1998, Mr. Thyne was Chief Financial Officer of John B. Garrett, Inc.,
a distributor of medical supplies and equipment and a provider of Medicare Part 
B services, located in Guilderland, New York.  Prior to that, Mr. Thyne has held
several positions as Chief Financial Officer with various corporations, one of 
which with the Company during the period from 1987 to 1993.

  Benjamin A. Shepherd joined the Company in March 2003 as Vice President of 
Corporate Development.  In March 2004, Mr. Shepherd was appointed to the 
additional position of Vice President - Finance and Chief Financial Officer. 
Prior to joining the Company, Mr. Shepherd had been President of Armstrong 
Pharmaceuticals, Inc., a manufacturer of inhalation pharmaceutical products in
Boston, Massachusetts, since February 1991.  Prior to that, Mr. Shepherd held a 
number of positions at Armstrong Pharmaceuticals, Inc. including Treasurer, 
Chief Financial Officer and Executive Vice President.  Mr. Shepherd is the 
brother of John D. Shepherd, Chairman of the Board of Directors, President and 
Chief Executive Officer of the Company.

  Charles A. Clark joined in Company July 1999 as a sales representative in the
Company's Auburn, California office, and was promoted to the position of Manager
of the Auburn, CA sales office in October 1999.  In February 2001, Mr. Clark was
promoted to the additional position of Western Regional Manager until his recent
promotion to Vice President - Western Region in April 2003.  Prior to joining 
the Company and for more than the past five years, Mr. Clark was President of 
Clark and Associates, an import company of consumer related products.  Prior to
that position, Mr. Clark held several positions as Vice President for Sales and
National Sales Manager of companies whose primary business was the import and 
distribution of electronics.

                                    -  34  -


  Richard H. Berry joined the Company upon the Company's acquisition of Snake 
River Log Homes, LLC on November 17, 2003.  Mr. Berry was one of two principals
who owned Snake River Log Homes, LLC and was President of that company at that 
time.  Mr. Berry was retained as President of Snake River Log Homes, LLC and 
appointed to the additional position of Vice President - Marketing with the 
Company.  Prior to joining the Company, Mr. Berry was President of Snake River 
Log Homes, LLC for three years.  Prior to that position, and for more than five
years, Mr. Berry was Vice President of Sales and Marketing as well as a partner
in the firm Cape Athletic, LLC.

Security Ownership of Certain Beneficial Owners

The following table identifies each person known to the Company to be the 
beneficial owner of more than five percent of the Company's Common Stock and 
sets forth the number of shares of the Company's Common Stock beneficially 
owned by each such person and the percentage of the shares of the Company's 
outstanding Common Stock beneficially owned by each such person.


                         Number of Shares of Commmon    Percent of Outstanding
                             Stock of the Company         Common Stock of the
Name and Address Of       Beneficially Owned as of    Company Beneficially Owned
 Beneficial Owner	              March 8, 2005             as of March 8, 2005	

John D. Shepherd
1020 Sport Hill Road
Easton, CT  06612                 5,409,461(1)                    57.7%
	
Herman R. Shepherd and
 Carol R. Shepherd
704B Weed Street
New Canaan, CT  06612               574,500(2)                    6.14%
	
Richard C. Farr
40 Colony Road
W. Hartford, CT  06117            1,110,802(3)(4)                11.86%
	
Marcille M. Farr
1028 Farmington Avenue
W. Hartford, CT  06107              520,401(3)                    5.56%	
           
         
(1) Includes (i) 250,000 owned by Mrs. Susan Shepherd, Mr. Shepherd's wife, as
to which Mr. Shepherd disclaims beneficial ownership, and (ii) 50,000 shares 
owned Mr. Jason Tunick, Mr. Shepherd's son, as to which Mr. Shepherd disclaims
beneficial ownership.
(2) Includes 132,000 shares owned individually by Mrs. Carol R. Shepherd.
(3) Pursuant to an agreement between Richard C. Farr and Mr. Farr's wife, 
Marcille M. Farr, Mr. Farr and Mrs. Farr each beneficially own 520,401 shares.
Mr. Farr maintains legal title to all of the shares that he and Mrs. Farr own.
Mr. Farr disclaims beneficial ownership with respect to the 520,401 shares 
beneficially owned by Mrs. Farr.
(4) Includes 70,000 shares subject to options which are exercisable within 60 
days.

                                    -  35  -


Security Ownership of Management

  The following table sets forth the number of shares of the Company's Common 
Stock beneficially owned by the following executive officers and directors of 
the Company and all directors and officers of the Company as a group as of March
8, 2005.  Except as otherwise noted, the named individual has sole voting power
and sole investment power over the securities.

                         Number of Shares of Common    Percent of Outstanding
                            Stock of the Company         Common Stock of the 
 Name and Address        Beneficially Owned as of    Company Beneficially Owned
Of Beneficial Owner            March 8, 2005                March 8, 2005	

John D. Shepherd                5,409,461(6)                    57.77%	
Richard C. Farr                 1,110,802(4)(5)                 11.86%	
Samuel J. Padula                  298,743(1)(2)                  3.19%	
Reginald W. Ray, Jr.              221,504(1)(3)                  2.37%	
William J. Thyne                   96,085(7)                     1.03%	
Benjamin A. Shepherd              191,000(8)                     2.04%	
Steven Patlin                      60,100(9)                     0.64%	
Jeffry LaPell                      25,000(10)                    0.27%	
Leslie M. Apple                    75,000(1)                     0.80%	
Richard H. Berry                  160,000(11)                    1.71%
	
All officers and directors
as a group (10 persons)         7,647,695(12)                   81.68%	

(1) Includes 25,000 shares subject to options which are exercisable within 60
days.
(2) Includes (i) 2,100 shares owned jointly by Mr. Padula with his wife, Mrs. 
Eleanor Padula, with whom Mr. Padula shares voting and investment power, and 
(ii) 263,603 shares held by Mrs. Padula, as to which Mr. Padula disclaims 
beneficial ownership.
(3) Includes 12,702 shares owned by Mr. Ray's wife, as to which Mr. Ray 
disclaims beneficial ownership.
(4) Includes 520,401 shares to which Mr. Farr disclaims beneficial ownership. 
Pursuant to an agreement between Mr. Farr and his wife, Marcille M. Farr, Mr. 
Farr and Mrs. Farr each beneficially own 520,401 shares.  Mr. Farr maintains 
legal title to all of the shares that he and Mrs. Farr own.
(5) Includes 70,000 shares subject to options which are exercisable within 60 
days.
(6) Includes (i) 250,000 shares owned by Mrs. Susan Shepherd, Mr. Shepherd's  
wife, as to which Mr. Shepherd disclaims beneficial ownership, and (ii) 50,000 
shares owned Mr. Jason Tunick, Mr. Shepherd's son, as to which Mr. Shepherd 
disclaims beneficial ownership.
(7) Includes 61,085 shares owned jointly by Mr. Thyne with his wife with whom 
Mr. Thyne shares voting and investment power.

                                    -  36  -


(8) Includes (i) 50,000 shares subject to options, which are exercisable within
60 days, (ii) 20,000 shares owned by Mr. Shepherd's children, as to which Mr. 
Shepherd disclaims beneficial ownership, and (iii) 111,000 shares owned jointly
by Mr. Shepherd with his wife with whom Mr. Shepherd shares voting and 
investment power.
(9) Includes 50,000 shares of common stock owned jointly by Mr. Patlin with his
wife with whom Mr. Patlin shares voting and investment power.
(10) Includes 25,000 shares of common stock owned jointly by Mr. LaPell with his
wife with whom Mr. LaPell shares voting and investment power.
(11) Includes 10,000 shares subject to options, which are presently exercisable.
(12) Includes 245,000 shares subject to options of which 195,000 are exercisable
within 60 days and 50,000 that become exercisable over the next five years 
commencing with 10,000 that became exercisable on November 17, 2004.

There are no arrangements known to the Company the operation of which may at a
subsequent date result in a change in control of the Company.  

Certain Transactions

  Description of certain transactions and agreements to which the Company and 
certain of the officers and directors of the Company are parties are set forth 
below.

  The Company received legal services from the law firm of Whiteman, Osterman &
Hanna LLP ("WOH"), of which Leslie M. Apple, a director of the Company, is a 
partner, and paid and accrued fees of approximately $41,300 for such legal 
services rendered to the Company during the fiscal year ended January 31, 2005.
The Company has also retained WOH to provide legal services to it in connection
with the Reverse Split Transaction.  The Company believes that the legal fees 
charged, and anticipated to be charged, in connection with WOH's services are 
fair and reasonable to the Company in light of the services performed and that 
the terms of the Company's relationship with WOH are no less favorable to the 
Company than those that could be obtained from an independent third party.

  On November 17, 2003, the Company completed the acquisition of all of the 
outstanding limited liability company membership interests of Snake River Log 
Homes, LLC ("Snake River"), a privately-held limited liability company for 
consideration of approximately $1,260,000, subject to certain adjustments.  
Snake River is a company organized under the laws of Idaho.   The acquisition of
membership interests was effected pursuant to a Membership Interests Purchase 
Agreement, dated November 17, 2003, (the "Purchase Agreement") by and among the 
Company and the membership interest holders of Snake River (the "Members"), 
including Richard Berry, who, after consummation of the acquisition, became an
officer of the Company.  The consideration paid by the Company to the Members 
consisted of the following: cash payment, promissory notes issued by the Company
to the Members, and common shares of the Company conveyed to select Members. 
The primary business of Snake River is the designing, manufacturing, and 
marketing of a line of log homes targeted for purchase and assembly by custom 
builders and "do-it-yourself" consumers.  Any plant assets, equipment or other 
physical property acquired as part of this transaction continues to be used for
those purposes.  The Purchase Agreement and the purchase prices referenced 
therein were negotiated at arm's length between representatives of the 
respective parties.  Except for the transactions described in the Agreements or
as set forth herein, there are no material relationships between the Company, 
the respective selling parties, their respective directors, officers, 
affiliates, or associates thereof.

                                    -  37  -


  The Company is party to employment contracts with Jeffry J. LaPell, Vice 
President and Chief Operating Officer, and Richard Berry, Vice President - 
Marketing and President of Snake River Log Homes LLC.  The contract with Mr. 
LaPell is for a term of two years, calls for a certain base salary (adjusted 
annually for the change in the Consumer Price Index), and includes incentives
for an annual bonus based on the achievement of defined goals related to sales
revenues and the Company's backlog of contracts.  It also contains non-
competition clauses that would be effective upon conclusion of employment with
the Company, and severance provisions whereby each individual would be paid an
amount equal to three months' base salary.  As of January 31, 2005, the base 
salary for Mr. LaPell is $120,000.  The contract of Mr. LaPell expires on May 
31, 2006.  The Company believes that the terms of this contract are fair and 
reasonable to the Company.

  Mr. Berry's contract is for a term of five years and automatically extends 
for successive one year periods unless either Mr. Berry or the Company has 
given thirty days prior written notice of its intention not to renew the 
contract for an additional one year term.  The contract calls for a certain base
salary and includes incentives for an annual bonus based on the achievement of 
defined goals related to delivery of products from Snake River Log Homes LLC 
and sales revenue goals related to Snake River and the Company, and contains a 
non-competition clause that would be effective upon conclusion of employment 
with the Company.  The contract also contains a severance provision that under 
certain conditions would continue the payment of Mr. Berry's annual base salary
until the end of the initial five-year employment term, and the payment of an 
amount equal to three months base salary if the termination occurs during any 
of the one-year extension periods.  As of January 31, 2005, the base salary for
Mr. Berry is $85,000.  Mr. Berry's employment contract expires on November 17, 
2008. The Company believes that the terms of this contract are fair and 
reasonable to the Company.

  Steven Patlin, a director of the Company, is a dealer in the Company's 
products.  Accordingly, he is paid commissions with respect to each of his 
sales of the Company's products.  The Company's arrangement with Mr. Patlin is
subject to the same terms and conditions as those applicable to other dealers
with similar sales volumes. 
   
Stock Purchases

  The Company has not repurchased any of its shares of Common Stock during the 
past two years. 

Public Offerings

  The Company has not made an underwritten public offering of its securities for
cash that was registered under the Securities Act of 1933 or exempt from 
registration under Regulation A during the past three years.  

                         FEDERAL INCOME TAX CONSEQUENCES

  Summarized below are the material federal income tax consequences to the 
Company and its shareholders resulting from the Reverse Split Transaction. This
summary is based on existing federal income tax law, which may change, even 
retroactively.  This summary does not discuss all aspects of federal income 

                                    -  38  -


taxation that may be important to you in light of your individual circumstances.
Many types of shareholders (such as financial institutions, insurance companies,
broker-dealers, tax-exempt organizations, and foreign persons) may be subject to
special tax rules. Other shareholders may also be subject to special tax rules 
including, but not limited to, shareholders who received the Company's Common 
Stock as compensation for services or pursuant to the exercise of an employee 
stock option, or shareholders who have held, or will hold, stock as part of a 
straddle, hedging, or conversion transaction for federal income tax purposes. 
In addition, this summary does not discuss any state, local, foreign, or other 
tax considerations.

  This summary assumes that you are one of the following:

  -  a citizen or resident of the United States;

  -  a corporation or an entity taxable as a corporation created or organized
     under U.S. law (federal or state);

  -  an estate the income of which is subject to federal income taxation 
     regardless of its sources;

  -  a trust if a U.S. court is able to exercise primary supervision over the 
     administration of the trust and one or more U.S. persons have authority to
     control all substantial decisions of the trust; or

  -  any other person whose worldwide income and gain is otherwise subject to
     federal income taxation on a net basis.

  This summary also assumes that you have held and will continue to hold your 
shares as capital assets.

NO RULING FROM THE INTERNAL REVENUE SERVICE OR OPINION OF COUNSEL WILL BE 
OBTAINED REGARDING THE FEDERAL INCOME TAX CONSEQUENCES TO THE SHAREHOLDERS OF 
THE COMPANY IN CONNECTION WITH THE REVERSE SPLIT TRANSACTION. ACCORDINGLY, EACH
SHAREHOLDER IS ENCOURAGED TO CONSULT THEIR OWN TAX ADVISOR AS TO THE PARTICULAR
FEDERAL, STATE, LOCAL, FOREIGN, AND OTHER TAX CONSEQUENCES, IN LIGHT OF THEIR 
INDIVIDUAL CIRCUMSTANCES.

The Reverse Split Transaction

  We believe that the Reverse Split Transaction will be treated as a tax-free
"recapitalization" for federal income tax purposes. This will result in no 
material federal income tax consequences to the Company.

Federal Income Tax Consequences to Shareholders, Including Affiliates, Who Are 
Not Cashed-Out in the Reverse Split Transaction

  If you continue to hold the Company's Common Stock immediately after the 
Reverse Split Transaction, and you receive no cash as a result of the Reverse

                                    -  39  -

 
Split Transaction, you will not recognize any gain or loss in the Reverse Split
Transaction and will have the same adjusted tax basis and holding period in the
Company's Common Stock as you had in such stock immediately prior to the Reverse
Split Transaction.

Federal Income Tax Consequences to Shareholders, Including Affiliates, Who Both
Receive Cash and Own, or Are Considered to Own for Federal Income Tax Purposes,
The Company's Common Stock After the Reverse Split Transaction

  In some instances you may be entitled to receive cash in the Reverse Split 
Transaction for shares you hold in one capacity, but continue to hold shares in
another capacity.  For example, you may own less than 500 shares in your own 
name (for which you will receive cash) and own more than 500 shares that are 
held in your brokerage account in street name.  Alternatively, for federal 
income tax purposes you may be deemed to own shares held by others.  For 
instance, if you own less than 500 shares in your own name (for which you will
receive cash) and your spouse owns more than 500 shares (which will continue to
be held following the completion of the Reverse Split Transaction), the shares 
owned by your spouse will be attributable to you.  As a result, in some 
instances the shares you own in another capacity, or which are attributed to 
you, may remain outstanding.  In determining whether you are deemed to continue
to hold stock immediately after the Reverse Split Transaction, you will be 
treated as owning shares actually or constructively owned by certain family 
members and entities in which you have an interest (such as trusts and estates 
of which you are a beneficiary and corporations and partnerships of which you 
are an owner, and shares you have an option to acquire). 

  If you both receive cash as a result of the Reverse Split Transaction and 
continue to hold the Company's Common Stock either directly or through 
attribution, you will recognize gain, if any, in an amount not to exceed the 
amount of cash received.  Generally no loss will be recognized.  The receipt of
cash will be characterized as either a dividend or as a payment received in 
exchange for the stock. The Reverse Split Transaction will be taxed as a 
dividend unless the payment:

  -  is not essentially equivalent to a dividend with respect to you as 
     determined under Section 302(b)(1) of the Internal Revenue Code of 1986, as
     amended (the "Code");

  -  is a substantially disproportionate redemption of stock with respect to you
     as determined under Section 302(b)(2) of the Code; or

  -  results in the complete termination of your interest in the Company under 
     Section 302(b)(3) of the Code (which would be possible if you ceased to own
     any shares directly and if the only shares attributed to you were from a 
     family member and you properly waive family attribution).

  If you satisfy one of these tests, you will recognize income in an amount 
equal to the excess of the cash received for your shares over your adjusted 
basis in those shares, and this income will be characterized as capital gain.

  If you fail to satisfy one of these tests, then the cash received will be 
treated as a dividend to you to the extent of your ratable share of the 
Company's undistributed earnings and profits, then as a tax-free return of 

                                    -  40  -


capital to the extent of your aggregate adjusted tax basis in your shares, 
and any remaining amount will be treated as capital gain.

  If you, or a person or entity whose ownership of the Company's shares would
be attributed to you, will continue to hold the Company's Common Stock 
immediately after the Reverse Split Transaction, you are urged to consult with
your tax advisor as to the particular federal, state, local, foreign, and other
tax consequences of the Reverse Split Transaction, in light of your specific 
circumstances.

Federal Income Tax Consequences to Cashed-out Shareholders, including 
Affiliates, Who do not Own, and Are Not Deemed to Own, the Company's Common 
Stock After the Reverse Split Transaction

  If you receive cash as a result of the Reverse Split Transaction and do not 
own, and are not deemed to own the Company's Common Stock immediately after the
Reverse Split Transaction, you will recognize capital gain or loss.  The amount
of capital gain or loss you recognize will equal the difference between the 
cash you receive for your cashed-out stock and your adjusted tax basis in such
stock.

                           DISSENTERS' APPRAISAL RIGHTS

  Lincoln Logs Ltd. shareholders have rights under New York law to dissent from
the Reverse Split Transaction and to demand appraisal of, and to receive payment
in cash of the fair value of their shares of Common Stock. The following is a 
brief summary of the statutory procedures to be followed by a holder of shares 
of Common Stock who does not wish to accept the per share cash consideration 
pursuant to the Reverse Split Transaction in order to dissent from the Reverse 
Split Transaction and perfect dissenters' rights under New York law.

THIS SUMMARY IS NOT INTENDED TO BE COMPLETE AND IS QUALIFIED IN ITS ENTIRETY BY
REFERENCE TO SECTIONS 623 AND 910 OF THE NEW YORK BUSINESS CORPORATION LAW, THE 
TEXT OF WHICH IS SET FORTH IN APPENDIX B TO THIS PROXY STATEMENT.  ANY 
SHAREHOLDER CONSIDERING DEMANDING APPRAISAL IS ADVISED TO CONSULT LEGAL COUNSEL.
DISSENTERS' RIGHTS WILL NOT BE AVAILABLE UNLESS AND UNTIL THE REVERSE SPLIT 
TRANSACTION IS CONSUMMATED.

  A holder of shares of Common Stock who desires to exercise his dissenters' 
rights must fully satisfy the following conditions. Dissenters' rights of 
appraisal will be lost and waived if the procedural requirements of Section 623
are not fully and precisely satisfied. If dissenters' rights are lost and 
waived, the shareholder will be entitled to receive the consideration provided
for in the Reverse Split Transaction agreement.

How To Exercise Dissenters' Rights

  Any holder of Common Stock who elects to exercise dissenters' rights with 
respect to the Reverse Split Transaction must file with the Company, before the
Meeting, or at the Meeting but before the vote, written objection to the Reverse
Split Transaction. The objection must include a notice of his election to

                                    -  41  -

 
dissent, his name and residence address, the number of shares of Common Stock as
to which he dissents and a demand for payment of the fair value of his shares of
Common Stock if the Reverse Split Transaction is completed. Such objection is 
not required from any shareholder to whom the Company did not give notice of the
meeting in accordance with the New York Business Corporation Law. A vote against
the Reverse Split Transaction will not itself constitute an objection. Within 10
days after the shareholders' authorization date, which term as used in Section 
623 would mean in this context April 28, 2005, the date on which the 
shareholders' vote authorizing the Reverse Split Transaction is taken, the 
Company must give written notice of such authorization by registered mail to 
each shareholder who filed written objection or from whom written objection was
not required. However, written notice of such authorization will not be sent to
any shareholder who votes for the Reverse Split Transaction because that 
shareholder will be deemed to have elected not to enforce his rights to receive
payment for his shares.  The failure to vote against the Reverse Split 
Transaction will not itself constitute a waiver of a shareholder's dissenters'
rights.

  Within 20 days after the giving of notice to him, any shareholder from whom 
written objection was not required and who elects to dissent must file with the
corporation a written notice of such election, stating his name and residence 
address, the number of shares of Common Stock as to which he dissents and a 
demand for payment of the fair value of his such shares.

  A shareholder may not dissent as to less than all the shares of Common Stock 
as to which he has a right of dissent, held by him of record and that he owns 
beneficially. A nominee or fiduciary may not dissent on behalf of any beneficial
owner as to less than all the shares of Common Stock of such owner, as to which
such nominee or fiduciary has a right to dissent, held of record by such nominee
or fiduciary. Furthermore, if the shares of Common Stock are owned of record in
a fiduciary capacity, such as by a trustee, guardian or custodian, the demand 
should be made in that capacity, and if the shares of Common Stock are owned of 
record by more than one person, as in a joint tenancy or tenancy in common, the 
demand should be made by or for all owners of record.

  All demands for appraisal should be delivered before the vote on the Reverse 
Split Transaction is taken at the special meeting. All demands for appraisal and
notices of election to dissent should be addressed to the:

  Corporate Secretary
  Lincoln Logs Ltd.
  5 Riverside Drive
  Chestertown, New York 12817

  At the time of filing a notice of election to dissent or within one month 
thereafter, a dissenting shareholder must submit all of his certificates 
representing shares of Common Stock to the Company or its transfer agent for 
notation thereon of the election to dissent, after which such certificates will
be returned to the shareholder. Failure to submit such certificates may result 
in the loss of dissenters' rights.

Procedure For Appraisal Proceeding

  Within 15 days after the expiration of the period within which shareholders 
may file their notices of election to dissent, or within 15 days after the 

                                    -  42  -


effective date of the Reverse Split Transaction, whichever is later, the Company
is required to make a written offer, by registered mail, to each shareholder who
has filed a notice of election to dissent, to pay for such holder's shares of 
Common Stock at a specified price which the Company considers to be their fair 
value. Such offer will be accompanied by a statement setting forth the aggregate
number of shares of common stock with respect to which such notices of election
to dissent from the Reverse Split Transaction have been received and the 
aggregate number of holders of such shares of Common Stock.

  If the Reverse Split Transaction has been completed at the time such offer is 
made, such offer will also be accompanied by (a) advance payment to each 
dissenting shareholder who has submitted his certificates for notation thereon
of the election to dissent of an amount equal to 80% of the amount of such offer
or (b) as to each dissenting shareholder who has not yet submitted his 
certificates for notation thereon, a statement that advance payment to such 
shareholder of an amount equal to 80% of the amount of such offer will be made 
promptly upon submission of his certificates. Acceptance of such advance 
payment by a dissenting shareholder will not constitute a waiver of his 
dissenter's rights.

  If within 30 days after the making of such written offer, the surviving 
corporation and any dissenting shareholder agree upon the price to be paid for 
such holder's shares of Common Stock, payment therefore will be made within 60
days after the making of such offer or the effective date of the Reverse Split
Transaction, whichever is later, upon the surrender of the certificates 
representing such shares of Common Stock. If the Company fails to make such an
offer within the 15-day period described above, or if it makes an offer but the
Company and a dissenting shareholder do not agree within 30 days of its making 
of the offer upon the price to be paid for such shareholder's shares of Common
Stock, the Company must, within 20 days of such 15-or 30-day period, as the 
case may be, institute a special proceeding in the Supreme Court of New York 
to determine the rights of dissenting shareholders and fix the fair value of 
their shares of Common Stock.

  The fair value of the shares of common stock shall be the fair value as of the
close of business on the day before the shareholders' authorization date. In 
fixing the fair value of the shares, the court will consider the nature of the 
Reverse Split Transaction and its effects on the Company and its shareholders,
the concepts and methods then customary in the relevant securities and 
financial markets for determining fair value of shares of a corporation engaging
in a similar transaction under comparable circumstances and all other relevant 
factors. The court shall determine the fair value without a jury and without 
referral to an appraiser.  If the Company does not institute such a proceeding
within the 20-day period, any dissenting shareholder may, within 30 days after 
such 20-day period, institute a proceeding for the same. If such proceeding is
not instituted within such 30-day period, any dissenting shareholders who have 
not agreed with the Company as to the price to be paid for their shares of 
Common Stock will lose their dissenters' rights, unless the court, for good 
cause shown, otherwise directs. 

  Within 60 days after the completion of any such court proceeding, the Company
must pay to each dissenting shareholder the amount found to be due him, with 
interest thereon at such rate as the court finds to be equitable, from the 
effective date of the Reverse Split Transaction to the date of payment, upon 
surrender by such shareholder of the certificates representing such shares of 
Common Stock. If the court finds that the refusal of any dissenting shareholder
to accept the Company's offer was arbitrary, vexatious or otherwise not in good
faith, no interest will be allowed to such shareholder.

  The parties to such court proceeding will bear their own costs and expenses,
including the fees and expenses of their counsel and any experts employed by 
them, except that the court, in its discretion and under certain conditions, 
may apportion and assess all or any part of the costs, expenses and fees 
incurred by dissenting shareholders against the surviving corporation or may 
apportion and assess all or any part of the costs, expenses and fees incurred 

                                    -  43  -


by the surviving corporation against any dissenting shareholders, including any
dissenting shareholders who have withdrawn their notices of election to dissent
from the Reverse Split Transaction, who the court finds were arbitrary, 
vexatious or otherwise not acting in good faith in refusing the Company's offer
of payment. Any shareholder who has filed a notice of election to dissent will 
not, after the effective date of the Reverse Split Transaction, have any of the 
rights of a shareholder with respect to his shares of Common Stock other than 
the right to be paid the fair value of such shares of Common Stock under the New
York Business Corporation Law.
     
  Any notice of election to dissent may be withdrawn by a dissenting shareholder
at any time before the acceptance in writing of an offer by the Company, but in
no case later than 60 days after the effective date of the Reverse Split 
Transaction unless the Company consents in writing. However, if the Company 
fails to make a timely offer to pay such shareholder the fair value of his 
shares of Common Stock as provided above, the dissenting shareholder may 
withdraw his election to dissent at any time within 60 days after any date such
an offer is made.

                      DOCUMENTS INCORPORATED BY REFERENCE

  The SEC allows the Company to "incorporate by reference" information into this
document.  This means that we can disclose important information to you by 
referring you to another document filed separately with the SEC.  The 
information incorporated by reference is considered to be part of this document,
except for any information that is superseded by information that is included 
directly in this document or in any other subsequently filed document that is 
also incorporated herein by reference.

  This document incorporates by reference the documents listed below that the 
Company has filed previously with the SEC.  They contain important information 
about the Company and its financial condition.

    The Company's Annual Report on Form 10-KSB for the fiscal year ended January
    31, 2004.

    The Company's Quarterly Report on Form 10-QSB for the fiscal quarter ended 
    October 31, 2004.

  The Company will amend this Information Statement and its Schedule 13E-3 to 
incorporate by reference any additional documents that we may file with the SEC
under Section 13(a), 13(c), 14 or 15(d) of the Exchange Act after the date of 
this document to the extent required to fulfill our obligations under the 
Exchange Act.

                                    -  44  -


  The Company will provide, without charge, to each person to whom this 
Information Statement is delivered, upon written or oral request of such person
and by first class mail or other equally prompt means within one business day 
of receipt of such request, a copy of any and all information that has been 
incorporated by reference in this Information Statement.  You may obtain a copy
of these documents and any amendments thereto by writing to Benjamin Shepherd,
Chief Financial Officer, at the following address: Lincoln Logs Ltd., 5 
Riverside Drive, Chestertown, New York 12817.  

  These documents are also included in the Company's SEC filings, which you can
access electronically at the SEC's website at http://www.sec.gov.

                                 OTHER MATTERS

  The directors do not know of any matters to be presented at the Meeting other
than as described in this Information Statement.

  The Board has not authorized anyone to give any information or make any 
representation about the Reverse Split Transaction or the Company that differs
from, or adds to, the information in this Information Statement or in the 
Company's documents that are publicly filed with the SEC.  If anyone gives you
different or additional information, you should not rely on it.


                                    By Order Of The Board Of Directors

                                    /s/ William J. Thyne
                                    --------------------
                                    William J. Thyne
                                    Secretary


Chestertown, New York
April 7, 2005

                                    -  45  -


                                   Appendix A

Certificate of Amendment of the Company's Restated Certificate of Incorporation


                            CERTIFICATE OF AMENDMENT 
                                      OF
                        CERTIFICATE OF INCORPORATION OF
                               LINCOLN LOGS LTD.

               Under Section 805 Of The Business Corporation Law

The undersigned, being the President and the Secretary of LINCOLN LOGS LTD., 
pursuant to Section 805 of the Business Corporation Law of the State of New 
York, do hereby restate, certify and set forth:

1. The name of the corporation is LINCOLN LOGS LTD. (the "Corporation")

2. The certificate of incorporation of the Corporation was filed by the 
Department of State on the 25th day of February 1977.

3. Immediately upon the effectiveness of this Amendment to the Corporation's  
Certificate of Incorporation pursuant to the New York Business Corporation Law
(the "Effective Date"), each five hundred (500) issued and outstanding shares 
of the Corporation's Common Stock, par value $0.01 per share (the "Old Common 
Stock"), shall automatically, without further action on the part of the 
Corporation or any holder of such Old Common Stock, be converted into one (1) 
new share of the Corporation's Common Stock, $0.01 par value per share ("New 
Common Stock"), as constituted following the Effective Date. The conversion of 
the Old Common Stock into New Common Stock, will be deemed to occur on the 
Effective Date, regardless of when the certificates representing such Old Common
Stock are physically surrendered to the Corporation for exchange into 
certificates representing New Common Stock. After the Effective Date, 
certificates representing the Old Common Stock will, until such shares are 
surrendered to the Corporation for exchange into New Common Stock, represent the
number and class of New Common Stock into which such Old Common Stock shall have
been converted pursuant to this amendment. 

  In cases in which the conversion of the Old Common Stock into New Common Stock
results in any shareholder holding a fraction of a share, the Company will pay 
in lieu of such fractional share, an amount in cash (the "Cash Consideration") 
equal to the product of $245.00 and a fraction, the numerator of which is the 
number of shares owned by the shareholder and the denominator of which is the 
number 500.  No interest shall be payable on the Cash Consideration.

  Following the Effective Date, the total number of authorized shares of common
stock of the Corporation (including all shares of New Common Stock and all 
shares of treasury stock of the Corporation) shall remain 12,000,000, and the 
par value of the New Common Stock shall remain $0.01 per share.

                                    -  1  -


4. The Amendment of the Certificate of Incorporation was authorized by vote of 
the Board of Directors of the Corporation followed by the affirmative vote of 
the holders of a majority of all outstanding shares entitled to vote thereon at
a special meeting of the Corporation's shareholders duly called and held on 
April 28, 2005.

  IN WITNESS WHEREOF, we have signed this certificate as of the 29th day of 
April 2005, and we affirm the statements contained herein as true under 
penalties of perjury.


                                         /s/ John D. Shepherd
                                         --------------------
                                         John D. Shepherd
                                         President and Chief Executive Officer


                                         /s/ William J. Thyne
                                         --------------------
                                         William J. Thyne
                                         Secretary



                                    -  2  -


                                  Appendix B

               Business Corporation Law of the State of New York

Section  623. Procedure to enforce shareholder's right to receive payment for 
shares

(a) A shareholder intending to enforce his right under a section of this chapter
to receive payment for his shares if the proposed corporate action referred to 
therein is taken shall file with the corporation, before the meeting of 
shareholders at which the action is submitted to a vote, or at such meeting but 
before the vote, written objection to the action.  The objection shall include a
notice of his election to dissent, his name and residence address, the number 
and classes of shares as to which he dissents and a demand for payment of the 
fair value of his shares if the action is taken.  Such objection is not required
from any shareholder to whom the corporation did not give notice of such meeting
in accordance with this chapter or where the proposed action is authorized by 
written consent of shareholders without a meeting.

(b) Within ten days after the shareholders' authorization date, which term as 
used in this section means the date on which the shareholders' vote authorizing
such action was taken, or the date on which such consent without a meeting was 
obtained from the requisite shareholders, the corporation shall give written 
notice of such authorization or consent by registered mail to each shareholder
who filed written objection or from whom written objection was not required, 
excepting any shareholder who voted for or consented in writing to the proposed
action and who thereby is deemed to have elected not to enforce his right to 
receive payment for his shares.

(c) Within twenty days after the giving of notice to him, any shareholder from
whom written objection was not required and who elects to dissent shall file 
with the corporation a written notice of such election, stating his name and 
residence address, the number and classes of shares as to which he dissents and
a demand for payment of the fair value of his shares.  Any shareholder who 
elects to dissent from a merger under section 905 (Merger of subsidiary 
corporation) or paragraph (c) of section 907 (Merger or consolidation of 
domestic and foreign corporations) or from a share exchange under paragraph (g)
of section 913 (Share exchanges) shall file a written notice of such election to
dissent within twenty days after the giving to him of a copy of the plan of 
merger or exchange or an outline of the material features thereof under section
905 or 913.

(d) A shareholder may not dissent as to less than all of the shares, as to which
he has a right to dissent, held by him of record, that he owns beneficially.  A 
nominee or fiduciary may not dissent on behalf of any beneficial owner as to 
less than all of the shares of such owner, as to which such nominee or fiduciary
has a right to dissent, held of record by such nominee or fiduciary.

(e) Upon consummation of the corporate action, the shareholder shall cease to 
have any of the rights of a shareholder except the right to be paid the fair 
value of his shares and any other rights under this section.  A notice of 
election may be withdrawn by the shareholder at any time prior to his acceptance
in writing of an offer made by the corporation, as provided in paragraph (g), 
but in no case later than sixty days from the date of consummation of the 
corporate action except that if the corporation fails to make a timely offer, as

                                    -  1  -


provided in paragraph (g), the time for withdrawing a notice of election shall 
be extended until sixty days from the date an offer is made.  Upon expiration of
such time, withdrawal of a notice of election shall require the written consent 
of the corporation.  In order to be effective, withdrawal of a notice of 
election must be accompanied by the return to the corporation of any advance 
payment made to the shareholder as provided in paragraph (g).  If a notice of 
election is withdrawn, or the corporate action is rescinded, or a court shall 
determine that the shareholder is not entitled to receive payment for his 
shares, or the shareholder shall otherwise lose his dissenters' rights, he shall
not have the right to receive payment for his shares and he shall be reinstated
to all his rights as a shareholder as of the consummation of the corporate 
action, including any intervening preemptive rights and the right to payment of
any intervening dividend or other distribution or, if any such rights have 
expired or any such dividend or distribution other than in cash has been 
completed, in lieu thereof, at the election of the corporation, the fair value 
thereof in cash as determined by the board as of the time of such expiration or 
completion, but without prejudice otherwise to any corporate proceedings that 
may have been taken in the interim.

(f) At the time of filing the notice of election to dissent or within one month
thereafter the shareholder of shares represented by certificates shall submit 
the certificates representing his shares to the corporation, or to its transfer 
agent, which shall forthwith note conspicuously thereon that a notice of 
election has been filed and shall return the certificates to the shareholder or
other person who submitted them on his behalf.  Any shareholder of shares 
represented by certificates who fails to submit his certificates for such 
notation as herein specified shall, at the option of the corporation exercised 
by written notice to him within forty-five days from the date of filing of such
notice of election to dissent, lose his dissenter's rights unless a court, for 
good cause shown, shall otherwise direct.  Upon transfer of a certificate 
bearing such notation, each new certificate issued therefor shall bear a similar
notation together with the name of the original dissenting holder of the shares 
and a transferee shall acquire no rights in the corporation except those which 
the original dissenting shareholder had at the time of transfer.

(g) Within fifteen days after the expiration of the period within which 
shareholders may file their notices of election to dissent, or within fifteen 
days after the proposed corporate action is consummated, whichever is later (but
in no case later than ninety days from the shareholders' authorization date), 
the corporation or, in the case of a merger or consolidation, the surviving or 
new corporation, shall make a written offer by registered mail to each 
shareholder who has filed such notice of election to pay for his shares at a 
specified price which the corporation considers to be their fair value.  Such 
offer shall be accompanied by a statement setting forth the aggregate number of
shares with respect to which notices of election to dissent have been received 
and the aggregate number of holders of such shares.  If the corporate action has
been consummated, such offer shall also be accompanied by (1) advance payment to
each such shareholder who has submitted the certificates representing his shares
to the corporation, as provided in paragraph (f), of an amount equal to eighty 
percent of the amount of such offer, or (2) as to each shareholder who has not 
yet submitted his certificates a statement that advance payment to him of an 
amount equal to eighty percent of the amount of such offer will be made by the 
corporation promptly upon submission of his certificates. If the corporate 
action has not been consummated at the time of the making of the offer, such 
advance payment or statement as to advance payment shall be sent to each 
shareholder entitled thereto forthwith upon consummation of the corporate 
action.  Every advance payment or statement as to advance payment shall include
advice to the shareholder to the effect that acceptance of such payment does not
constitute a waiver of any dissenters' rights.  If the corporate action has not 
been consummated upon the expiration of the ninety day period after the 
shareholders' authorization date, the offer may be conditioned upon the 
consummation of such action.  Such offer shall be made at the same price per

                                    -  2  -

 
share to all dissenting shareholders of the same class, or if divided into 
series, of the same series and shall be accompanied by a balance sheet of the
corporation whose shares the dissenting shareholder holds as of the latest 
available date, which shall not be earlier than twelve months before the making
of such offer, and a profit and loss statement or statements for not less than 
a twelve month period ended on the date of such balance sheet or, if the 
corporation was not in existence throughout such twelve month period, for the 
portion thereof during which it was in existence.  Notwithstanding the 
foregoing, the corporation shall not be required to furnish a balance sheet or 
profit and loss statement or statements to any shareholder to whom such balance
sheet or profit and loss statement or statements were previously furnished, nor
if in connection with obtaining the shareholders' authorization for or consent 
to the proposed corporate action the shareholders were furnished with a proxy or
information statement, which included financial statements, pursuant to 
Regulation 14A or Regulation 14C of the United States Securities and Exchange 
Commission.  If within thirty days after the making of such offer, the 
corporation making the offer and any shareholder agree upon the price to be paid
for his shares, payment therefor shall be made within sixty days after the 
making of such offer or the consummation of the proposed corporate action, 
whichever is later, upon the surrender of the certificates for any such shares 
represented by certificates.

(h) The following procedure shall apply if the corporation fails to make such 
offer within such period of fifteen days, or if it makes the offer and any 
dissenting shareholder or shareholders fail to agree with it within the period
of thirty days thereafter upon the price to be paid for their shares:

  (1) The corporation shall, within twenty days after the expiration of 
whichever is applicable of the two periods last mentioned, institute a special
proceeding in the supreme court in the judicial district in which the office of
the corporation is located to determine the rights of dissenting shareholders 
and to fix the fair value of their shares.  If, in the case of merger or 
consolidation, the surviving or new corporation is a foreign corporation without
an office in this state, such proceeding shall be brought in the county where 
the office of the domestic corporation, whose shares are to be valued, was 
located.

  (2) If the corporation fails to institute such proceeding within such period 
of twenty days, any dissenting shareholder may institute such proceeding for 
the same purpose not later than thirty days after the expiration of such twenty
day period.  If such proceeding is not instituted within such thirty day period,
all dissenter's rights shall be lost unless the supreme court, for good cause 
shown, shall otherwise direct.

  (3) All dissenting shareholders, excepting those who, as provided in paragraph
(g), have agreed with the corporation upon the price to be paid for their 
shares, shall be made parties to such proceeding, which shall have the effect 
of an action quasi in rem against their shares.  The corporation shall serve a 
copy of the petition in such proceeding upon each dissenting shareholder who is
a resident of this state in the manner provided by law for the service of a 
summons, and upon each nonresident dissenting shareholder either by registered 
mail and publication, or in such other manner as is permitted by law.  The 
jurisdiction of the court shall be plenary and exclusive.

  (4) The court shall determine whether each dissenting shareholder, as to whom
the corporation requests the court to make such determination, is entitled to 

                                    -  3  -


receive payment for his shares.  If the corporation does not request any such 
determination or if the court finds that any dissenting shareholder is so 
entitled, it shall proceed to fix the value of the shares, which, for the 
purposes of this section, shall be the fair value as of the close of business 
on the day prior to the shareholders' authorization date.  In fixing the fair 
value of the shares, the court shall consider the nature of the transaction 
giving rise to the shareholder's right to receive payment for shares and its 
effects on the corporation and its shareholders, the concepts and methods then 
customary in the relevant securities and financial markets for determining fair
value of shares of a corporation engaging in a similar transaction under 
comparable circumstances and all other relevant factors.  The court shall 
determine the fair value of the shares without a jury and without referral to 
an appraiser or referee.  Upon application by the corporation or by any 
shareholder who is a party to the proceeding, the court may, in its discretion,
permit pretrial disclosure, including, but not limited to, disclosure of any 
expert's reports relating to the fair value of the shares whether or not 
intended for use at the trial in the proceeding and notwithstanding subdivision
(d) of section 3101 of the civil practice law and rules.

  (5) The final order in the proceeding shall be entered against the corporation
in favor of each dissenting shareholder who is a party to the proceeding and is 
entitled thereto for the value of his shares so determined.

  (6) The final order shall include an allowance for interest at such rate as 
the court finds to be equitable, from the date the corporate action was 
consummated to the date of payment.  In determining the rate of interest, the 
court shall consider all relevant factors, including the rate of interest which
the corporation would have had to pay to borrow money during the pendency of the
proceeding.  If the court finds that the refusal of any shareholder to accept 
the corporate offer of payment for his shares was arbitrary, vexatious or 
otherwise not in good faith, no interest shall be allowed to him.

  (7) Each party to such proceeding shall bear its own costs and expenses, 
including the fees and expenses of its counsel and of any experts employed by 
it.  Notwithstanding the foregoing, the court may, in its discretion, apportion
and assess all or any part of the costs, expenses and fees incurred by the 
corporation against any or all of the dissenting shareholders who are parties 
to the proceeding, including any who have withdrawn their notices of election 
as provided in paragraph (e), if the court finds that their refusal to accept 
the corporate offer was arbitrary, vexatious or otherwise not in good faith. The
court may, in its discretion, apportion and assess all or any part of the costs,
expenses and fees incurred by any or all of the dissenting shareholders who are 
parties to the proceeding against the corporation if the court finds any of the
following:  (A) that the fair value of the shares as determined materially 
exceeds the amount which the corporation offered to pay;  (B) that no offer or 
required advance payment was made by the corporation;  (C) that the corporation
failed to institute the special proceeding within the period specified therefor;
or (D) that the action of the corporation in complying with its obligations as 
provided in this section was arbitrary, vexatious or otherwise not in good 
faith.  In making any determination as provided in clause (A), the court may 
consider the dollar amount or the percentage, or both, by which the fair value 
of the shares as determined exceeds the corporate offer.

(8) Within sixty days after final determination of the proceeding, the 
corporation shall pay to each dissenting shareholder the amount found to be due
him, upon surrender of the certificates for any such shares represented by 
certificates.

                                    -  4  -


(i) Shares acquired by the corporation upon the payment of the agreed value 
therefor or of the amount due under the final order, as provided in this 
section, shall become treasury shares or be cancelled as provided in section 
515 (Reacquired shares), except that, in the case of a merger or consolidation,
they may be held and disposed of as the plan of merger or consolidation may 
otherwise provide.

(j) No payment shall be made to a dissenting shareholder under this section at 
a time when the corporation is insolvent or when such payment would make it 
insolvent.  In such event, the dissenting shareholder shall, at his option:

  (1) Withdraw his notice of election, which shall in such event be deemed 
withdrawn with the written consent of the corporation;  or

  (2) Retain his status as a claimant against the corporation and, if it is 
liquidated, be subordinated to the rights of creditors of the corporation, but 
have rights superior to the non-dissenting shareholders, and if it is not 
liquidated, retain his right to be paid for his shares, which right the 
corporation shall be obliged to satisfy when the restrictions of this paragraph
do not apply.

  (3) The dissenting shareholder shall exercise such option under subparagraph
(1) or (2) by written notice filed with the corporation within thirty days after
the corporation has given him written notice that payment for his shares cannot
be made because of the restrictions of this paragraph.  If the dissenting 
shareholder fails to exercise such option as provided, the corporation shall 
exercise the option by written notice given to him within twenty days after the
expiration of such period of thirty days.

(k) The enforcement by a shareholder of his right to receive payment for his 
shares in the manner provided herein shall exclude the enforcement by such 
shareholder of any other right to which he might otherwise be entitled by virtue
of share ownership, except as provided in paragraph (e), and except that this 
section shall not exclude the right of such shareholder to bring or maintain an
appropriate action to obtain relief on the ground that such corporate action 
will be or is unlawful or fraudulent as to him.

(l) Except as otherwise expressly provided in this section, any notice to be 
given by a corporation to a shareholder under this section shall be given in 
the manner provided in section 605 (Notice of meetings of shareholders).

(m) This section shall not apply to foreign corporations except as provided in 
subparagraph (e)(2) of section 907 (Merger or consolidation of domestic and 
foreign corporations).

                                    -  5  -

Section 910. Right of shareholder to receive payment for shares upon merger or 
consolidation, or sale, lease, exchange or other disposition of assets, or share
exchange

(a) A shareholder of a domestic corporation shall, subject to and by complying 
with section 623 (Procedure to enforce shareholder's right to receive payment 
for shares), have the right to receive payment of the fair value of his shares 
and the other rights and benefits provided by such section, in the following 
cases:

  (1) Any shareholder entitled to vote who does not assent to the taking of an 
action specified in clauses (A), (B) and (C).

    (A) Any plan of merger or consolidation to which the corporation is a party;
  except that the right to receive payment of the fair value of his shares shall
  not be available:

      (i) To a shareholder of the parent corporation in a merger authorized by 
    section 905 (Merger of parent and subsidiary corporations), or paragraph (c)
    of section 907 (Merger or consolidation of domestic and foreign 
    corporations);  or

      (ii) To a shareholder of the surviving corporation in a merger authorized
    by this article, other than a merger specified in subclause (i), unless such
    merger effects one or more of the changes specified in subparagraph (b) (6) 
    of section 806 (Provisions as to certain proceedings) in the rights of the 
    shares held by such shareholder;  or

      (iii) Notwithstanding subclause (ii) of this clause, to a shareholder for
    the shares of any class or series of stock, which shares or depository 
    receipts in respect thereof, at the record date fixed to determine the 
    shareholders entitled to receive notice of the meeting of shareholders to 
    vote upon the plan of merger or consolidation, were listed on a national 
    securities exchange or designated as a national market system security on an
    interdealer quotation system by the National Association of Securities 
    Dealers, Inc.

    (B) Any sale, lease, exchange or other disposition of all or substantially 
  all of the assets of a corporation which requires shareholder approval under 
  section 909 (Sale, lease, exchange or other disposition of assets) other than
  a transaction wholly for cash where the shareholders' approval thereof is 
  conditioned upon the dissolution of the corporation and the distribution of 
  substantially all of its net assets to the shareholders in accordance with 
  their respective interests within one year after the date of such transaction.

    (C) Any share exchange authorized by section 913 in which the corporation is
  participating as a subject corporation;  except that the right to receive 
  payment of the fair value of his shares shall not be available to a 
  shareholder whose shares have not been acquired in the exchange or to a 
  shareholder for the shares of any class or series of stock, which shares or 
  depository receipt in respect thereof, at the record date fixed to determine
  the shareholders entitled to receive notice of the meeting of shareholders to

                                    -  6  -


  vote upon the plan of exchange, were listed on a national securities exchange
  or designated as a national market system security on an interdealer quotation
  system by the National Association of Securities Dealers, Inc.

  (2) Any shareholder of the subsidiary corporation in a merger authorized by
section 905 or paragraph (c) of section 907, or in a share exchange authorized 
by paragraph (g) of section 913, who files with the corporation a written notice
of election to dissent as provided in paragraph (c) of section 623.

  (3) Any shareholder, not entitled to vote with respect to a plan of merger or
consolidation to which the corporation is a party, whose shares will be 
cancelled or exchanged in the merger or consolidation for cash or other 
consideration other than shares of the surviving or consolidated corporation or
another corporation.



                                    -  7  -


                                  Appendix C

                               Opinion of Value

EMPIRE VALUATION CONSULTANTS, LLC
3255 Brighton Henrietta Town Line Road
Rochester, NY  14623


PRIVATE & CONFIDENTIAL

March 20, 2005

Mr. Benjamin A. Shepherd
Vice President - Finance, CFO
Lincoln Logs, Ltd.
5 Riverside Drive
Chestertown, NY 12817

Dear Mr. Shepherd:

  You have requested Empire Valuation Consultants, LLC ("Empire") to render its
opinion as to the fair value of Lincoln Logs Ltd. ("LLOG" or the "Company") as 
of March 18, 2005 (the "Valuation Date").  It is our understanding that this 
valuation will be used for a proposed reverse stock split and the resultant 
deregistration of the Company's common stock under the Securities Exchange Act 
of 1934.  Empire's conclusion of the aggregate fair value of LLOG is $4,000,000.

Methodology

  LLOG has been valued under the assumption that the Company is a going concern.
This appraisal was conducted according to guidelines established by the Internal
Revenue Service ("IRS") and appraisal practices promulgated by the American 
Society of Appraisers in the Principles of Appraisal Practice and Code of 
Ethics, together with such standards as were deemed relevant to this engagement.
However, it was not performed in full conformity with the Uniform Standards of 
Professional Appraisal Practice ("USPAP").

  This summary letter is by its nature a "Limited Report" under USPAP, and 
therefore does not conform to USPAP.  As such, it does not contain the required
disclosures regarding the nature, history, outlook, ownership, or other factors
regarding the Company, nor does it contain details regarding the valuation 
analyses considered and used.  Therefore, it is for the exclusive use of you, 
and at your request, those of your advisors who have the requisite knowledge to
understand the risks, opportunities, and the valuation theories and analyses 
discussed and applied in this situation.

Sources of Information

  Information used in determining the fair market value of LLOG was provided by
the documents and sources listed below:

                                    -  1  -


  The Company's filings with the Securities and Exchange Commission ("SEC"), for
its fiscal years ended January 31, 2000 through 2004 and for various interim 
periods;

  LLOG's pro forma results for 2005, including a balance sheet, income statement
and statement of cash flow, all provided by management of the Company, as well 
as a projected income statement for LLOG's fiscal year ending January 31, 2006;

  Hoover's Online, Edgarscan, Multex, and Yahoo!Finance databases;

  Economic and industry information from Value Line, the Wall Street Journal, 
and Standard & Poor's Industry Surveys;

  Conversations and correspondence with: yourself; John S. Shepherd, CEO; 
William Thyne, Vice President, Treasurer; Richard Waters, LLOG's Controller, 
regarding the Company's history, operations, finances, and outlook as of the 
Valuation Date;

  Correspondence and a conversation with Christopher Truso, Vice President, of 
First Pioneer Credit, ACA, concerning appraisals of the Company's fixed assets;

  Conversations and correspondence with Leslie M. Apple, Esq. and Patricia 
Franchini, Esq. of the firm Whiteman Osterman and Hanna, counsel to the Company;
and

  Other reviews, analyses, and research as were deemed necessary.

Business Profile

  LLOG is primarily engaged in the business of designing, manufacturing and 
marketing a broad line of log and panelized homes to be erected by custom 
builders and "do-it-yourself" buyers.  The Company planes cants (logs milled on
four sides) at its own manufacturing facilities in Chestertown, New York ("NY")
and Maple Ridge, British Columbia ("BC") and delivers to its customers by truck
trailer a weather-tight log home or panelized shell package.  The Company also 
provides its customers with services related to the sale of its housing 
packages, such as the preparation of customized blueprints and ongoing customer
service through its organization of independent representatives located 
throughout the United States.

  The Company was incorporated in New York in 1977 and has the following 
wholly-owned subsidiaries:

  Thermo-Home Inc., a NY corporation through which the Company's panelized homes
were previously manufactured and marketed (the manufacture and marketing 
operations of the Company's panelized homes were integrated into the operation 
of LLOG during its fiscal year ended January 31, 1988);

  Snake River Log Homes, LLC ("Snake River"), a sole-member limited liability 
company organized under the laws of the State of Idaho whose principal activity
is the marketing and sale of log homes constructed of rustic logs in the 
Swedish-cope style;

                                    -  2  -


  AFI Acquisitions Company, LLC ("AFI"), a sole-member limited liability company
organized under the laws of NY whose principal activity is the manufacture of 
dimensional wood products for consumption by LLOG;

  Lincoln Logs Canada Ltd., a holding company incorporated under the laws of BC,
Canada through which the Company acquired two affiliated companies with common 
ownership;

  True Craft Log Structures Ltd., a company organized under the laws of BC, 
Canada whose principal activity is the marketing and sale of log homes;

  Hart and Son Industries Ltd., a company organized under the laws of BC, 
Canada whose principal activity is the manufacture of log homes for Hart and 
Son Industries Ltd. and the Company.

  During the fiscal year ended January 31, 2004, the Company made several 
acquisitions.  On August 29, 2003, the Company completed the acquisition of 
True Craft Log Structures, Ltd. and Hart & Son Industries Ltd., ("TCHSI").
On October 7, 2003, the Company, through AFI, purchased certain assets of 
Adirondack Forest Industries, Inc.  On November 17, 2003, the Company completed
the acquisition of all of the outstanding limited liability company interests 
of Snake River.

  The Company's Common Stock is traded over-the-counter on the OTC Bulletin 
Board under the ticker symbol LLOG.OB.  LLOG has one class of capital stock 
issued and outstanding, voting common stock.  There were 9,040,059 registered 
shares as of the Valuation Date.  The last reported price for the Company's 
shares according to Yahoo!Finance was $0.44 per share as of March 18, 2004.

  LLOG's balance sheets, income statements and statements of cash flow for the 
last five years are presented in a comparative format in Exhibits A through D 
attached to this report.  In conducting its analysis, Empire studied this 
financial information as well the audited financial statements included in the 
Company's SEC filings.  Empire was assured by management that the financial 
condition of the Company and its outlook did not changed materially between 
January 31, 2005 and the Valuation Date.

Valuation of Lincoln Logs Ltd.

  After consideration of a number of generally accepted valuation methodologies,
Empire elected to use a capitalization of income analysis, and an adjusted book
value calculation.  A small company rule of thumb based on earnings before 
interest, taxes, depreciation and amortization ("EBITDA") served to create a 
sensitivity analysis to gauge the reasonableness of Empire's conclusions.  In 
addition, recent trading prices for the Company's stock were taken into account.

  Outline of the Valuation Process: Exhibits E, F, G, and H present the results
of Empire's analyses.

                                    -  3  -


  Exhibit E contains a capitalization of adjusted historical net income 
  starting from the Company's historical results for 2000 through 2005 and its
  projected results for 2006.  Adjustments were made for certain non-recurring
  items and the anticipated improvement in LLOG's operating income.  The 
  adjusted results were weighted in several ways.  From those results, a 
  normalized pre-tax income base was selected and then tax-affected.  The 
  normalized net income figure was then capitalized using the Gordon Growth 
  Model as defined within the exhibit.  The concluded fair value was $4,030,000.

  Exhibit F also incorporates a capitalization of adjusted historical net income
  starting from the Company's historical results for 2000 through 2005 and its 
  projected results for 2006.  However, it uses a debt-free approach.  Interest 
  expense is added back.  The result is a pre-tax income base available to 
  equity holders and debt holders.  The capitalization rate is a weighted 
  average cost of capital.  Again, the adjusted results were weighted in several
  ways.  From those results, a normalized pre-tax, debt-free income base was 
  selected and then tax-affected.  The normalized debt-free net income figure 
  was then capitalized using the Gordon Growth Model as defined within the 
  exhibit.  The result of this calculation is a value for total invested capital
  available to equity holders and debt holders.  Therefore, in order to 
  determine the value of the Company's equity, the debt outstanding is 
  subtracted.  The concluded fair value was $4,060,000.

  Exhibit G shows the ABV computations for LLOG.  The balance sheet for January
  31, 2005 was the starting point.  The Company's assets and liabilities were 
  adjusted to the fair market values.  The concluded fair value was $600,000.

  Exhibit H contains the sensitivity analysis using a small company rule of 
  thumb based on EBITDA.  The values derived for LLOG using other methodologies
  fall well within the range based on this rule of thumb.  The exception is the
  ABV; see Exhibit G.

  Between June 2, 2004 and the Valuation Date, Yahoo!Finance reported only 49 
  trades of a total of 109,653 shares.  See Exhibit I.  The maximum price during
  this time was $1.01 per share and the minimum was $0.40 per share.  The most 
  recent price was $0.44 per share.  There were only 6 reported trades within 
  the last 30 days.  The weighted average price per share in the last 30 days 
  was $0.67, but it was skewed by a larger-than-average trade of 10,000 shares 
  on February 23, 2005.  In sum, the scant trading history of LLOG implies that
  it is not a true reflection of fair value.  Nevertheless, it was considered in
  arriving at a conclusion of fair value for LLOG.


                                    -  4  -


Valuation Summary

  Given the foregoing review and analysis, and subject to the attached Statement
of Limiting Conditions, it is our opinion that the aggregate fair value of 
Lincoln Logs Ltd. is reasonably stated as $4,000,000 as of March 18, 2005, for 
a proposed reverse stock split and the resultant deregistration of the Company's
common stock under the Securities Exchange Act of 1934.


  Respectfully submitted,


     /s/ Andrea E. Hock
     ------------------
     Andrea E. Hock, ASA
     Managing Director



     /s/ Terence L. Griswold
     -----------------------
     Terence L. Griswold, ASA
     Managing Director






                                    -  5  -


                                  Addendum 1

                       STATEMENT OF LIMITING CONDITIONS

  Litigation Support:  Depositions, expert testimony, attendance in court, and 
all preparations/support for same, arising from this appraisal shall not be 
required unless arrangements for such services have been previously made.

  Management:  The opinion of value expressed herein assumes the continuation 
of prudent management policies over whatever period of time is deemed reasonable
and necessary to maintain the character and integrity of the appraised business 
entity as a going concern.

  Information and Data:  Information supplied by others that was considered in 
this valuation is from sources believed to be reliable, and no further 
responsibility is assumed for its accuracy.  Information used was limited to 
that available on or before the Valuation Date, or which could be reasonably 
ascertained as of that date.  We reserve the right to make such adjustments to 
the valuation herein reported as may be required by consideration of additional
or more reliable data that may become available subsequent to the issuance of 
this report.

  Purpose:  All opinions of market value are presented as Empire Valuation 
Consultants, LLC's considered opinion based on the facts and data obtained 
during the course of the appraisal investigation.  We assume no responsibility
for changes in market conditions which might require a change in appraised 
value.  The value conclusion derived in this appraisal was for the specific 
purpose and date set forth in this appraisal and may not be used for any other
purpose.

  Fee: The fee established for the formulation and reporting of these 
conclusions is not contingent upon the value or other opinions presented.

  Interest:  Neither the appraiser nor any officer or employee of Empire 
Valuation Consultants, LLC has any interest in the property appraised.

  Unexpected Conditions:  We assume that there are no hidden or unexpected 
conditions of the assets valued that would adversely affect value.

  Non Appraisal Expertise:  No opinion is intended for matters which require 
legal or specialized expertise, investigation or knowledge, beyond that 
customarily employed by appraisers.

  Hazardous Substances:  Hazardous substances, if present within the facilities
of a business, can introduce an actual or potential liability that will 
adversely affect the marketability and value of the business or its underlying
assets.  In the development of our opinion of value, no consideration has been
given to such liability or its impact on value unless otherwise indicated in 
the report.

                                    -  6  -


                                  Addendum 2

                          CERTIFICATION OF APPRAISERS

We the appraisers certify that, to the best of our knowledge and belief:   

1. Our analyses, opinions, and conclusions were developed, and this report has
been prepared, in conformity with the Uniform Standards of Professional 
Appraisal Practice.

2. All statements of fact contained in this report are true and correct.

3. The reported analyses, opinions, and conclusions are limited only by the 
reported assumptions and limiting conditions, and are our personal, unbiased 
professional analysis, opinions, and conclusions.

4. The professional fee paid to Empire for the preparation of this report is not
contingent upon the opinion of value stated herein.

5. Neither Empire nor any of its employees has, to the best of our knowledge, a
present or intended financial interest in either the entity being valued or in 
any affiliates that may exist.

6. No one provided significant professional assistance to the persons signing 
this report, unless specifically stated herein.

The American Society of Appraisers has a mandatory recertification program for 
all of its Accredited Senior Appraisers.  The senior members signing below, 
designated by the "ASA," are in compliance with that program.

     /s/ Andrea E. Hock
     ------------------
     Andrea E. Hock, ASA


     /s/ Terence L. Griswold
     -----------------------
     Terence L. Griswold, ASA


March 20, 2005



                                    -  7  -


                                 Addendum 3-1

                      EMPIRE VALUATION CONSULTANTS, LLC
                              www.empireval.com

3255 Brighton Henrietta TownLine Road    350 5th Avenue, Suite 5513
Rochester, New York 14623                New York, New York 10118-5513
Tel: (585) 475-9260 Fax: (585) 475-9380  Tel: (212) 714-0122 Fax: (212) 714-0124

3340 Peachtree Rd., NE, Suite 1800       61 South Main Street, Suite 201
Atlanta, GA 30326                        West Hartford, CT 06107
Tel: (404) 814-5245 Fax: (404) 814-5246  Tel: (860) 233-6552 Fax: (860) 521-7575


Valuation Services

Empire Valuation Consultants, LLC provides valuations to business owners, 
attorneys, accountants, commercial bankers, investment bankers, trust 
departments, insurance agents, and financial planners, among others.  Empire's
consultants have prepared or managed the preparation of over 7,500 appraisals 
for the following reasons:

     - Buy/Sell Agreements            - Redemptions
     - Gifting Programs               - Recapitalizations
     - Estate Taxes                   - Going Private Transactions
     - Mergers & Acquisitions         - Stock Option Plans
     - Blocks of Publicly             - Dissenting Shareholder Suits
     - Traded Securities              - Fairness Opinions
     - Employee Stock Ownership       - Intellectual Property	
       Plans (ESOPs)                  - Purchase Price Allocation


Other Financial Services

  Litigation Support & Expert Testimony

  Empire can assist you with research and litigation support and its 
professionals are available to provide expert testimony in matters involving
questions of valuation.

  ESOP Feasibility Studies & Preliminary Valuations

  Empire is available to work with our client's team of financial advisors or
participate in independent feasibility studies and preliminary valuation 
reviews in connection with ESOP formation planning.


                                    -  8  -


                                 Addendum 3-2

ANDREA E. HOCK, ASA

Academic Degrees

    M.B.A. Rochester Institute of Technology, Finance, 1985

    M.A.   University of Florida, French Literature, 1974

    B.A.   Mercer University, summa cum laude, French, 1972


Employment

  Managing Director, Empire Valuation Consultants, Rochester, New York, 2000-
  present

  Senior Valuation Associate, Empire Valuation Consultants, Rochester, New 
  York, 1993-2000

  Valuation Analyst, Empire Valuation Consultants, Rochester, New York, 
  1989-1993

  Financial Manager, Joan Hantz Graphic Design, Rochester, New York, 1987-1988

  Claims Representative, Social Security Administration, Rochester, New York,
  1978-1989


Experience

  Ms. Hock is an Accredited Senior Appraiser (ASA) of the American Society of 
Appraisers, Business Valuations.  She is currently a Vice President, and former
Chapter President and Chapter Secretary, for the Western New York Chapter of the
ASA.  Ms. Hock has over fourteen years of business valuation experience.  She 
has been involved in the valuation of a wide variety of corporations, 
partnerships, and business assets for employee stock ownership plans, fairness 
opinions, solvency opinions, recapitalizations, estate and gift taxes, and other
purposes.

  As financial manager of a graphics design firm, Ms. Hock became familiar with
proposal writing, financial planning, bookkeeping and tax accounting.  Her 
experience with the government provided her with a background in a wide variety
of federal and state services and regulations.



                                    -  9  -


                                 Addendum 3-3

TERENCE L. GRISWOLD, ASA

(a) Academic Degrees

    M.B.A. University of Rochester, William E. Simon Graduate School of Business
Administration, Finance, 1983

    B.S.   Alfred University, Business Administration, 1976

(b) Employment

  Managing Director, Empire Valuation Consultants, Rochester, New York, 1988-
  Present

  Partner, Chase Lincoln Capital Advisors; Manager, Business Valuation Group,
  Investment Banking Department; Vice President, Chase Lincoln First Bank, N.A.,
  Rochester, New York, 1983-1988

  Senior Accountant, Seidman & Seidman, Philadelphia, Pennsylvania, 1980-1981
  
  Senior Accountant, Harry Ness & Co., Hanover, Pennsylvania, 1978-1980

  Partner and Office Manager, Pappalardo Accounting and Tax Service, Hornell, 
  New York, 1976-1978

(c)	Experience

  Mr. Griswold is an Accredited Senior Appraiser (ASA) of the American Society 
of Appraisers, served as Vice-Chairman of its International Board of Examiners 
for Business Valuation for seven and a half years and is a past member of its 
National Business Valuation Committee.  He is also a non-practicing Certified 
Public Accountant and a member of the American Institute of Certified Public 
Accountants ("AICPA").  He has over twenty-four years of accounting, corporate
finance and business valuation experience.  He has been involved in the 
valuation of a widely diverse base of companies for estate and gift taxes, 
recapitalizations, buy-sell agreements, equitable distributions, mergers & 
acquisitions, employee stock ownership plans (ESOPs), and other purposes.  Mr.
Griswold has also testified as an expert witness in New York, Vermont and 
Nevada, and before the NYS Public Service Commission.

  Mr. Griswold is currently Vice President for the Western New York Chapter of
the American Society of Appraisers and is a Member Consultant of the National 
Center for Employee Ownership and the ESOP Association.  He is also a member of
the ESOP Association's National Valuation Advisory Committee.  In addition, he
has lectured to numerous business and professional groups on a broad range of 
valuation topics.

                                    -  10  -